SAMG Entertainment Co., Ltd. (KOSDAQ:419530)
South Korea flag South Korea · Delayed Price · Currency is KRW
75,200
+5,200 (7.43%)
At close: May 30, 2025, 3:30 PM KST

SAMG Entertainment Income Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21
Operating Revenue
126,827116,43895,12368,32238,374
Other Revenue
-0-0--0-
Revenue
126,827116,43895,12368,32238,374
Revenue Growth (YoY)
27.59%22.41%39.23%78.04%-
Cost of Revenue
85,51085,04871,77949,12628,359
Gross Profit
41,31731,39023,34319,19610,015
Selling, General & Admin
28,87030,15726,02215,1364,983
Research & Development
2,6072,8222,2921,852728.17
Other Operating Expenses
1,9021,9611,8991,190681.04
Operating Expenses
35,28437,55033,79519,5806,670
Operating Income
6,033-6,160-10,451-384.783,345
Interest Expense
-3,662-3,595-1,652-773.78-1,897
Interest & Investment Income
874.16792.27759.83205.74215.57
Earnings From Equity Investments
---1,499-0.61-
Currency Exchange Gain (Loss)
-29.79-84.6582.625.69102.55
Other Non Operating Income (Expenses)
-6,597-6,587-773.42-19,127-12,361
EBT Excluding Unusual Items
-3,382-15,633-13,534-20,055-10,596
Gain (Loss) on Sale of Investments
-3,111-3,115--299.97-
Gain (Loss) on Sale of Assets
-172.34-127.29-0.021.515.69
Asset Writedown
-570.31-589.31-3,542-1,985-506.88
Other Unusual Items
----0.06-
Pretax Income
-7,235-19,465-17,077-22,338-11,087
Income Tax Expense
-75.5-87.2226.61624.85-
Earnings From Continuing Operations
-7,160-19,378-17,103-22,963-11,087
Minority Interest in Earnings
-84.44-63.99-49.630.66-
Net Income
-7,244-19,442-17,153-22,963-11,087
Net Income to Common
-7,244-19,442-17,153-22,963-11,087
Shares Outstanding (Basic)
88863
Shares Outstanding (Diluted)
88863
Shares Change (YoY)
0.13%-34.73%120.82%-
EPS (Basic)
-910.65-2447.22-2159.12-3894.11-4151.76
EPS (Diluted)
-910.65-2447.22-2159.12-3894.11-4152.00
Free Cash Flow
32,26631,220-17,431-5,748-4,510
Free Cash Flow Per Share
4056.003929.84-2194.13-974.70-1688.92
Gross Margin
32.58%26.96%24.54%28.10%26.10%
Operating Margin
4.76%-5.29%-10.99%-0.56%8.72%
Profit Margin
-5.71%-16.70%-18.03%-33.61%-28.89%
Free Cash Flow Margin
25.44%26.81%-18.32%-8.41%-11.75%
EBITDA
18,9005,886-4,0603,6196,106
EBITDA Margin
14.90%5.05%-4.27%5.30%15.91%
D&A For EBITDA
12,86712,0456,3924,0042,761
EBIT
6,033-6,160-10,451-384.783,345
EBIT Margin
4.76%-5.29%-10.99%-0.56%8.72%
Advertising Expenses
-4,4194,1791,644613.35
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.