SEMCNS Co., Ltd. (KOSDAQ:252990)
South Korea · Delayed Price · Currency is KRW 16,320
+1,900 (13.18%)
At close: Jun 12, 2026
SEMCNS 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 | 89,404 | 77,985 | 53,316 | 30,935 | 50,119 | 47,572 |
Other Revenue | -0 | - | -0 | -0 | -0 | - |
| 89,404 | 77,985 | 53,316 | 30,935 | 50,119 | 47,572 | |
Revenue Growth (YoY) | 53.70% | 46.27% | 72.35% | -38.28% | 5.35% | 32.36% |
Cost of Revenue | 43,869 | 40,574 | 33,517 | 19,249 | 21,153 | 24,503 |
Gross Profit | 45,536 | 37,411 | 19,799 | 11,686 | 28,966 | 23,069 |
Selling, General & Admin | 9,914 | 9,261 | 7,654 | 5,152 | 5,808 | 4,657 |
Research & Development | 12,964 | 11,952 | 6,343 | 8,889 | 7,820 | 4,401 |
Amortization of Goodwill & Intangibles | 287.95 | 249.45 | 269.27 | 278.18 | 247.69 | 264.33 |
Operating Expenses | 24,620 | 22,745 | 14,598 | 14,598 | 14,067 | 9,442 |
Operating Income | 20,915 | 14,666 | 5,201 | -2,912 | 14,899 | 13,627 |
Interest Expense | -1,968 | -2,105 | -1,770 | -909.58 | -1,040 | -357.67 |
Interest & Investment Income | 1,690 | 1,547 | 1,602 | 2,756 | 2,217 | 308.65 |
Currency Exchange Gain (Loss) | 70.37 | -15.97 | -36.06 | 15.7 | 39.29 | -5.7 |
Other Non Operating Income (Expenses) | 234.84 | 224.19 | 40.85 | 115.98 | 1,469 | -92.23 |
EBT Excluding Unusual Items | 20,943 | 14,317 | 5,037 | -934.14 | 17,584 | 13,480 |
Gain (Loss) on Sale of Investments | -16.61 | -2.74 | - | - | - | - |
Gain (Loss) on Sale of Assets | 9.95 | -9.72 | 10.87 | 0.05 | -292.39 | - |
Pretax Income | 20,936 | 14,305 | 5,048 | -934.09 | 17,292 | 13,480 |
Income Tax Expense | -764.14 | -758.18 | 1,730 | 376.27 | 2,154 | 1,569 |
Net Income | 21,701 | 15,063 | 3,318 | -1,310 | 15,138 | 11,911 |
Net Income to Common | 21,701 | 15,063 | 3,318 | -1,310 | 15,138 | 11,911 |
Net Income Growth | 474.19% | 353.96% | - | - | 27.09% | 97.37% |
Shares Outstanding (Basic) | 58 | 57 | 55 | 49 | 49 | 45 |
Shares Outstanding (Diluted) | 60 | 59 | 55 | 49 | 56 | 46 |
Shares Change (YoY) | 5.87% | 6.64% | 13.95% | -14.08% | 23.30% | 18.43% |
EPS (Basic) | 374.24 | 263.60 | 60.00 | -27.00 | 309.00 | 262.00 |
EPS (Diluted) | 367.30 | 260.00 | 60.00 | -27.00 | 268.00 | 260.00 |
EPS Growth | 449.08% | 333.33% | - | - | 3.08% | 66.67% |
Free Cash Flow | 15,675 | 10,511 | -16,876 | -75,054 | 2,876 | -4,122 |
Free Cash Flow Per Share | 262.06 | 178.24 | -305.16 | -1546.49 | 50.92 | -89.98 |
Gross Margin | 50.93% | 47.97% | 37.13% | 37.78% | 57.79% | 48.49% |
Operating Margin | 23.39% | 18.81% | 9.75% | -9.41% | 29.73% | 28.64% |
Profit Margin | 24.27% | 19.31% | 6.22% | -4.24% | 30.20% | 25.04% |
Free Cash Flow Margin | 17.53% | 13.48% | -31.65% | -242.62% | 5.74% | -8.67% |
EBITDA | 28,777 | 21,871 | 10,975 | 206.55 | 17,148 | 16,432 |
EBITDA Margin | 32.19% | 28.04% | 20.59% | 0.67% | 34.22% | 34.54% |
D&A For EBITDA | 7,862 | 7,204 | 5,774 | 3,119 | 2,249 | 2,805 |
EBIT | 20,915 | 14,666 | 5,201 | -2,912 | 14,899 | 13,627 |
EBIT Margin | 23.39% | 18.81% | 9.75% | -9.41% | 29.73% | 28.64% |
Effective Tax Rate | - | - | 34.27% | - | 12.46% | 11.64% |