Smec Co.,Ltd (KOSDAQ:099440)
South Korea · Delayed Price · Currency is KRW 3,245.00
+25.00 (0.78%)
At close: Jun 11, 2026
Smec Co.,Ltd Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 140,421 | 153,590 | 201,299 | 176,629 | 159,473 | 128,500 |
Other Revenue | - | - | -0 | -0 | -0 | - |
| 140,421 | 153,590 | 201,299 | 176,629 | 159,473 | 128,500 | |
Revenue Growth (YoY) | -30.14% | -23.70% | 13.97% | 10.76% | 24.10% | 13.06% |
Cost of Revenue | 123,072 | 128,368 | 146,323 | 132,723 | 126,711 | 117,805 |
Gross Profit | 17,349 | 25,221 | 54,976 | 43,906 | 32,762 | 10,695 |
Selling, General & Admin | 29,456 | 28,247 | 23,449 | 14,984 | 18,758 | 15,900 |
Research & Development | 6,917 | 6,856 | 4,000 | 3,663 | 3,318 | 3,392 |
Amortization of Goodwill & Intangibles | 825.93 | 819.2 | 787.72 | 856.95 | 833.51 | 611.18 |
Other Operating Expenses | 299.53 | 311.41 | 220.92 | 300.51 | 235.38 | 314.17 |
Operating Expenses | 43,288 | 42,031 | 31,021 | 21,870 | 21,017 | 21,685 |
Operating Income | -25,939 | -16,810 | 23,955 | 22,036 | 11,746 | -10,990 |
Interest Expense | -7,231 | -6,665 | -3,714 | -4,479 | -4,562 | -3,337 |
Interest & Investment Income | 197.33 | 288.69 | 285.93 | 389.98 | 362.56 | 282.38 |
Earnings From Equity Investments | -3,771 | -2,517 | - | - | - | - |
Currency Exchange Gain (Loss) | 3,948 | 2,342 | 7,006 | 1,234 | 1,156 | 2,024 |
Other Non Operating Income (Expenses) | 1,461 | 1,576 | 188.5 | -1,734 | 2,043 | -1,408 |
EBT Excluding Unusual Items | -31,335 | -21,785 | 27,721 | 17,447 | 10,745 | -13,430 |
Gain (Loss) on Sale of Investments | 41.84 | 11.4 | 5 | -2.51 | -87.53 | 0.28 |
Gain (Loss) on Sale of Assets | 2.01 | 2.01 | -1.86 | 37.85 | -16.83 | 59.64 |
Asset Writedown | - | - | - | -1.5 | -245.78 | -1,081 |
Other Unusual Items | - | - | - | - | 90.63 | -1,844 |
Pretax Income | -31,291 | -21,771 | 27,724 | 17,481 | 10,486 | -16,295 |
Income Tax Expense | -767.22 | -276.99 | 5,591 | 800.13 | 803.41 | 102.63 |
Net Income | -30,524 | -21,494 | 22,134 | 16,681 | 9,682 | -16,398 |
Net Income to Common | -30,524 | -21,494 | 22,134 | 16,681 | 9,682 | -16,398 |
Net Income Growth | - | - | 32.69% | 72.28% | - | - |
Shares Outstanding (Basic) | 58 | 51 | 37 | 35 | 30 | 28 |
Shares Outstanding (Diluted) | 58 | 51 | 37 | 35 | 34 | 28 |
Shares Change (YoY) | 56.05% | 35.96% | 6.37% | 2.40% | 23.10% | 4.33% |
EPS (Basic) | -524.52 | -424.26 | 594.00 | 476.15 | 325.93 | -590.00 |
EPS (Diluted) | -524.52 | -424.26 | 594.00 | 476.15 | 314.62 | -590.00 |
EPS Growth | - | - | 24.75% | 51.34% | - | - |
Free Cash Flow | 4,612 | -2,660 | -19,089 | 1,092 | 7,865 | -778.18 |
Free Cash Flow Per Share | 79.25 | -52.50 | -512.29 | 31.18 | 229.90 | -28.00 |
Gross Margin | 12.35% | 16.42% | 27.31% | 24.86% | 20.54% | 8.32% |
Operating Margin | -18.47% | -10.94% | 11.90% | 12.48% | 7.36% | -8.55% |
Profit Margin | -21.74% | -13.99% | 11.00% | 9.44% | 6.07% | -12.76% |
Free Cash Flow Margin | 3.28% | -1.73% | -9.48% | 0.62% | 4.93% | -0.61% |
EBITDA | -21,968 | -12,957 | 27,521 | 25,572 | 15,354 | -6,913 |
EBITDA Margin | -15.64% | -8.44% | 13.67% | 14.48% | 9.63% | -5.38% |
D&A For EBITDA | 3,971 | 3,852 | 3,566 | 3,536 | 3,608 | 4,077 |
EBIT | -25,939 | -16,810 | 23,955 | 22,036 | 11,746 | -10,990 |
EBIT Margin | -18.47% | -10.94% | 11.90% | 12.48% | 7.36% | -8.55% |
Effective Tax Rate | - | - | 20.16% | 4.58% | 7.66% | - |
Advertising Expenses | - | 473.27 | 249.41 | 205.61 | 313.58 | 181.09 |