Sunjin Beauty Science Co.Ltd (KOSDAQ:086710)
South Korea · Delayed Price · Currency is KRW 10,020
0.00 (0.00%)
At close: Feb 19, 2026
KOSDAQ:086710 Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 81,499 | 79,372 | 72,622 | 64,332 | 48,703 | 46,392 |
Other Revenue | - | - | -0 | -0 | -0 | 0 |
| 81,499 | 79,372 | 72,622 | 64,332 | 48,703 | 46,392 | |
Revenue Growth (YoY) | 3.46% | 9.29% | 12.89% | 32.09% | 4.98% | -2.13% |
Cost of Revenue | 51,257 | 51,111 | 48,182 | 44,040 | 35,176 | 34,782 |
Gross Profit | 30,242 | 28,261 | 24,441 | 20,292 | 13,527 | 11,610 |
Selling, General & Admin | 18,765 | 13,553 | 12,335 | 11,896 | 7,543 | 6,267 |
Research & Development | 3,316 | 3,047 | 2,439 | 2,400 | 1,694 | 1,426 |
Amortization of Goodwill & Intangibles | 108.51 | 91.69 | 89.61 | 90.78 | 88.48 | 87.15 |
Other Operating Expenses | 169.41 | 74.03 | 76.33 | 113.27 | 176.07 | 84.66 |
Operating Expenses | 23,284 | 17,621 | 15,397 | 14,972 | 9,825 | 8,050 |
Operating Income | 6,959 | 10,640 | 9,044 | 5,321 | 3,702 | 3,560 |
Interest Expense | -2,144 | -1,762 | -1,782 | -1,400 | -848.73 | -1,021 |
Interest & Investment Income | 101.8 | 183.95 | 161.2 | 57.25 | 38.49 | 24.82 |
Currency Exchange Gain (Loss) | 1,000 | 1,496 | 241.44 | -33.44 | 1,088 | -520.82 |
Other Non Operating Income (Expenses) | 285.48 | 546.23 | 247.36 | 317.81 | -27.52 | 290.99 |
EBT Excluding Unusual Items | 6,202 | 11,104 | 7,911 | 4,262 | 3,953 | 2,334 |
Gain (Loss) on Sale of Investments | 513.01 | 19.11 | 261.73 | -510.08 | 26.34 | 335.32 |
Gain (Loss) on Sale of Assets | 296.13 | 1.3 | 26.57 | 21,131 | -27.79 | -13.21 |
Asset Writedown | - | - | -1,026 | -202.21 | -3,089 | - |
Pretax Income | 7,011 | 11,124 | 7,174 | 24,681 | 862.11 | 2,656 |
Income Tax Expense | -2,455 | 690.76 | 506.03 | 4,576 | -761.34 | -332.99 |
Earnings From Continuing Operations | 9,466 | 10,433 | 6,668 | 20,105 | 1,623 | 2,989 |
Minority Interest in Earnings | -1,405 | -1,312 | -1,055 | -472.15 | -433.79 | -360.57 |
Net Income | 8,060 | 9,122 | 5,613 | 19,632 | 1,190 | 2,628 |
Net Income to Common | 8,060 | 9,122 | 5,613 | 19,632 | 1,190 | 2,628 |
Net Income Growth | 4.78% | 62.50% | -71.41% | 1550.26% | -54.73% | -35.50% |
Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 12 | 10 |
Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 10 |
Shares Change (YoY) | - | - | -0.87% | 0.73% | 25.09% | -0.17% |
EPS (Basic) | 671.12 | 759.48 | 467.36 | 1620.35 | 98.91 | 273.34 |
EPS (Diluted) | 671.00 | 759.00 | 467.00 | 1620.00 | 98.91 | 273.34 |
EPS Growth | 4.84% | 62.53% | -71.17% | 1537.89% | -63.81% | -35.39% |
Free Cash Flow | -15,412 | -12,841 | -10,344 | -6,325 | -13,371 | 959.82 |
Free Cash Flow Per Share | -1283.23 | -1069.14 | -861.27 | -522.06 | -1111.63 | 99.82 |
Dividend Per Share | 60.000 | 60.000 | - | - | - | - |
Gross Margin | 37.11% | 35.60% | 33.65% | 31.54% | 27.77% | 25.03% |
Operating Margin | 8.54% | 13.41% | 12.45% | 8.27% | 7.60% | 7.67% |
Profit Margin | 9.89% | 11.49% | 7.73% | 30.52% | 2.44% | 5.67% |
Free Cash Flow Margin | -18.91% | -16.18% | -14.24% | -9.83% | -27.45% | 2.07% |
EBITDA | 13,797 | 16,697 | 14,481 | 10,109 | 8,006 | 7,552 |
EBITDA Margin | 16.93% | 21.04% | 19.94% | 15.71% | 16.44% | 16.28% |
D&A For EBITDA | 6,838 | 6,057 | 5,438 | 4,788 | 4,304 | 3,992 |
EBIT | 6,959 | 10,640 | 9,044 | 5,321 | 3,702 | 3,560 |
EBIT Margin | 8.54% | 13.41% | 12.45% | 8.27% | 7.60% | 7.67% |
Effective Tax Rate | - | 6.21% | 7.05% | 18.54% | - | - |
Advertising Expenses | - | 1,947 | 1,349 | 1,573 | 927.31 | 575.04 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.