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

Snt Dynamics Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	692,002	614,453	485,954	408,025	335,954	301,754
Other Revenue	-0	-0	-0	-	-0	0
Revenue	692,002	614,453	485,954	408,025	335,954	301,754
Revenue Growth (YoY)	28.07%	26.44%	19.10%	21.45%	11.33%	-19.56%
Cost of Revenue	569,588	514,486	420,432	351,906	294,547	270,074
Gross Profit	122,413	99,967	65,522	56,119	41,407	31,681
Selling, General & Admin	31,291	-13,278	21,859	25,022	20,021	13,729
Research & Development	620.63	1,870	1,630	3,569	-	-
Other Operating Expenses	518.28	305.13	307.74	1,352	736.07	592.82
Operating Expenses	33,090	-10,542	23,928	30,357	22,322	18,054
Operating Income	89,324	110,509	41,594	25,762	19,085	13,626
Interest Expense	-27.29	-37.99	-51.14	-481.79	-480.32	-731.1
Interest & Investment Income	14,122	15,916	16,170	6,932	5,243	3,713
Currency Exchange Gain (Loss)	565.03	5.56	128.95	39.52	375.85	140.01
Other Non Operating Income (Expenses)	696.38	307.62	76.85	-2,868	-9,002	923.42
EBT Excluding Unusual Items	104,680	126,701	57,919	29,384	15,221	17,671
Gain (Loss) on Sale of Investments	-2,797	-2,944	213.32	-389.85	-125.1	-
Gain (Loss) on Sale of Assets	171.26	133.68	47.52	339.78	68,680	-492.52
Asset Writedown	-	-	-	-	-2,853	-4,067
Pretax Income	102,054	123,891	58,180	29,334	80,924	13,112
Income Tax Expense	20,040	27,759	8,650	6,327	21,925	4,770
Net Income	82,014	96,132	49,530	23,006	58,999	8,342
Net Income to Common	82,014	96,132	49,530	23,006	58,999	8,342
Net Income Growth	-8.45%	94.09%	115.29%	-61.00%	607.28%	-49.89%
Shares Outstanding (Basic)	22	22	22	22	22	25
Shares Outstanding (Diluted)	22	22	22	22	22	25
Shares Change (YoY)	-	-	-	1.18%	-12.83%	-5.09%
EPS (Basic)	3662.36	4292.78	2211.76	1027.36	2665.65	328.53
EPS (Diluted)	3662.00	4292.78	2211.76	1027.00	2665.65	328.53
EPS Growth	-8.46%	94.09%	115.36%	-61.47%	711.39%	-47.20%
Free Cash Flow	-63,328	-31,718	93,714	8,983	-4,069	48,283
Free Cash Flow Per Share	-2827.93	-1416.37	4184.79	401.15	-183.85	1901.57
Dividend Per Share	2000.000	1300.000	700.000	500.000	-	-
Dividend Growth	100.00%	85.71%	40.00%	-	-	-
Gross Margin	17.69%	16.27%	13.48%	13.75%	12.32%	10.50%
Operating Margin	12.91%	17.98%	8.56%	6.31%	5.68%	4.52%
Profit Margin	11.85%	15.65%	10.19%	5.64%	17.56%	2.76%
Free Cash Flow Margin	-9.15%	-5.16%	19.28%	2.20%	-1.21%	16.00%
EBITDA	98,739	119,287	48,728	32,552	26,388	23,847
EBITDA Margin	14.27%	19.41%	10.03%	7.98%	7.85%	7.90%
D&A For EBITDA	9,415	8,778	7,134	6,790	7,302	10,221
EBIT	89,324	110,509	41,594	25,762	19,085	13,626
EBIT Margin	12.91%	17.98%	8.56%	6.31%	5.68%	4.52%
Effective Tax Rate	19.64%	22.41%	14.87%	21.57%	27.09%	36.38%
Advertising Expenses	-	931.43	1,297	765.47	666.3	353.98

Source: S&P Global Market Intelligence. Standard template. Financial Sources.