Samsung Heavy Industries Co., Ltd. (KRX:010140)
South Korea · Delayed Price · Currency is KRW 27,100
-600 (-2.17%)
At close: Jun 19, 2026
Samsung Heavy Industries 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 | Mar '26 Mar 31, 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 | 11,057,975 | 10,650,011 | 9,903,078 | 8,009,430 | 5,944,667 | 6,622,001 |
Other Revenue | - | - | - | - | 0 | 0 |
| 11,057,975 | 10,650,011 | 9,903,078 | 8,009,430 | 5,944,667 | 6,622,001 | |
Revenue Growth (YoY) | 10.03% | 7.54% | 23.64% | 34.73% | -10.23% | -3.47% |
Cost of Revenue | 9,523,204 | 9,275,685 | 8,982,516 | 7,363,956 | 6,406,887 | 7,387,663 |
Gross Profit | 1,534,772 | 1,374,326 | 920,562 | 645,474 | -462,220 | -765,662 |
Selling, General & Admin | 371,892 | 365,112 | 304,192 | 304,155 | 295,641 | 384,748 |
Research & Development | 104,637 | 100,938 | 82,976 | 67,821 | 60,865 | 50,837 |
Other Operating Expenses | 13,900 | 14,103 | 12,401 | 12,071 | 13,165 | 15,777 |
Operating Expenses | 522,519 | 512,115 | 417,863 | 412,129 | 392,201 | 546,294 |
Operating Income | 1,012,252 | 862,211 | 502,699 | 233,345 | -854,421 | -1,311,956 |
Interest Expense | -116,481 | -140,223 | -213,247 | -178,582 | -99,728 | -135,055 |
Interest & Investment Income | 28,317 | 24,930 | 21,107 | 32,859 | 15,868 | 10,909 |
Earnings From Equity Investments | 0.68 | -7.5 | 5.21 | -53.14 | -836.88 | -1,814 |
Currency Exchange Gain (Loss) | -15,785 | -124,949 | 108,863 | 36,696 | 40,469 | 33,186 |
Other Non Operating Income (Expenses) | -219,122 | 28,517 | -734,929 | -419,977 | 343,938 | 54,914 |
Pretax Income | 689,182 | 650,479 | -315,502 | -295,712 | -554,711 | -1,349,817 |
Income Tax Expense | 143,503 | 114,725 | -369,379 | -140,156 | 72,701 | 102,253 |
Earnings From Continuing Operations | 545,679 | 535,754 | 53,877 | -155,556 | -627,412 | -1,452,070 |
Minority Interest in Earnings | 9,349 | 9,786 | 9,999 | 7,284 | 7,974 | 7,001 |
Net Income | 555,028 | 545,540 | 63,876 | -148,273 | -619,438 | -1,445,068 |
Preferred Dividends & Other Adjustments | 73.35 | 73.35 | - | - | - | - |
Net Income to Common | 554,954 | 545,466 | 63,876 | -148,273 | -619,438 | -1,445,068 |
Net Income Growth | 280.09% | 754.06% | - | - | - | - |
Shares Outstanding (Basic) | 854 | 854 | 854 | 854 | 854 | 665 |
Shares Outstanding (Diluted) | 854 | 854 | 854 | 854 | 854 | 665 |
Shares Change (YoY) | 0.31% | - | - | - | 28.47% | 5.56% |
EPS (Basic) | 649.54 | 638.61 | 74.78 | -173.59 | -725.21 | -2173.52 |
EPS (Diluted) | 649.54 | 638.61 | 74.78 | -173.59 | -725.21 | -2173.52 |
EPS Growth | 278.88% | 753.94% | - | - | - | - |
Free Cash Flow | 2,965,830 | 1,337,233 | 481,125 | -669,886 | -1,755,431 | 805,623 |
Free Cash Flow Per Share | 3471.34 | 1565.57 | 563.28 | -784.27 | -2055.18 | 1211.73 |
Gross Margin | 13.88% | 12.90% | 9.30% | 8.06% | -7.78% | -11.56% |
Operating Margin | 9.15% | 8.10% | 5.08% | 2.91% | -14.37% | -19.81% |
Profit Margin | 5.02% | 5.12% | 0.65% | -1.85% | -10.42% | -21.82% |
Free Cash Flow Margin | 26.82% | 12.56% | 4.86% | -8.36% | -29.53% | 12.17% |
EBITDA | 1,293,569 | 1,146,213 | 791,901 | 473,985 | -655,213 | -1,112,642 |
EBITDA Margin | 11.70% | 10.76% | 8.00% | 5.92% | -11.02% | -16.80% |
D&A For EBITDA | 281,316 | 284,002 | 289,202 | 240,640 | 199,208 | 199,314 |
EBIT | 1,012,252 | 862,211 | 502,699 | 233,345 | -854,421 | -1,311,956 |
EBIT Margin | 9.15% | 8.10% | 5.08% | 2.91% | -14.37% | -19.81% |
Effective Tax Rate | 20.82% | 17.64% | - | - | - | - |