SAMICK MUSICAL INSTRUMENT Co., Ltd (KRX:002450)
South Korea · Delayed Price · Currency is KRW 1,153.00
-15.00 (-1.28%)
Last updated: Feb 2, 2026, 11:56 AM KST
SAMICK MUSICAL INSTRUMENT 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 |
Operating Revenue | 228,039 | 230,380 | 247,929 | 325,700 | 295,428 | 247,858 |
Other Revenue | -0 | - | - | -0 | -0 | -0 |
| 228,039 | 230,380 | 247,929 | 325,700 | 295,428 | 247,858 | |
Revenue Growth (YoY) | -1.38% | -7.08% | -23.88% | 10.25% | 19.19% | -6.61% |
Cost of Revenue | 171,957 | 175,876 | 191,490 | 260,374 | 214,547 | 181,300 |
Gross Profit | 56,082 | 54,504 | 56,439 | 65,325 | 80,881 | 66,558 |
Selling, General & Admin | 47,004 | 44,324 | 46,578 | 49,023 | 42,943 | 41,129 |
Amortization of Goodwill & Intangibles | 401.63 | 411.59 | 276.94 | 311.07 | 325.54 | 349.38 |
Operating Expenses | 51,442 | 48,524 | 49,824 | 54,178 | 47,786 | 46,392 |
Operating Income | 4,640 | 5,980 | 6,615 | 11,147 | 33,095 | 20,166 |
Interest Expense | -6,070 | -6,400 | -6,858 | -6,429 | -7,307 | -11,076 |
Interest & Investment Income | 3,386 | 2,899 | 2,069 | 1,258 | 646.06 | 416.95 |
Earnings From Equity Investments | -108.01 | 57.06 | 799.21 | -111.49 | - | 56.26 |
Currency Exchange Gain (Loss) | 2,284 | 2,716 | 693.67 | -10.33 | 1,214 | -634.24 |
Other Non Operating Income (Expenses) | -449.57 | 571.76 | 1,142 | 2,668 | -9,871 | 856.3 |
EBT Excluding Unusual Items | 3,682 | 5,823 | 4,461 | 8,523 | 17,777 | 9,785 |
Gain (Loss) on Sale of Investments | 2,858 | 3,209 | 2,962 | - | 48,053 | 3,140 |
Gain (Loss) on Sale of Assets | 20,631 | 814.52 | 7.25 | 19,097 | 142.74 | 1,955 |
Asset Writedown | -2,509 | -3,349 | -237.05 | -4,093 | -25,297 | -687.02 |
Pretax Income | 24,662 | 6,498 | 7,193 | 23,526 | 40,676 | 14,194 |
Income Tax Expense | 3,768 | 3,377 | 3,804 | 8,459 | 16,912 | 4,232 |
Earnings From Continuing Operations | 20,894 | 3,121 | 3,389 | 15,068 | 23,764 | 9,961 |
Net Income to Company | 20,894 | 3,121 | 3,389 | 15,068 | 23,764 | 9,961 |
Minority Interest in Earnings | 22.8 | 26.11 | 32.93 | 34.28 | 820.12 | 74.52 |
Net Income | 20,917 | 3,147 | 3,422 | 15,102 | 24,584 | 10,036 |
Net Income to Common | 20,917 | 3,147 | 3,422 | 15,102 | 24,584 | 10,036 |
Net Income Growth | 632.99% | -8.03% | -77.34% | -38.57% | 144.96% | -26.47% |
Shares Outstanding (Basic) | 76 | 77 | 81 | 81 | 84 | 84 |
Shares Outstanding (Diluted) | 76 | 77 | 81 | 81 | 84 | 84 |
Shares Change (YoY) | -3.21% | -4.61% | -0.16% | -2.82% | -0.01% | - |
EPS (Basic) | 275.12 | 40.72 | 42.23 | 186.08 | 294.35 | 120.15 |
EPS (Diluted) | 275.12 | 40.72 | 42.00 | 186.00 | 294.00 | 120.00 |
EPS Growth | 676.97% | -3.06% | -77.42% | -36.73% | 145.00% | -26.38% |
Free Cash Flow | 3,178 | 32,865 | 16,904 | 12,052 | 11,131 | 30,326 |
Free Cash Flow Per Share | 41.80 | 425.19 | 208.61 | 148.49 | 133.27 | 363.05 |
Dividend Per Share | 50.000 | 50.000 | - | - | - | - |
Gross Margin | 24.59% | 23.66% | 22.76% | 20.06% | 27.38% | 26.85% |
Operating Margin | 2.04% | 2.60% | 2.67% | 3.42% | 11.20% | 8.14% |
Profit Margin | 9.17% | 1.37% | 1.38% | 4.64% | 8.32% | 4.05% |
Free Cash Flow Margin | 1.39% | 14.27% | 6.82% | 3.70% | 3.77% | 12.23% |
EBITDA | 21,790 | 22,856 | 19,784 | 24,624 | 46,245 | 33,549 |
EBITDA Margin | 9.55% | 9.92% | 7.98% | 7.56% | 15.65% | 13.54% |
D&A For EBITDA | 17,150 | 16,876 | 13,168 | 13,476 | 13,150 | 13,383 |
EBIT | 4,640 | 5,980 | 6,615 | 11,147 | 33,095 | 20,166 |
EBIT Margin | 2.04% | 2.60% | 2.67% | 3.42% | 11.20% | 8.14% |
Effective Tax Rate | 15.28% | 51.97% | 52.89% | 35.95% | 41.58% | 29.82% |
Advertising Expenses | - | 1,799 | 2,566 | 1,524 | 1,731 | 1,231 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.