SK eternix 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
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Operating Revenue	562,798	385,641	398,582
Other Revenue	-0	-0	-
Revenue	562,798	385,641	398,582
Revenue Growth	19.48%	-3.25%	-
Cost of Revenue	484,187	307,709	330,887
Gross Profit	78,611	77,931	67,695
Selling, General & Admin	24,985	23,258	21,005
Amortization of Goodwill & Intangibles	532.17	526.14	575.72
Other Operating Expenses	278.24	290.89	199.37
Operating Expenses	26,677	24,933	22,530
Operating Income	51,934	52,998	45,165
Interest Expense	-28,811	-25,502	-22,267
Interest & Investment Income	10,449	8,857	4,445
Earnings From Equity Investments	-12,981	-9,351	-3,908
Currency Exchange Gain (Loss)	-24,259	-1,547	-398.82
Other Non Operating Income (Expenses)	13,091	11,713	3,603
EBT Excluding Unusual Items	9,425	37,167	26,640
Gain (Loss) on Sale of Investments	1,032	1,032	6,768
Gain (Loss) on Sale of Assets	-168.35	-146.68	-426.78
Pretax Income	10,289	38,053	32,981
Income Tax Expense	2,850	7,331	6,123
Net Income	7,439	30,722	26,857
Net Income to Common	7,439	30,722	26,857
Net Income Growth	-83.93%	14.39%	-
Shares Outstanding (Basic)	34	34	33
Shares Outstanding (Diluted)	34	34	33
Shares Change	-0.49%	1.81%	-
EPS (Basic)	219.94	910.97	812.23
EPS (Diluted)	218.86	903.00	804.86
EPS Growth	-83.88%	12.19%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Free Cash Flow	-81,389	-39,082	64,981
Free Cash Flow Per Share	-2396.45	-1148.93	1944.86
Gross Margin	13.97%	20.21%	16.98%
Operating Margin	9.23%	13.74%	11.33%
Profit Margin	1.32%	7.97%	6.74%
Free Cash Flow Margin	-14.46%	-10.13%	16.30%
EBITDA	78,905	79,984	72,051
EBITDA Margin	14.02%	20.74%	18.08%
D&A For EBITDA	26,970	26,985	26,886
EBIT	51,934	52,998	45,165
EBIT Margin	9.23%	13.74%	11.33%
Effective Tax Rate	27.70%	19.27%	18.57%