Samyung Trading 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	466,957	480,191	476,810	492,513	467,033	392,436
Other Revenue	-0	-0	-0	-0	-	-
Revenue	466,957	480,191	476,810	492,513	467,033	392,436
Revenue Growth (YoY)	-3.48%	0.71%	-3.19%	5.46%	19.01%	43.10%
Cost of Revenue	415,564	426,653	428,264	442,955	416,121	344,696
Gross Profit	51,393	53,538	48,546	49,557	50,912	47,740
Selling, General & Admin	31,245	32,450	29,066	27,946	25,909	23,936
Amortization of Goodwill & Intangibles	131.06	129.79	116.89	111.12	-	-
Other Operating Expenses	919.17	899.22	871.7	1,042	-	-
Operating Expenses	34,186	35,181	31,361	30,195	26,963	25,386
Operating Income	17,207	18,357	17,185	19,363	23,949	22,354
Interest Expense	-687.06	-977.87	-1,030	-736.23	-608.45	-849.42
Interest & Investment Income	9,206	9,745	9,470	4,827	3,243	3,630
Earnings From Equity Investments	46,298	42,950	36,572	35,422	26,389	22,599
Currency Exchange Gain (Loss)	1,734	2,932	261.59	1,141	938.95	-975.9
Other Non Operating Income (Expenses)	-1,265	-2,237	-662.73	-1,955	-408.34	-6,190
EBT Excluding Unusual Items	72,493	70,769	61,795	58,062	53,504	40,568
Gain (Loss) on Sale of Investments	826.51	725.95	158.6	-1,124	491.24	259.83
Gain (Loss) on Sale of Assets	1.3	3.97	76.55	537.8	626.33	318.18
Asset Writedown	-	-	-	-	-	-20.27
Pretax Income	73,320	71,499	62,030	57,476	54,621	41,126
Income Tax Expense	9,580	8,915	6,968	-223.8	9,703	6,461
Earnings From Continuing Operations	63,740	62,584	55,063	57,700	44,918	34,665
Minority Interest in Earnings	-5,101	-5,830	-4,996	-3,864	-4,590	-6,490
Net Income	58,639	56,754	50,067	53,836	40,328	28,174
Net Income to Common	58,639	56,754	50,067	53,836	40,328	28,174
Net Income Growth	-0.03%	13.36%	-7.00%	33.50%	43.14%	-15.67%
Shares Outstanding (Basic)	18	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18	18
Shares Change (YoY)	-0.02%	-	-	-	0.08%	-2.57%
EPS (Basic)	3326.86	3219.49	2840.17	3053.99	2287.72	1599.55
EPS (Diluted)	3326.86	3219.49	2840.17	3053.99	2287.72	1599.55
EPS Growth	-0.01%	13.36%	-7.00%	33.50%	43.02%	-13.45%
Free Cash Flow	21,948	30,777	17,300	21,081	-11,630	7,140
Free Cash Flow Per Share	1245.21	1745.93	981.41	1195.85	-659.72	405.38
Dividend Per Share	700.000	700.000	600.000	600.000	550.000	500.000
Dividend Growth	16.67%	16.67%	-	9.09%	10.00%	50.00%
Gross Margin	11.01%	11.15%	10.18%	10.06%	10.90%	12.16%
Operating Margin	3.69%	3.82%	3.60%	3.93%	5.13%	5.70%
Profit Margin	12.56%	11.82%	10.50%	10.93%	8.63%	7.18%
Free Cash Flow Margin	4.70%	6.41%	3.63%	4.28%	-2.49%	1.82%
EBITDA	26,621	27,851	26,001	28,242	32,282	31,658
EBITDA Margin	5.70%	5.80%	5.45%	5.73%	6.91%	8.07%
D&A For EBITDA	9,414	9,494	8,817	8,879	8,333	9,304
EBIT	17,207	18,357	17,185	19,363	23,949	22,354
EBIT Margin	3.69%	3.82%	3.60%	3.93%	5.13%	5.70%
Effective Tax Rate	13.07%	12.47%	11.23%	-	17.76%	15.71%
Advertising Expenses	-	2.35	2.4	4.93	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.