Semi Total Solution Inc. (KOSDAQ:451700)
South Korea · Delayed Price · Currency is KRW 7,760.64
-879.84 (-10.18%)
At close: May 15, 2026
Semi Total Solution Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 22,965 | 20,808 | 9,271 | 24,388 | 22,366 |
Other Revenue | -0 | - | -0 | -0 | -0 |
| 22,965 | 20,808 | 9,271 | 24,388 | 22,366 | |
Revenue Growth (YoY) | 10.36% | 124.44% | -61.99% | 9.04% | 77.75% |
Cost of Revenue | 11,368 | 9,421 | 9,000 | 11,932 | 11,265 |
Gross Profit | 11,596 | 11,387 | 270.98 | 12,456 | 11,101 |
Selling, General & Admin | 2,966 | 3,841 | 3,879 | 2,796 | 1,341 |
Research & Development | 1,658 | 1,489 | 2,461 | 3,201 | 2,195 |
Amortization of Goodwill & Intangibles | 26.61 | 22.58 | 17.99 | 6.4 | 2.33 |
Other Operating Expenses | 249.8 | 65.21 | 67.97 | 81.05 | 276.07 |
Operating Expenses | 5,203 | 5,485 | 6,787 | 6,234 | 3,962 |
Operating Income | 6,393 | 5,901 | -6,516 | 6,222 | 7,139 |
Interest Expense | -6.47 | -15.08 | -10.68 | -5.77 | -2.04 |
Interest & Investment Income | 707.98 | 342.47 | 390.64 | 230.19 | 41.85 |
Currency Exchange Gain (Loss) | -167.12 | 13.75 | -12.48 | -57.75 | 220.91 |
Other Non Operating Income (Expenses) | -3.3 | 26.6 | 19.77 | 34.09 | 331.43 |
EBT Excluding Unusual Items | 6,924 | 6,269 | -6,128 | 6,423 | 7,731 |
Gain (Loss) on Sale of Investments | - | 157.64 | - | 29.93 | 2.45 |
Gain (Loss) on Sale of Assets | -0.03 | 24.87 | - | -2.36 | 282.31 |
Pretax Income | 6,924 | 6,452 | -6,128 | 6,451 | 8,016 |
Income Tax Expense | 69.86 | -881.27 | 643.07 | 14.54 | 78.85 |
Earnings From Continuing Operations | 6,855 | 7,333 | -6,771 | 6,436 | 7,937 |
Minority Interest in Earnings | 7.84 | 3.91 | 5.02 | - | - |
Net Income | 6,862 | 7,337 | -6,766 | 6,436 | 7,937 |
Net Income to Common | 6,862 | 7,337 | -6,766 | 6,436 | 7,937 |
Net Income Growth | -6.47% | - | - | -18.91% | 463.98% |
Shares Outstanding (Basic) | 24 | 23 | 1 | 1 | 1 |
Shares Outstanding (Diluted) | 24 | 23 | 1 | 1 | 1 |
Shares Change (YoY) | 2.56% | 2800.68% | 1.24% | 0.43% | 291.14% |
EPS (Basic) | 290.00 | 318.00 | -8507.01 | 8192.00 | 10145.01 |
EPS (Diluted) | 290.00 | 318.00 | -8507.01 | 8192.00 | 10145.01 |
EPS Growth | -8.80% | - | - | -19.25% | 44.19% |
Free Cash Flow | 13,687 | 10,608 | -7,454 | 6,658 | 6,753 |
Free Cash Flow Per Share | 578.41 | 459.80 | -9371.30 | 8474.68 | 8631.84 |
Gross Margin | 50.50% | 54.72% | 2.92% | 51.08% | 49.63% |
Operating Margin | 27.84% | 28.36% | -70.28% | 25.51% | 31.92% |
Profit Margin | 29.88% | 35.26% | -72.98% | 26.39% | 35.49% |
Free Cash Flow Margin | 59.60% | 50.98% | -80.40% | 27.30% | 30.19% |
EBITDA | 6,980 | 6,491 | -5,977 | 6,587 | 7,373 |
EBITDA Margin | 30.39% | 31.19% | -64.46% | 27.01% | 32.97% |
D&A For EBITDA | 586.42 | 589.26 | 539.05 | 364.18 | 234.49 |
EBIT | 6,393 | 5,901 | -6,516 | 6,222 | 7,139 |
EBIT Margin | 27.84% | 28.36% | -70.28% | 25.51% | 31.92% |
Effective Tax Rate | 1.01% | - | - | 0.22% | 0.98% |
Advertising Expenses | - | - | - | 1.85 | 4.87 |