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

SI Resources Co Ltd
KOSDAQ:065420

Watchlist Manager
SI Resources Co Ltd
KOSDAQ:065420
Watchlist
Price: 260 KRW 3.17%
Market Cap: ₩18.6B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+152%
5Y
+518%
10Y
-29%
Operating Income
+
3Y
-257%
5Y
+18%
10Y
+54%
Net Income
+
3Y
-
5Y
+85%
10Y
+65%

Earnings Waterfall
SI Resources Co Ltd

Income Statement
SI Resources Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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
379
451
515
620
762
661
566
495
391
511
518
484
359
0
0
0
184
0
0
0
719
0
0
0
1 332
246
568
0
1 097
558
533
831
1 128
759
603
440
552
0
360
355
534
272
352
323
294
421
236
0
46
28
429
537
300
548
175
102
137
139
0
87
0
44
0
27
12
24
42
66
86
86
101
105
110
110
0
0
Revenue
11 234
N/A
11 610
+3%
10 180
-12%
11 050
+9%
10 983
-1%
9 675
-12%
9 582
-1%
9 286
-3%
11 535
+24%
13 344
+16%
12 861
-4%
11 899
-7%
8 638
-27%
4 867
-44%
6 427
+32%
8 574
+33%
22 001
+157%
22 221
+1%
26 048
+17%
30 343
+16%
45 974
+52%
50 935
+11%
55 240
+8%
61 320
+11%
42 353
-31%
40 924
-3%
37 295
-9%
36 335
-3%
38 128
+5%
36 249
-5%
37 939
+5%
39 666
+5%
37 185
-6%
35 421
-5%
35 387
0%
31 826
-10%
28 040
-12%
30 437
+9%
28 709
-6%
32 579
+13%
25 212
-23%
27 165
+8%
29 439
+8%
26 409
-10%
33 368
+26%
30 090
-10%
30 619
+2%
30 934
+1%
13 034
-58%
14 161
+9%
9 312
-34%
6 485
-30%
12 831
+98%
9 170
-29%
5 843
-36%
3 667
-37%
13 426
+266%
16 015
+19%
17 733
+11%
19 170
+8%
21 003
+10%
20 194
-4%
16 574
-18%
9 002
-46%
4 717
-48%
2 999
-36%
3 722
+24%
3 995
+7%
7 042
+76%
8 878
+26%
9 160
+3%
8 578
-6%
10 538
+23%
9 390
-11%
14 512
+55%
22 667
+56%
Gross Profit
Cost of Revenue
(11 063)
(11 618)
(11 557)
(12 390)
(10 286)
(9 364)
(8 267)
(8 627)
(11 737)
(13 963)
(13 405)
(11 872)
(7 889)
(5 819)
(6 293)
(9 026)
(15 049)
(14 773)
(18 247)
(19 918)
(27 328)
(31 719)
(32 938)
(34 958)
(25 798)
(25 415)
(23 904)
(21 569)
(24 515)
(22 743)
(23 476)
(25 017)
(24 737)
(23 602)
(23 045)
(22 591)
(18 733)
(20 087)
(21 090)
(26 314)
(19 171)
(20 701)
(20 734)
(17 121)
(24 364)
(21 344)
(21 989)
(21 310)
(11 823)
(12 665)
(9 069)
(8 117)
(11 608)
(8 377)
(6 942)
(6 760)
(11 480)
(13 529)
(15 071)
(15 995)
(17 191)
(16 498)
(13 351)
(7 016)
(3 472)
(2 075)
(2 829)
(3 771)
(12 584)
(14 838)
(15 639)
(14 869)
(11 323)
(10 178)
(14 259)
(22 477)
Gross Profit
172
N/A
(9)
N/A
(1 376)
-15 554%
(1 340)
+3%
698
N/A
311
-55%
1 315
+323%
660
-50%
(203)
N/A
(619)
-205%
(544)
+12%
27
N/A
749
+2 674%
(953)
N/A
134
N/A
(452)
N/A
6 952
N/A
7 448
+7%
7 801
+5%
10 426
+34%
18 646
+79%
19 216
+3%
22 302
+16%
26 363
+18%
16 555
-37%
15 509
-6%
13 391
-14%
14 766
+10%
13 613
-8%
13 506
-1%
14 462
+7%
14 649
+1%
12 448
-15%
11 819
-5%
12 342
+4%
9 235
-25%
9 307
+1%
10 349
+11%
7 618
-26%
6 264
-18%
6 041
-4%
6 464
+7%
8 705
+35%
9 288
+7%
9 004
-3%
8 746
-3%
8 630
-1%
9 624
+12%
1 211
-87%
1 496
+23%
243
-84%
(1 631)
N/A
1 223
N/A
793
-35%
(1 099)
N/A
(3 093)
-181%
1 945
N/A
2 486
+28%
2 663
+7%
3 174
+19%
3 812
+20%
3 696
-3%
3 223
-13%
1 986
-38%
1 245
-37%
924
-26%
893
-3%
224
-75%
(5 542)
N/A
(5 960)
-8%
(6 480)
-9%
(6 291)
+3%
(785)
+88%
(788)
0%
253
N/A
190
-25%
Operating Income
Operating Expenses
(5 700)
(5 417)
(5 643)
(5 690)
(4 646)
(4 212)
(3 696)
(4 015)
(4 011)
(3 641)
(2 859)
(1 540)
(1 105)
(1 117)
(3 787)
(3 749)
(12 296)
(12 274)
(9 762)
(9 924)
(15 294)
(17 347)
(20 746)
(24 862)
(16 267)
(16 551)
(15 328)
(15 073)
(11 242)
(10 509)
(11 175)
(10 771)
(11 179)
(18 147)
(16 948)
(15 351)
(7 713)
(14 415)
(14 692)
(15 331)
(9 931)
(9 894)
(10 045)
(10 467)
(8 270)
(7 589)
(9 600)
(10 012)
(2 232)
202
(984)
403
(673)
(3 898)
(2 145)
(328)
(1 581)
(1 460)
(1 242)
(1 637)
(1 810)
(1 847)
(2 309)
(2 769)
(3 520)
(3 778)
(4 135)
(3 957)
(3 052)
(3 042)
(2 580)
(2 684)
(2 907)
(2 885)
(2 917)
(2 989)
Selling, General & Administrative
(5 415)
(4 780)
(5 014)
(4 839)
(4 461)
(3 743)
(3 223)
(3 787)
(3 882)
(3 541)
(2 795)
(1 478)
(1 028)
(1 061)
(1 724)
(1 710)
(5 461)
(5 521)
(5 035)
(5 204)
(14 918)
(16 845)
(20 242)
(24 346)
(15 849)
(16 279)
(15 028)
(14 746)
(11 123)
(10 365)
(11 012)
(10 589)
(10 993)
(10 968)
(9 789)
(8 206)
(7 581)
(7 413)
(7 690)
(8 310)
(9 816)
(9 674)
(9 761)
(10 197)
(8 065)
(7 604)
(9 456)
(9 867)
(2 169)
(2 283)
(183)
1 369
(594)
(310)
1 281
3 122
(1 425)
(1 248)
(1 012)
(1 093)
(1 646)
(1 684)
(2 145)
(2 606)
(3 359)
(3 626)
(4 017)
(3 829)
(2 939)
(2 899)
(2 408)
(2 499)
(2 709)
(2 689)
(2 724)
(2 797)
Research & Development
(72)
(56)
(38)
(35)
(7)
(7)
(11)
(14)
(15)
(18)
(16)
(18)
(17)
0
0
0
(87)
0
0
0
(231)
0
0
0
(159)
(52)
(57)
(64)
(23)
(20)
(18)
(14)
(14)
0
0
0
(0)
(1)
0
(26)
(0)
(25)
(82)
0
(56)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(213)
(329)
(339)
(564)
(178)
(462)
(462)
(214)
(114)
(82)
(48)
(44)
(60)
0
0
0
(104)
0
0
0
(144)
0
0
0
(259)
(221)
(243)
(263)
(96)
(123)
(146)
(168)
(173)
(156)
(139)
(126)
(132)
(125)
(125)
(119)
(115)
(214)
(220)
(232)
(149)
(145)
(144)
(145)
(63)
(66)
0
(12)
(80)
(69)
(92)
(115)
(156)
(145)
(163)
(163)
(164)
(164)
(164)
(163)
(160)
(152)
(118)
(114)
(113)
(130)
(172)
(185)
(198)
(196)
(193)
(192)
Other Operating Expenses
0
(252)
(252)
(252)
0
0
0
0
0
0
0
0
0
(56)
(2 064)
(2 039)
(6 644)
(6 753)
(4 727)
(4 719)
0
(501)
(504)
(516)
0
0
0
0
0
0
0
0
0
(7 024)
(7 020)
(7 018)
0
(6 876)
(6 877)
(6 876)
0
19
19
(38)
0
160
0
0
0
2 550
(801)
(954)
0
(3 519)
(3 334)
(3 334)
0
(66)
(66)
(380)
0
0
0
0
0
0
0
(14)
0
(14)
0
0
0
0
0
0
Operating Income
(5 529)
N/A
(5 426)
+2%
(7 019)
-29%
(7 029)
0%
(3 948)
+44%
(3 901)
+1%
(2 380)
+39%
(3 355)
-41%
(4 214)
-26%
(4 260)
-1%
(3 403)
+20%
(1 513)
+56%
(356)
+76%
(2 070)
-481%
(3 653)
-76%
(4 201)
-15%
(5 344)
-27%
(4 826)
+10%
(1 961)
+59%
502
N/A
3 352
+567%
1 869
-44%
1 556
-17%
1 500
-4%
289
-81%
(1 042)
N/A
(1 938)
-86%
(307)
+84%
2 371
N/A
2 997
+26%
3 287
+10%
3 878
+18%
1 269
-67%
(6 328)
N/A
(4 606)
+27%
(6 116)
-33%
1 594
N/A
(4 065)
N/A
(7 074)
-74%
(9 067)
-28%
(3 890)
+57%
(3 431)
+12%
(1 340)
+61%
(1 180)
+12%
734
N/A
1 158
+58%
(970)
N/A
(388)
+60%
(1 021)
-163%
1 697
N/A
(741)
N/A
(1 229)
-66%
549
N/A
(3 104)
N/A
(3 244)
-4%
(3 420)
-5%
365
N/A
1 027
+181%
1 421
+38%
1 538
+8%
2 002
+30%
1 849
-8%
914
-51%
(783)
N/A
(2 274)
-190%
(2 854)
-25%
(3 242)
-14%
(3 733)
-15%
(8 594)
-130%
(9 003)
-5%
(9 059)
-1%
(8 975)
+1%
(3 692)
+59%
(3 674)
+1%
(2 664)
+27%
(2 798)
-5%
Pre-Tax Income
Interest Income Expense
(12 577)
(14 377)
(47 692)
(45 042)
(36 306)
(34 082)
(1 656)
(1 577)
(3 366)
(3 335)
(3 138)
(3 088)
(493)
(518)
(121)
236
(2 661)
(3 497)
(4 005)
(3 939)
(2 820)
(1 117)
(2 723)
(2 193)
(614)
(1 955)
(922)
(2 099)
(2 634)
(3 766)
(2 314)
(4 518)
(11 234)
(9 952)
(9 369)
(9 644)
(5 116)
(3 477)
(2 992)
(656)
3 397
2 310
(57)
977
(1 512)
(1 965)
(2 093)
(2 667)
(807)
737
2 146
2 852
978
282
(451)
(1 210)
(1 193)
(1 664)
(1 335)
(512)
654
579
1 199
1 562
422
602
176
(334)
663
862
916
101
942
392
(445)
420
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(111)
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
0
0
(7 012)
0
0
0
(6 876)
0
0
0
(7)
0
0
0
217
0
3 552
3 537
2 550
0
(199)
0
(3 497)
0
0
313
(66)
0
0
0
0
0
0
0
0
0
(14)
0
(14)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
519
(164)
(149)
(147)
(222)
(126)
(126)
(133)
(33)
0
0
(31)
0
0
0
0
0
0
0
0
158
0
0
0
120
0
0
(0)
(0)
8
23
22
37
3 831
2 767
2 768
2 720
0
(18)
(36)
(3)
(4)
(18)
(1)
(1)
3
5
5
2
0
0
0
(788)
(52)
(39)
(30)
(39)
12
0
(10)
(1)
0
0
0
(1)
0
0
(12)
(11)
0
0
2
2
0
0
0
Total Other Income
(45)
13
(1 741)
(2 527)
(1 889)
(1 888)
(554)
(9)
(17 265)
(17 060)
(16 656)
(15 819)
1 375
1 135
1 148
585
0
0
0
0
(657)
(103)
(218)
(486)
(795)
(468)
64
394
928
888
542
678
(714)
(872)
(974)
6 246
4 467
3 445
4 600
(2 798)
67
52
(76)
401
8
(123)
(473)
283
(1 769)
(1 519)
(5 453)
(6 722)
(7 278)
(8 556)
(3 716)
(3 674)
2 110
2 412
2 751
2 446
1 247
1 679
561
485
890
482
943
1 342
(1 318)
(1 558)
(1 577)
(838)
649
1 573
2 221
1 105
Pre-Tax Income
(17 631)
N/A
(19 954)
-13%
(56 600)
-184%
(54 745)
+3%
(42 365)
+23%
(39 998)
+6%
(4 717)
+88%
(5 074)
-8%
(24 877)
-390%
(24 654)
+1%
(23 197)
+6%
(20 451)
+12%
526
N/A
(1 452)
N/A
(2 625)
-81%
(3 380)
-29%
(8 116)
-140%
(8 323)
-3%
(5 967)
+28%
(3 437)
+42%
33
N/A
649
+1 852%
(1 384)
N/A
(1 179)
+15%
(1 000)
+15%
(3 465)
-247%
(2 797)
+19%
(2 012)
+28%
664
N/A
127
-81%
1 538
+1 110%
61
-96%
(17 653)
N/A
(13 322)
+25%
(12 182)
+9%
(6 746)
+45%
(3 211)
+52%
(4 097)
-28%
(5 484)
-34%
(12 557)
-129%
(436)
+97%
(1 073)
-146%
(1 491)
-39%
197
N/A
(554)
N/A
(927)
-67%
21
N/A
770
+3 606%
(1 044)
N/A
916
N/A
(4 248)
N/A
(5 099)
-20%
(10 036)
-97%
(11 430)
-14%
(7 450)
+35%
(8 021)
-8%
1 176
N/A
1 787
+52%
2 836
+59%
3 461
+22%
3 903
+13%
4 107
+5%
2 675
-35%
1 264
-53%
(963)
N/A
(1 770)
-84%
(2 137)
-21%
(2 736)
-28%
(9 274)
-239%
(9 699)
-5%
(9 721)
0%
(9 711)
+0%
(2 099)
+78%
(1 707)
+19%
(886)
+48%
(1 274)
-44%
Net Income
Tax Provision
(316)
(321)
(261)
(263)
0
0
0
0
0
0
0
0
1 051
1 051
1 051
1 051
(553)
(553)
(553)
(553)
(277)
(336)
(227)
(257)
267
843
897
94
(442)
(227)
(695)
(180)
1 529
846
1 050
601
(715)
(869)
(779)
(30)
(44)
(61)
(97)
(151)
(121)
(257)
(43)
1
(80)
(55)
(238)
(257)
(69)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Income from Continuing Operations
(17 947)
(20 275)
(56 862)
(55 008)
(42 365)
(39 998)
(4 717)
(5 074)
(24 877)
(24 654)
(23 197)
(20 451)
1 577
(402)
(1 575)
(2 330)
(8 670)
(8 876)
(6 520)
(3 990)
(243)
312
(1 611)
(1 436)
(733)
(2 623)
(1 900)
(1 917)
222
(100)
842
(119)
(16 124)
(12 476)
(11 132)
(6 145)
(3 925)
(4 966)
(6 264)
(12 586)
(481)
(1 134)
(1 588)
47
(675)
(1 184)
(22)
771
(1 124)
861
(4 485)
(5 356)
(10 105)
(11 357)
(7 361)
(7 888)
1 176
1 787
2 836
3 461
3 903
4 107
2 675
1 264
(963)
(1 770)
(2 137)
(2 736)
(9 274)
(9 699)
(9 721)
(9 711)
(2 099)
(1 707)
(886)
(1 274)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(978)
0
0
0
1 407
44
662
(433)
(661)
206
210
(95)
(42)
402
(1 092)
(132)
2 788
2 678
2 480
3 636
3 436
2 216
3 213
2 167
(519)
(629)
(482)
(1 014)
(642)
(246)
(1 736)
(1 866)
(1 002)
(1 367)
(259)
926
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(17 947)
N/A
(20 275)
-13%
(56 862)
-180%
(55 008)
+3%
(42 365)
+23%
(39 998)
+6%
(4 717)
+88%
(5 074)
-8%
(24 877)
-390%
(24 654)
+1%
(23 197)
+6%
(20 451)
+12%
1 577
N/A
(402)
N/A
(1 575)
-292%
(2 330)
-48%
(9 647)
-314%
(9 854)
-2%
(7 497)
+24%
(4 968)
+34%
1 164
N/A
1 764
+52%
458
-74%
(462)
N/A
(1 395)
-202%
(2 417)
-73%
(1 689)
+30%
(2 013)
-19%
193
N/A
462
+139%
(237)
N/A
(238)
-1%
(14 434)
-5 959%
(11 043)
+23%
(9 750)
+12%
(3 607)
+63%
2 342
N/A
82
-96%
(218)
N/A
(7 587)
-3 375%
(1 000)
+87%
(1 763)
-76%
(2 070)
-17%
(967)
+53%
(1 318)
-36%
(1 430)
-9%
(1 758)
-23%
(1 095)
+38%
(2 932)
-168%
(1 312)
+55%
(5 549)
-323%
(5 235)
+6%
(11 015)
-110%
(12 168)
-10%
(7 865)
+35%
(8 584)
-9%
1 176
N/A
1 787
+52%
2 836
+59%
3 461
+22%
3 903
+13%
4 107
+5%
2 675
-35%
1 264
-53%
(963)
N/A
(1 770)
-84%
(2 137)
-21%
(2 736)
-28%
(9 274)
-239%
(9 699)
-5%
(9 721)
0%
(9 711)
+0%
(2 099)
+78%
(1 707)
+19%
(886)
+48%
(1 274)
-44%
EPS (Diluted)
-22 129.31
N/A
-13 391.83
+39%
-34 233.34
-156%
-32 300.86
+6%
-22 789.38
+29%
-11 726.21
+49%
-1 358.66
+88%
-1 112.58
+18%
-7 417.11
-567%
-4 379.03
+41%
-2 399.16
+45%
-1 898.68
+21%
166.91
N/A
-8.73
N/A
-34.21
-292%
-64.83
-90%
-281.14
-334%
-196.93
+30%
-149.83
+24%
-99.28
+34%
23.26
N/A
35.25
+52%
9.15
-74%
-9.23
N/A
-27.87
-202%
-48.31
-73%
-33.76
+30%
-40.22
-19%
3.85
N/A
9.22
+139%
-4.67
N/A
-4.76
-2%
-288.46
-5 960%
-220.72
+23%
-194.89
+12%
-72.09
+63%
46.81
N/A
1.64
-96%
-4.36
N/A
-126.35
-2 798%
-19.98
+84%
-35.25
-76%
-40.41
-15%
-18.31
+55%
-25.47
-39%
-27.64
-9%
-33.28
-20%
-20.73
+38%
-55.5
-168%
-20.3
+63%
-85.91
-323%
-81.04
+6%
-174.33
-115%
-188.38
-8%
-121.77
+35%
-132.89
-9%
18.16
N/A
26.94
+48%
41.81
+55%
50.85
+22%
57.76
+14%
60.33
+4%
39.29
-35%
18.56
-53%
-14.15
N/A
-26
-84%
-30.03
-16%
-38.23
-27%
-131.35
-244%
-135.5
-3%
-135.8
0%
-135.66
+0%
-29.32
+78%
-23.85
+19%
-12.39
+48%
-17.81
-44%

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 321,500+ 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.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett