Sunjin Beauty Science Co.Ltd (KOSDAQ:086710)
South Korea · Delayed Price · Currency is KRW 11,000
+180 (1.66%)
Last updated: Sep 17, 2025, 9:00 AM KST
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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2018 - 2019 |
Operating Revenue | 80,872 | 79,372 | 72,622 | 64,332 | 48,703 | 46,392 | Upgrade |
Other Revenue | - | - | -0 | -0 | -0 | 0 | Upgrade |
| 80,872 | 79,372 | 72,622 | 64,332 | 48,703 | 46,392 | Upgrade | |
Revenue Growth (YoY) | 6.66% | 9.29% | 12.89% | 32.09% | 4.98% | -2.13% | Upgrade |
Cost of Revenue | 50,385 | 51,111 | 48,182 | 44,040 | 35,176 | 34,782 | Upgrade |
Gross Profit | 30,487 | 28,261 | 24,441 | 20,292 | 13,527 | 11,610 | Upgrade |
Selling, General & Admin | 17,355 | 13,553 | 12,335 | 11,896 | 7,543 | 6,267 | Upgrade |
Research & Development | 3,155 | 3,047 | 2,439 | 2,400 | 1,694 | 1,426 | Upgrade |
Other Operating Expenses | 131.26 | 74.03 | 76.33 | 113.27 | 176.07 | 84.66 | Upgrade |
Operating Expenses | 21,705 | 17,621 | 15,397 | 14,972 | 9,825 | 8,050 | Upgrade |
Operating Income | 8,782 | 10,640 | 9,044 | 5,321 | 3,702 | 3,560 | Upgrade |
Interest Expense | -2,083 | -1,762 | -1,782 | -1,400 | -848.73 | -1,021 | Upgrade |
Interest & Investment Income | 126.35 | 183.95 | 161.2 | 57.25 | 38.49 | 24.82 | Upgrade |
Currency Exchange Gain (Loss) | 174.88 | 1,496 | 241.44 | -33.44 | 1,088 | -520.82 | Upgrade |
Other Non Operating Income (Expenses) | 253.05 | 546.23 | 247.36 | 317.81 | -27.52 | 290.99 | Upgrade |
EBT Excluding Unusual Items | 7,254 | 11,104 | 7,911 | 4,262 | 3,953 | 2,334 | Upgrade |
Gain (Loss) on Sale of Investments | 165.31 | 19.11 | 261.73 | -510.08 | 26.34 | 335.32 | Upgrade |
Gain (Loss) on Sale of Assets | -0.01 | 1.3 | 26.57 | 21,131 | -27.79 | -13.21 | Upgrade |
Asset Writedown | - | - | -1,026 | -202.21 | -3,089 | - | Upgrade |
Pretax Income | 7,419 | 11,124 | 7,174 | 24,681 | 862.11 | 2,656 | Upgrade |
Income Tax Expense | -2,246 | 690.76 | 506.03 | 4,576 | -761.34 | -332.99 | Upgrade |
Earnings From Continuing Operations | 9,665 | 10,433 | 6,668 | 20,105 | 1,623 | 2,989 | Upgrade |
Minority Interest in Earnings | -1,308 | -1,312 | -1,055 | -472.15 | -433.79 | -360.57 | Upgrade |
Net Income | 8,357 | 9,122 | 5,613 | 19,632 | 1,190 | 2,628 | Upgrade |
Net Income to Common | 8,357 | 9,122 | 5,613 | 19,632 | 1,190 | 2,628 | Upgrade |
Net Income Growth | 23.81% | 62.50% | -71.41% | 1550.26% | -54.73% | -35.50% | Upgrade |
Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 12 | 10 | Upgrade |
Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 10 | Upgrade |
Shares Change (YoY) | - | - | -0.87% | 0.73% | 25.09% | -0.17% | Upgrade |
EPS (Basic) | 695.79 | 759.48 | 467.36 | 1620.35 | 98.91 | 273.34 | Upgrade |
EPS (Diluted) | 695.79 | 759.00 | 467.00 | 1620.00 | 98.91 | 273.34 | Upgrade |
EPS Growth | 24.03% | 62.53% | -71.17% | 1537.89% | -63.81% | -35.39% | Upgrade |
Free Cash Flow | -25,095 | -12,841 | -10,344 | -6,325 | -13,371 | 959.82 | Upgrade |
Free Cash Flow Per Share | -2089.48 | -1069.14 | -861.27 | -522.06 | -1111.63 | 99.82 | Upgrade |
Dividend Per Share | 60.000 | 60.000 | - | - | - | - | Upgrade |
Gross Margin | 37.70% | 35.60% | 33.65% | 31.54% | 27.77% | 25.03% | Upgrade |
Operating Margin | 10.86% | 13.41% | 12.45% | 8.27% | 7.60% | 7.67% | Upgrade |
Profit Margin | 10.33% | 11.49% | 7.73% | 30.52% | 2.44% | 5.67% | Upgrade |
Free Cash Flow Margin | -31.03% | -16.18% | -14.24% | -9.83% | -27.45% | 2.07% | Upgrade |
EBITDA | 15,271 | 16,697 | 14,481 | 10,109 | 8,006 | 7,552 | Upgrade |
EBITDA Margin | 18.88% | 21.04% | 19.94% | 15.71% | 16.44% | 16.28% | Upgrade |
D&A For EBITDA | 6,489 | 6,057 | 5,438 | 4,788 | 4,304 | 3,992 | Upgrade |
EBIT | 8,782 | 10,640 | 9,044 | 5,321 | 3,702 | 3,560 | Upgrade |
EBIT Margin | 10.86% | 13.41% | 12.45% | 8.27% | 7.60% | 7.67% | Upgrade |
Effective Tax Rate | - | 6.21% | 7.05% | 18.54% | - | - | Upgrade |
Advertising Expenses | - | 1,947 | 1,349 | 1,573 | 927.31 | 575.04 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.