Samsung Heavy Industries Co., Ltd. (KRX:010140)
South Korea · Delayed Price · Currency is KRW 21,600
+300 (1.41%)
At close: Sep 9, 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 | 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 | 11,605,710 | 10,650,011 | 9,903,078 | 8,009,430 | 5,944,667 | 6,622,001 |
Other Revenue | - | - | - | - | 0 | 0 |
| 11,605,710 | 10,650,011 | 9,903,078 | 8,009,430 | 5,944,667 | 6,622,001 | |
Revenue Growth | 13.78% | 7.54% | 23.64% | 34.73% | -10.23% | -3.47% |
Cost of Revenue | 9,924,091 | 9,275,685 | 8,982,516 | 7,363,956 | 6,406,887 | 7,387,663 |
Gross Profit | 1,681,619 | 1,374,326 | 920,562 | 645,474 | -462,220 | -765,662 |
Selling, General & Admin | 394,555 | 365,112 | 304,192 | 304,155 | 295,641 | 384,748 |
Research & Development | 109,704 | 100,938 | 82,976 | 67,821 | 60,865 | 50,837 |
Other Operating Expenses | 12,771 | 14,103 | 12,401 | 12,071 | 13,165 | 15,777 |
Operating Expenses | 549,159 | 512,115 | 417,863 | 412,129 | 392,201 | 546,294 |
Operating Income | 1,132,460 | 862,211 | 502,699 | 233,345 | -854,421 | -1,311,956 |
Interest Expense | -94,882 | -140,223 | -213,247 | -178,582 | -99,728 | -135,055 |
Interest & Investment Income | 35,797 | 24,930 | 21,107 | 32,859 | 15,868 | 10,909 |
Earnings From Equity Investments | 3.86 | -7.5 | 5.21 | -53.14 | -836.88 | -1,814 |
Currency Exchange Gain (Loss) | 83,267 | -124,949 | 108,863 | 36,696 | 40,469 | 33,186 |
Other Non Operating Income (Expenses) | -381,954 | 28,517 | -734,929 | -419,977 | 343,938 | 54,914 |
Pretax Income | 774,692 | 650,479 | -315,502 | -295,712 | -554,711 | -1,349,817 |
Income Tax Expense | 218,510 | 114,725 | -369,379 | -140,156 | 72,701 | 102,253 |
Earnings From Continuing Operations | 556,182 | 535,754 | 53,877 | -155,556 | -627,412 | -1,452,070 |
Minority Interest in Earnings | 9,069 | 9,786 | 9,999 | 7,284 | 7,974 | 7,001 |
Net Income | 565,251 | 545,540 | 63,876 | -148,273 | -619,438 | -1,445,068 |
Preferred Dividends & Other Adjustments | 73.35 | 73.35 | - | - | - | - |
Net Income to Common | 565,177 | 545,466 | 63,876 | -148,273 | -619,438 | -1,445,068 |
Net Income Growth | 99.30% | 753.94% | - | - | - | - |
Shares Outstanding (Basic) | 853 | 854 | 854 | 854 | 854 | 665 |
Shares Outstanding (Diluted) | 853 | 854 | 854 | 854 | 854 | 665 |
Shares Change | -0.13% | - | - | - | 28.47% | 5.56% |
EPS (Basic) | 662.51 | 638.61 | 74.78 | -173.59 | -725.21 | -2173.52 |
EPS (Diluted) | 662.51 | 638.61 | 74.78 | -173.59 | -725.21 | -2173.52 |
EPS Growth | 99.56% | 753.94% | - | - | - | - |
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 | 3,381,802 | 1,337,233 | 481,125 | -669,886 | -1,755,431 | 805,623 |
Free Cash Flow Per Share | 3964.22 | 1565.57 | 563.28 | -784.27 | -2055.18 | 1211.73 |
Gross Margin | 14.49% | 12.90% | 9.30% | 8.06% | -7.78% | -11.56% |
Operating Margin | 9.76% | 8.10% | 5.08% | 2.91% | -14.37% | -19.81% |
Profit Margin | 4.87% | 5.12% | 0.65% | -1.85% | -10.42% | -21.82% |
Free Cash Flow Margin | 29.14% | 12.56% | 4.86% | -8.36% | -29.53% | 12.17% |
EBITDA | 1,407,556 | 1,146,213 | 791,901 | 473,985 | -655,213 | -1,112,642 |
EBITDA Margin | 12.13% | 10.76% | 8.00% | 5.92% | -11.02% | -16.80% |
D&A For EBITDA | 275,096 | 284,002 | 289,202 | 240,640 | 199,208 | 199,314 |
EBIT | 1,132,460 | 862,211 | 502,699 | 233,345 | -854,421 | -1,311,956 |
EBIT Margin | 9.76% | 8.10% | 5.08% | 2.91% | -14.37% | -19.81% |
Effective Tax Rate | 28.21% | 17.64% | - | - | - | - |