SAMICK MUSICAL INSTRUMENT Co., Ltd (KRX:002450)
South Korea · Delayed Price · Currency is KRW 1,152.00
+10.00 (0.88%)
Sep 3, 2026, 3:30 PM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 224,918 | 224,439 | 230,380 | 247,929 | 325,700 | 295,428 |
Other Revenue | -0 | -0 | - | - | -0 | -0 |
| 224,918 | 224,439 | 230,380 | 247,929 | 325,700 | 295,428 | |
Revenue Growth | -2.03% | -2.58% | -7.08% | -23.88% | 10.25% | 19.19% |
Cost of Revenue | 161,470 | 171,644 | 175,876 | 191,490 | 260,374 | 214,547 |
Gross Profit | 63,448 | 52,795 | 54,504 | 56,439 | 65,325 | 80,881 |
Selling, General & Admin | 47,490 | 45,857 | 44,324 | 46,578 | 49,023 | 42,943 |
Amortization of Goodwill & Intangibles | 189.56 | 179.41 | 411.59 | 276.94 | 311.07 | 325.54 |
Operating Expenses | 53,986 | 50,513 | 48,524 | 49,824 | 54,178 | 47,786 |
Operating Income | 9,461 | 2,282 | 5,980 | 6,615 | 11,147 | 33,095 |
Interest Expense | -6,013 | -6,007 | -6,400 | -6,858 | -6,429 | -7,307 |
Interest & Investment Income | 3,040 | 3,465 | 2,899 | 2,069 | 1,258 | 646.06 |
Earnings From Equity Investments | 119.89 | 178.49 | 57.06 | 799.21 | -111.49 | - |
Currency Exchange Gain (Loss) | 2,506 | 596.41 | 2,716 | 693.67 | -10.33 | 1,214 |
Other Non Operating Income (Expenses) | 59.46 | -1,130 | 571.76 | 1,142 | 2,668 | -9,871 |
EBT Excluding Unusual Items | 9,174 | -614.88 | 5,823 | 4,461 | 8,523 | 17,777 |
Gain (Loss) on Sale of Investments | 31,886 | 2,980 | 3,209 | 2,962 | - | 48,053 |
Gain (Loss) on Sale of Assets | 12,035 | 20,675 | 814.52 | 7.25 | 19,097 | 142.74 |
Asset Writedown | -1,013 | -1,937 | -3,349 | -237.05 | -4,093 | -25,297 |
Pretax Income | 52,082 | 21,103 | 6,498 | 7,193 | 23,526 | 40,676 |
Income Tax Expense | 11,127 | 3,828 | 3,377 | 3,804 | 8,459 | 16,912 |
Earnings From Continuing Operations | 40,955 | 17,275 | 3,121 | 3,389 | 15,068 | 23,764 |
Net Income to Company | 40,955 | 17,275 | 3,121 | 3,389 | 15,068 | 23,764 |
Minority Interest in Earnings | 510.95 | 338.99 | 26.11 | 32.93 | 34.28 | 820.12 |
Net Income | 41,466 | 17,614 | 3,147 | 3,422 | 15,102 | 24,584 |
Net Income to Common | 41,466 | 17,614 | 3,147 | 3,422 | 15,102 | 24,584 |
Net Income Growth | 140.52% | 459.67% | -8.03% | -77.34% | -38.57% | 144.96% |
Shares Outstanding (Basic) | 76 | 76 | 77 | 81 | 81 | 84 |
Shares Outstanding (Diluted) | 76 | 76 | 77 | 81 | 81 | 84 |
Shares Change | 0.67% | -0.95% | -5.27% | -0.16% | -2.82% | -0.01% |
EPS (Basic) | 545.56 | 231.67 | 41.00 | 42.23 | 186.08 | 294.35 |
EPS (Diluted) | 545.56 | 231.67 | 41.00 | 42.00 | 186.00 | 294.00 |
EPS Growth | 138.93% | 465.04% | -2.38% | -77.42% | -36.73% | 145.00% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 17,259 | 2,345 | 32,865 | 16,904 | 12,052 | 11,131 |
Free Cash Flow Per Share | 227.07 | 30.84 | 428.15 | 208.61 | 148.49 | 133.27 |
Gross Margin | 28.21% | 23.52% | 23.66% | 22.76% | 20.06% | 27.38% |
Operating Margin | 4.21% | 1.02% | 2.60% | 2.67% | 3.42% | 11.20% |
Profit Margin | 18.44% | 7.85% | 1.37% | 1.38% | 4.64% | 8.32% |
Free Cash Flow Margin | 7.67% | 1.04% | 14.27% | 6.82% | 3.70% | 3.77% |
EBITDA | 27,184 | 19,342 | 22,856 | 19,784 | 24,624 | 46,245 |
EBITDA Margin | 12.09% | 8.62% | 9.92% | 7.98% | 7.56% | 15.65% |
D&A For EBITDA | 17,722 | 17,060 | 16,876 | 13,168 | 13,476 | 13,150 |
EBIT | 9,461 | 2,282 | 5,980 | 6,615 | 11,147 | 33,095 |
EBIT Margin | 4.21% | 1.02% | 2.60% | 2.67% | 3.42% | 11.20% |
Effective Tax Rate | 21.36% | 18.14% | 51.97% | 52.89% | 35.95% | 41.58% |
Advertising Expenses | - | 1,897 | 1,799 | 2,566 | 1,524 | 1,731 |