Snt Dynamics Co.,Ltd. (KRX:003570)
South Korea · Delayed Price · Currency is KRW 30,650
-500 (-1.61%)
At close: Aug 28, 2026
Snt Dynamics 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 | 751,592 | 712,022 | 614,453 | 485,954 | 408,025 | 335,954 |
Other Revenue | - | -0 | -0 | -0 | - | -0 |
| 751,592 | 712,022 | 614,453 | 485,954 | 408,025 | 335,954 | |
Revenue Growth | 8.61% | 15.88% | 26.44% | 19.10% | 21.45% | 11.33% |
Cost of Revenue | 642,306 | 595,042 | 514,486 | 420,432 | 351,906 | 294,547 |
Gross Profit | 109,286 | 116,979 | 99,967 | 65,522 | 56,119 | 41,407 |
Selling, General & Admin | 28,124 | 27,563 | -13,278 | 21,859 | 25,022 | 20,021 |
Research & Development | 3,732 | 3,039 | 1,870 | 1,630 | 3,569 | - |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 0.83 |
Other Operating Expenses | 289.52 | 439.6 | 305.13 | 307.74 | 1,352 | 736.07 |
Operating Expenses | 32,637 | 31,513 | -10,542 | 23,928 | 30,357 | 22,322 |
Operating Income | 76,650 | 85,466 | 110,509 | 41,594 | 25,762 | 19,085 |
Interest Expense | -1,418 | -989.81 | -37.99 | -51.14 | -481.79 | -480.32 |
Interest & Investment Income | 10,609 | 13,313 | 15,916 | 16,170 | 6,932 | 5,243 |
Currency Exchange Gain (Loss) | 1,565 | 1,138 | 5.56 | 128.95 | 39.52 | 375.85 |
Other Non Operating Income (Expenses) | -20,529 | -20,096 | 307.62 | 76.85 | -2,868 | -9,002 |
EBT Excluding Unusual Items | 66,876 | 78,831 | 126,701 | 57,919 | 29,384 | 15,221 |
Gain (Loss) on Sale of Investments | -275.03 | -289.91 | -2,944 | 213.32 | -389.85 | -125.1 |
Gain (Loss) on Sale of Assets | 71.45 | 173.37 | 133.68 | 47.52 | 339.78 | 68,680 |
Asset Writedown | - | - | - | - | - | -2,853 |
Pretax Income | 66,673 | 78,715 | 123,891 | 58,180 | 29,334 | 80,924 |
Income Tax Expense | 17,520 | 17,140 | 27,759 | 8,650 | 6,327 | 21,925 |
Net Income | 49,152 | 61,575 | 96,132 | 49,530 | 23,006 | 58,999 |
Net Income to Common | 49,152 | 61,575 | 96,132 | 49,530 | 23,006 | 58,999 |
Net Income Growth | -40.07% | -35.95% | 94.09% | 115.29% | -61.00% | 607.28% |
Shares Outstanding (Basic) | 24 | 23 | 22 | 22 | 22 | 22 |
Shares Outstanding (Diluted) | 25 | 24 | 22 | 22 | 22 | 22 |
Shares Change | 10.89% | 5.25% | - | - | 1.18% | -12.83% |
EPS (Basic) | 2067.23 | 2696.04 | 4292.78 | 2211.76 | 1027.36 | 2665.65 |
EPS (Diluted) | 2023.01 | 2644.00 | 4292.78 | 2211.76 | 1027.00 | 2665.65 |
EPS Growth | -44.76% | -38.41% | 94.09% | 115.36% | -61.47% | 711.39% |
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 | -89,775 | -82,022 | -31,718 | 93,714 | 8,983 | -4,069 |
Free Cash Flow Per Share | -3615.35 | -3479.99 | -1416.37 | 4184.79 | 401.15 | -183.85 |
Dividend Per Share | 1600.000 | 1800.000 | 1300.000 | 700.000 | 500.000 | - |
Dividend Growth | -30.44% | 38.46% | 85.71% | 40.00% | - | - |
Gross Margin | 14.54% | 16.43% | 16.27% | 13.48% | 13.75% | 12.32% |
Operating Margin | 10.20% | 12.00% | 17.98% | 8.56% | 6.31% | 5.68% |
Profit Margin | 6.54% | 8.65% | 15.65% | 10.19% | 5.64% | 17.56% |
Free Cash Flow Margin | -11.95% | -11.52% | -5.16% | 19.28% | 2.20% | -1.21% |
EBITDA | 87,672 | 95,746 | 119,287 | 48,728 | 32,552 | 26,388 |
EBITDA Margin | 11.67% | 13.45% | 19.41% | 10.03% | 7.98% | 7.85% |
D&A For EBITDA | 11,022 | 10,280 | 8,778 | 7,134 | 6,790 | 7,302 |
EBIT | 76,650 | 85,466 | 110,509 | 41,594 | 25,762 | 19,085 |
EBIT Margin | 10.20% | 12.00% | 17.98% | 8.56% | 6.31% | 5.68% |
Effective Tax Rate | 26.28% | 21.77% | 22.41% | 14.87% | 21.57% | 27.09% |
Advertising Expenses | - | 1,558 | 931.43 | 1,297 | 765.47 | 666.3 |