Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
S

Synergy Innovation Co Ltd
KOSDAQ:048870

Watchlist Manager
Synergy Innovation Co Ltd
KOSDAQ:048870
Watchlist
Price: 2 440 KRW 0.21% Market Closed
Market Cap: ₩215B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+127%
5Y
+76%
10Y
+507%
Operating Income
+
3Y
+290%
5Y
+410%
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Synergy Innovation Co Ltd

Income Statement
Synergy Innovation Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
2 864
2 753
2 855
2 775
2 566
2 347
2 069
2 019
2 443
2 637
3 290
3 003
1 997
0
0
429
1 336
2 273
3 429
4 093
4 511
5 094
5 394
5 644
5 602
5 181
0
0
4 563
0
0
0
3 360
542
1 030
1 486
2 060
2 098
2 317
2 591
0
0
0
343
0
0
0
0
4 619
0
0
0
Revenue
61 808
N/A
52 681
-15%
43 268
-18%
38 977
-10%
33 353
-14%
33 987
+2%
35 726
+5%
35 085
-2%
30 876
-12%
27 347
-11%
22 642
-17%
17 499
-23%
14 870
-15%
10 903
-27%
8 313
-24%
10 127
+22%
15 618
+54%
21 977
+41%
28 584
+30%
33 061
+16%
34 198
+3%
36 474
+7%
39 310
+8%
40 296
+3%
42 050
+4%
44 452
+6%
45 750
+3%
49 354
+8%
54 585
+11%
54 735
+0%
55 910
+2%
60 523
+8%
68 947
+14%
75 234
+9%
67 746
-10%
57 701
-15%
30 705
-47%
45 912
+50%
47 072
+3%
46 897
0%
86 539
+85%
42 038
-51%
55 530
+32%
67 310
+21%
83 215
+24%
86 599
+4%
88 048
+2%
92 790
+5%
90 605
-2%
95 110
+5%
100 100
+5%
106 248
+6%
Gross Profit
Cost of Revenue
(51 647)
(44 643)
(38 989)
(35 970)
(32 135)
(30 835)
(31 707)
(31 675)
(27 524)
(25 729)
(24 655)
(19 986)
(17 234)
(13 574)
(7 207)
(7 233)
(9 414)
(12 687)
(16 450)
(18 632)
(21 386)
(22 485)
(23 768)
(24 311)
(24 317)
(26 188)
(28 596)
(32 268)
(35 731)
(35 968)
(35 764)
(37 144)
(40 090)
(43 318)
(40 092)
(36 989)
(24 525)
(33 293)
(34 095)
(33 087)
(46 998)
(29 337)
(36 596)
(44 124)
(51 612)
(53 309)
(53 223)
(53 214)
(52 501)
(54 244)
(56 446)
(59 579)
Gross Profit
10 160
N/A
8 038
-21%
4 279
-47%
3 007
-30%
1 217
-60%
3 152
+159%
4 019
+28%
3 411
-15%
3 352
-2%
1 618
-52%
(2 014)
N/A
(2 489)
-24%
(2 364)
+5%
(2 672)
-13%
1 106
N/A
2 895
+162%
6 204
+114%
9 291
+50%
12 135
+31%
14 429
+19%
12 812
-11%
13 988
+9%
15 542
+11%
15 985
+3%
17 733
+11%
18 265
+3%
17 154
-6%
17 086
0%
18 854
+10%
18 768
0%
20 147
+7%
23 381
+16%
28 857
+23%
31 917
+11%
27 655
-13%
20 712
-25%
6 181
-70%
12 618
+104%
12 977
+3%
13 810
+6%
39 541
+186%
12 701
-68%
18 933
+49%
23 186
+22%
31 603
+36%
33 290
+5%
34 825
+5%
39 575
+14%
38 104
-4%
40 866
+7%
43 653
+7%
46 669
+7%
Operating Income
Operating Expenses
(13 711)
(13 646)
(13 270)
(12 740)
(14 089)
(12 230)
(11 425)
(34 052)
(8 330)
(14 906)
(12 566)
(12 060)
(11 638)
(14 069)
(7 883)
(7 794)
(6 528)
(9 238)
(12 003)
(13 762)
(13 992)
(13 657)
(14 003)
(13 803)
(14 170)
(15 235)
(15 799)
(16 253)
(17 672)
(19 083)
(19 478)
(19 564)
(17 450)
(17 869)
(14 714)
(12 037)
(4 957)
(8 739)
(8 806)
(8 828)
(16 614)
(7 549)
(10 864)
(13 734)
(16 619)
(17 336)
(19 033)
(21 535)
(21 994)
(25 209)
(26 511)
(27 228)
Selling, General & Administrative
(9 131)
(9 356)
(8 795)
(8 383)
(9 900)
(8 554)
(7 902)
(7 779)
(5 935)
(6 075)
(7 765)
(7 661)
(7 419)
(6 716)
(3 793)
(3 402)
(4 569)
(6 310)
(8 328)
(9 535)
(9 797)
(9 595)
(9 743)
(9 572)
(11 811)
(13 005)
(13 772)
(14 502)
(14 383)
(14 224)
(14 431)
(14 457)
(11 235)
(13 069)
(10 723)
(8 778)
(4 719)
(7 343)
(7 396)
(7 357)
(12 361)
(6 243)
(8 642)
(10 806)
(12 779)
(13 497)
(14 581)
(15 384)
(17 568)
(20 204)
(20 684)
(22 274)
Research & Development
(2 942)
(2 908)
(2 726)
(2 735)
(2 517)
(2 279)
(2 240)
(1 854)
(1 458)
(1 301)
(3 938)
(3 598)
(3 487)
(3 081)
55
(305)
(912)
(1 454)
(1 779)
(1 984)
(2 228)
(2 148)
(2 303)
(2 327)
(2 359)
(2 670)
(2 999)
(3 139)
(3 172)
(3 150)
(3 206)
(3 266)
(3 907)
(4 255)
(3 447)
(2 715)
(238)
(1 396)
(1 410)
(1 471)
(4 253)
(1 344)
(2 259)
(2 965)
(3 839)
(3 839)
(4 452)
(6 151)
(4 426)
(5 005)
(5 827)
(4 954)
Depreciation & Amortization
(1 639)
(1 179)
(1 547)
(1 420)
(1 671)
(1 398)
(1 284)
(1 169)
(937)
(923)
(862)
(800)
(733)
(563)
(436)
(378)
(1 047)
(1 473)
(1 896)
(2 244)
(1 967)
(1 914)
(1 958)
(1 903)
0
0
0
0
(117)
0
0
0
(2 307)
(544)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(203)
(202)
(202)
0
0
0
(23 250)
0
(6 607)
0
0
0
(3 709)
(3 709)
(3 709)
0
0
0
0
0
0
0
0
0
440
972
1 388
0
(1 709)
(1 841)
(1 841)
0
0
(543)
(544)
0
0
0
0
0
37
37
37
0
0
0
0
0
0
0
0
Operating Income
(3 551)
N/A
(5 608)
-58%
(8 991)
-60%
(9 733)
-8%
(12 871)
-32%
(9 078)
+29%
(7 407)
+18%
(30 642)
-314%
(4 978)
+84%
(13 289)
-167%
(14 579)
-10%
(14 548)
+0%
(14 001)
+4%
(16 740)
-20%
(6 777)
+60%
(4 899)
+28%
(324)
+93%
53
N/A
131
+147%
666
+408%
(1 180)
N/A
331
N/A
1 539
+365%
2 182
+42%
3 563
+63%
3 029
-15%
1 355
-55%
832
-39%
1 182
+42%
(317)
N/A
667
N/A
3 815
+472%
11 408
+199%
14 047
+23%
12 940
-8%
8 675
-33%
1 223
-86%
3 879
+217%
4 171
+8%
4 982
+19%
22 927
+360%
5 152
-78%
8 070
+57%
9 452
+17%
14 985
+59%
15 954
+6%
15 792
-1%
18 041
+14%
16 110
-11%
15 657
-3%
17 142
+9%
19 441
+13%
Pre-Tax Income
Interest Income Expense
(1 263)
(1 843)
(1 159)
(855)
(1 893)
(2 317)
(1 615)
(2 202)
(2 821)
(3 276)
(3 195)
(4 675)
(2 891)
(2 007)
(1 649)
1 498
5 302
4 196
2 114
322
(6 722)
(4 543)
(5 572)
(5 771)
(4 867)
(4 193)
14 377
14 219
3 320
49
(17 263)
(16 602)
(28 436)
(27 734)
(24 995)
(23 263)
(3 687)
(1 991)
(4 750)
(12 456)
(8 144)
(13 770)
(11 633)
(6 004)
(4 179)
4 306
5 514
(5 292)
5 197
(6 260)
(7 943)
4 808
Non-Reccuring Items
0
0
0
0
(21 781)
(21 781)
(23 251)
0
(6 606)
0
(29 486)
(29 400)
(27 971)
(10 456)
13 969
14 532
8 730
(4 424)
(4 651)
(5 971)
(1 662)
(1 063)
(912)
(235)
599
(131)
0
0
(1 726)
0
0
0
(1 246)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
94
0
0
0
Gain/Loss on Disposition of Assets
(598)
(562)
(562)
0
(39)
461
461
0
500
6
(189)
(191)
(738)
0
(520)
0
403
100
39
7
(387)
(396)
(426)
0
(378)
(100)
0
0
1 034
0
0
0
(331)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
302
0
0
0
Total Other Income
821
712
708
115
(891)
(876)
(947)
(473)
99
154
(433)
(831)
(3 348)
(4 138)
(3 225)
(3 970)
(2 137)
(2 405)
(1 729)
(1 655)
408
425
501
289
(726)
(1 182)
(695)
1 368
657
1 719
597
(1 151)
(3)
(917)
(86)
287
903
682
124
(100)
(109)
56
15 028
15 542
15 905
16 134
5 970
6 073
94
5 068
(219)
(1 068)
Pre-Tax Income
(4 590)
N/A
(7 301)
-59%
(10 004)
-37%
(10 473)
-5%
(37 476)
-258%
(33 591)
+10%
(32 759)
+2%
(33 317)
-2%
(13 805)
+59%
(16 404)
-19%
(47 880)
-192%
(49 643)
-4%
(48 950)
+1%
(33 341)
+32%
1 799
N/A
7 161
+298%
11 975
+67%
(2 480)
N/A
(4 095)
-65%
(6 630)
-62%
(9 544)
-44%
(5 245)
+45%
(4 871)
+7%
(3 535)
+27%
(1 809)
+49%
(2 577)
-42%
15 037
N/A
16 419
+9%
4 467
-73%
1 451
-68%
(15 999)
N/A
(13 938)
+13%
(18 608)
-34%
(14 603)
+22%
(12 140)
+17%
(14 299)
-18%
(1 561)
+89%
2 571
N/A
(455)
N/A
(7 575)
-1 567%
14 674
N/A
(8 562)
N/A
11 465
N/A
18 990
+66%
26 711
+41%
36 394
+36%
27 276
-25%
18 822
-31%
21 797
+16%
14 466
-34%
8 980
-38%
23 182
+158%
Net Income
Tax Provision
439
439
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(79)
(148)
(338)
(506)
420
445
(112)
(31)
(974)
(1 063)
(48)
(41)
23
(169)
(595)
(1 203)
(877)
(903)
(745)
(57)
0
(693)
(693)
(693)
10 717
13 676
(3 439)
(3 428)
(19 058)
(19 222)
(3 437)
(4 595)
(3 653)
(3 700)
(3 328)
(3 391)
Income from Continuing Operations
(4 151)
(6 862)
(10 004)
(10 473)
(37 476)
(33 591)
(32 759)
(33 317)
(13 805)
(16 404)
(47 880)
(49 643)
(48 950)
(33 341)
1 799
7 161
11 896
(2 627)
(4 432)
(7 135)
(9 124)
(4 800)
(4 982)
(3 566)
(2 783)
(3 640)
14 987
16 377
4 490
1 282
(16 593)
(15 140)
(19 485)
(15 506)
(12 884)
(14 356)
(1 561)
1 878
(1 147)
(8 267)
25 391
5 114
8 026
15 561
7 653
17 172
23 840
14 227
18 144
10 766
5 652
19 791
Income to Minority Interest
(283)
(316)
(151)
(96)
113
(6)
(117)
(149)
13
105
322
0
0
131
0
58
(2)
607
193
(95)
2 175
1 547
1 947
2 223
824
422
59
(525)
(874)
(1 025)
(1 186)
(960)
(1 927)
(2 084)
(2 525)
(3 296)
(3 949)
(4 242)
(4 855)
(5 898)
(6 688)
(7 484)
(6 553)
(4 878)
(5 241)
(5 949)
(7 094)
(7 864)
(7 773)
(6 989)
(7 374)
(8 525)
Net Income (Common)
(4 433)
N/A
(7 168)
-62%
(10 262)
-43%
(10 753)
-5%
(37 364)
-247%
(33 397)
+11%
(30 824)
+8%
(31 337)
-2%
(12 203)
+61%
(15 104)
-24%
(48 098)
-218%
(49 868)
-4%
(51 323)
-3%
(35 721)
+30%
(712)
+98%
4 708
N/A
13 671
+190%
(421)
N/A
(3 000)
-613%
(5 588)
-86%
(9 282)
-66%
(5 406)
+42%
(4 829)
+11%
(3 539)
+27%
(1 354)
+62%
(2 463)
-82%
15 818
N/A
16 623
+5%
3 347
-80%
(163)
N/A
(18 216)
-11 075%
(16 537)
+9%
(21 412)
-29%
(17 591)
+18%
(12 623)
+28%
(11 755)
+7%
5 719
N/A
6 477
+13%
2 800
-57%
(2 575)
N/A
16 128
N/A
11 547
-28%
12 642
+9%
15 954
+26%
2 305
-86%
11 116
+382%
16 639
+50%
6 257
-62%
10 371
+66%
3 777
-64%
(1 722)
N/A
11 266
N/A
EPS (Diluted)
-1 477.66
N/A
-1 792
-21%
-2 565.5
-43%
-2 688.25
-5%
-9 341
-247%
-8 349.25
+11%
-7 706
+8%
-7 834.25
-2%
-6 101.5
+22%
-3 776
+38%
-12 024.5
-218%
-12 467
-4%
-25 661.5
-106%
-5 953.5
+77%
-16.18
+100%
107
N/A
390.6
+265%
-9.56
N/A
-63.82
-568%
-127
-99%
-201.78
-59%
-98.29
+51%
-86.23
+12%
-62.08
+28%
-24.17
+61%
-41.05
-70%
161.4
N/A
263.85
+63%
53.98
-80%
-2.46
N/A
-289.14
-11 654%
-250.56
+13%
-314.88
-26%
-240.24
+24%
-172.22
+28%
-147.8
+14%
74.84
N/A
80.52
+8%
34.81
-57%
-31.08
N/A
199.16
N/A
135.18
-32%
154.24
+14%
192.89
+25%
27.86
-86%
135.11
+385%
202.07
+50%
75.97
-62%
125.39
+65%
46.6
-63%
-20.6
N/A
128.83
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 316,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.