SNT Motiv Co., Ltd. (KRX:064960)
South Korea · Delayed Price · Currency is KRW 28,450
+850 (3.08%)
At close: Aug 14, 2026
SNT Motiv 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 | 996,271 | 1,006,374 | 968,898 | 1,136,280 | 1,044,861 | 941,745 |
Other Revenue | -0 | -0 | -0 | -0 | -0 | -0 |
| 996,271 | 1,006,374 | 968,898 | 1,136,280 | 1,044,861 | 941,745 | |
Revenue Growth | 0.60% | 3.87% | -14.73% | 8.75% | 10.95% | 0.11% |
Cost of Revenue | 819,627 | 823,083 | 809,619 | 966,037 | 876,899 | 799,224 |
Gross Profit | 176,644 | 183,291 | 159,279 | 170,243 | 167,962 | 142,521 |
Selling, General & Admin | 53,109 | 57,599 | 37,455 | 34,966 | 38,612 | 33,416 |
Research & Development | 25,942 | 24,530 | 19,902 | 18,159 | 16,007 | 14,805 |
Amortization of Goodwill & Intangibles | 1,729 | 1,692 | 1,682 | 1,722 | 2,168 | 1,330 |
Other Operating Expenses | -7,129 | -5,101 | 1,492 | 214.6 | -2,969 | -987.93 |
Operating Expenses | 76,371 | 80,738 | 61,151 | 53,614 | 56,037 | 50,925 |
Operating Income | 100,273 | 102,553 | 98,128 | 116,629 | 111,925 | 91,595 |
Interest Expense | -4.76 | -3.92 | -8.15 | -12.11 | -15.7 | -60.33 |
Interest & Investment Income | 12,250 | 14,090 | 18,184 | 20,438 | 11,407 | 4,648 |
Earnings From Equity Investments | - | - | - | - | - | 510.11 |
Currency Exchange Gain (Loss) | 18,538 | -4,078 | 20,820 | 7,763 | 12,325 | 18,201 |
Other Non Operating Income (Expenses) | -19,119 | -18,474 | -61.71 | -20,532 | -11,858 | -8,431 |
EBT Excluding Unusual Items | 111,938 | 94,087 | 137,063 | 124,286 | 123,782 | 106,463 |
Gain (Loss) on Sale of Investments | - | 342.68 | -3,702 | - | - | - |
Gain (Loss) on Sale of Assets | -115.32 | -85 | 1,006 | -21.62 | -2,720 | 2,799 |
Asset Writedown | -201.16 | -730.63 | -2,716 | -10,391 | -2,153 | 204.54 |
Pretax Income | 111,621 | 93,614 | 131,651 | 113,873 | 118,910 | 109,467 |
Income Tax Expense | 28,889 | 24,106 | 27,305 | 26,893 | 31,401 | 29,348 |
Earnings From Continuing Operations | 82,732 | 69,508 | 104,346 | 86,980 | 87,508 | 80,119 |
Net Income to Company | 82,732 | 69,508 | 104,346 | 86,980 | 87,508 | 80,119 |
Minority Interest in Earnings | 134.26 | 119.43 | - | - | - | - |
Net Income | 82,866 | 69,628 | 104,346 | 86,980 | 87,508 | 80,119 |
Net Income to Common | 82,866 | 69,628 | 104,346 | 86,980 | 87,508 | 80,119 |
Net Income Growth | -3.21% | -33.27% | 19.96% | -0.60% | 9.22% | 47.17% |
Shares Outstanding (Basic) | 24 | 24 | 24 | 25 | 27 | 28 |
Shares Outstanding (Diluted) | 24 | 24 | 24 | 25 | 27 | 28 |
Shares Change | 1.40% | -1.81% | -3.44% | -7.07% | -2.42% | 0.51% |
EPS (Basic) | 3477.35 | 2921.32 | 4298.75 | 3460.13 | 3235.03 | 2893.51 |
EPS (Diluted) | 3477.35 | 2921.32 | 4298.75 | 3460.13 | 3235.03 | 2890.00 |
EPS Growth | -4.55% | -32.04% | 24.24% | 6.96% | 11.94% | 46.40% |
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 | -49,217 | -12,429 | 81,085 | 69,343 | 76,929 | 29,084 |
Free Cash Flow Per Share | -2065.30 | -521.47 | 3340.45 | 2758.53 | 2843.95 | 1049.17 |
Dividend Per Share | 1700.000 | 1700.000 | 850.000 | 800.000 | 800.000 | 800.000 |
Dividend Growth | 100.00% | 100.00% | 6.25% | 0% | 0% | 0% |
Gross Margin | 17.73% | 18.21% | 16.44% | 14.98% | 16.07% | 15.13% |
Operating Margin | 10.06% | 10.19% | 10.13% | 10.26% | 10.71% | 9.73% |
Profit Margin | 8.32% | 6.92% | 10.77% | 7.66% | 8.38% | 8.51% |
Free Cash Flow Margin | -4.94% | -1.23% | 8.37% | 6.10% | 7.36% | 3.09% |
EBITDA | 132,093 | 132,772 | 127,153 | 147,083 | 143,174 | 120,881 |
EBITDA Margin | 13.26% | 13.19% | 13.12% | 12.94% | 13.70% | 12.84% |
D&A For EBITDA | 31,819 | 30,219 | 29,025 | 30,455 | 31,249 | 29,286 |
EBIT | 100,273 | 102,553 | 98,128 | 116,629 | 111,925 | 91,595 |
EBIT Margin | 10.06% | 10.19% | 10.13% | 10.26% | 10.71% | 9.73% |
Effective Tax Rate | 25.88% | 25.75% | 20.74% | 23.62% | 26.41% | 26.81% |
Advertising Expenses | - | 2,089 | 1,470 | 1,574 | 1,384 | 1,473 |