Snt Dynamics Co.,Ltd. (KRX: 003570)

Snt Dynamics Co.,Ltd. Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Operating Revenue	569,653	485,954	408,025	335,954	301,754	375,116
Other Revenue	-0	-0	-	-0	0	-
Revenue	569,653	485,954	408,025	335,954	301,754	375,116
Revenue Growth (YoY)	18.38%	19.10%	21.45%	11.33%	-19.56%	-5.34%
Cost of Revenue	486,548	420,432	351,906	294,547	270,074	336,614
Gross Profit	83,105	65,522	56,119	41,407	31,681	38,502
Selling, General & Admin	-15,084	21,859	25,022	20,021	13,729	18,005
Research & Development	2,981	1,630	3,569	-	-	-
Other Operating Expenses	327.06	307.74	1,352	736.07	592.82	848.51
Operating Expenses	-11,363	23,928	30,357	22,322	18,054	19,251
Operating Income	94,468	41,594	25,762	19,085	13,626	19,251
Interest Expense	-	-51.14	-481.79	-480.32	-731.1	-604.39
Interest & Investment Income	21,405	16,170	6,932	5,243	3,713	4,015
Earnings From Equity Investments	-	-	-	-	-	1,330
Currency Exchange Gain (Loss)	-321.97	128.95	39.52	375.85	140.01	210.47
Other Non Operating Income (Expenses)	262.83	76.85	-2,868	-9,002	923.42	-100.2
EBT Excluding Unusual Items	115,814	57,919	29,384	15,221	17,671	24,102
Gain (Loss) on Sale of Investments	3.69	213.32	-389.85	-125.1	-	-49.31
Gain (Loss) on Sale of Assets	128.88	47.52	339.78	68,680	-492.52	16.34
Asset Writedown	-	-	-	-2,853	-4,067	-236.13
Pretax Income	115,946	58,180	29,334	80,924	13,112	23,833
Income Tax Expense	22,385	8,650	6,327	21,925	4,770	7,187
Earnings From Continuing Operations	93,561	49,530	23,006	58,999	8,342	16,645
Net Income to Company	93,561	49,530	23,006	58,999	8,342	16,645
Net Income	93,561	49,530	23,006	58,999	8,342	16,645
Net Income to Common	93,561	49,530	23,006	58,999	8,342	16,645
Net Income Growth	248.01%	115.29%	-61.01%	607.28%	-49.89%	-16.01%
Shares Outstanding (Basic)	22	22	22	22	25	27
Shares Outstanding (Diluted)	22	22	22	22	25	27
Shares Change (YoY)	-	-	1.18%	-12.83%	-5.09%	-3.83%
EPS (Basic)	4178.00	2211.76	1027.36	2665.65	328.53	622.18
EPS (Diluted)	4178.00	2211.76	1027.00	2665.65	328.53	622.18
EPS Growth	248.17%	115.36%	-61.47%	711.39%	-47.20%	-12.62%
Free Cash Flow	14,621	95,345	8,983	-4,069	48,283	29,932
Free Cash Flow Per Share	652.92	4257.66	401.15	-183.85	1901.57	1118.80
Dividend Per Share	850.000	700.000	500.000	-	-	-
Dividend Growth	70.00%	40.00%	-	-	-	-
Gross Margin	14.59%	13.48%	13.75%	12.33%	10.50%	10.26%
Operating Margin	16.58%	8.56%	6.31%	5.68%	4.52%	5.13%
Profit Margin	16.42%	10.19%	5.64%	17.56%	2.76%	4.44%
Free Cash Flow Margin	2.57%	19.62%	2.20%	-1.21%	16.00%	7.98%
EBITDA	103,069	48,728	32,552	26,388	23,847	31,253
EBITDA Margin	18.09%	10.03%	7.98%	7.85%	7.90%	8.33%
D&A For EBITDA	8,601	7,134	6,790	7,302	10,221	12,002
EBIT	94,468	41,594	25,762	19,085	13,626	19,251
EBIT Margin	16.58%	8.56%	6.31%	5.68%	4.52%	5.13%
Effective Tax Rate	19.31%	14.87%	21.57%	27.09%	36.38%	30.16%
Advertising Expenses	-	1,297	765.47	666.3	353.98	476.02

Source: S&P Capital IQ. Standard template. Financial Sources.