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

S-Mac Co Ltd
KOSDAQ:097780

Watchlist Manager
S-Mac Co Ltd
KOSDAQ:097780
Watchlist
Price: 874 KRW -0.11% Market Closed
Market Cap: ₩59.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
-24%
10Y
-16%
Operating Income
+
3Y
-2%
5Y
-
10Y
+12%
Net Income
+
3Y
+76%
5Y
-
10Y
+23%

Earnings Waterfall
S-Mac Co Ltd

Income Statement
S-Mac Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
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
0
0
388
299
561
0
1 026
767
776
1 071
1 117
0
0
0
1 035
0
0
804
3 482
4 511
7 106
6 580
2 427
3 104
878
1 244
2 437
3 339
7 058
7 506
7 236
6 709
3 127
3 284
4 271
6 225
7 874
9 035
8 357
6 195
4 568
2 759
2 134
2 207
1 990
2 052
1 249
1 321
1 057
687
688
578
0
0
Revenue
216 101
N/A
340 462
+58%
485 404
+43%
502 514
+4%
532 331
+6%
574 001
+8%
556 456
-3%
497 540
-11%
417 677
-16%
306 358
-27%
234 948
-23%
203 332
-13%
221 330
+9%
213 137
-4%
196 945
-8%
184 999
-6%
157 386
-15%
144 963
-8%
139 482
-4%
141 746
+2%
153 226
+8%
169 422
+11%
168 218
-1%
147 042
-13%
110 232
-25%
108 763
-1%
141 386
+30%
171 301
+21%
202 501
+18%
193 187
-5%
168 040
-13%
203 118
+21%
237 246
+17%
234 915
-1%
220 136
-6%
165 905
-25%
109 828
-34%
97 607
-11%
112 691
+15%
133 607
+19%
160 907
+20%
190 661
+18%
174 079
-9%
184 494
+6%
196 418
+6%
201 734
+3%
180 164
-11%
183 578
+2%
184 701
+1%
220 061
+19%
225 110
+2%
222 174
-1%
219 151
-1%
178 004
-19%
Gross Profit
Cost of Revenue
(189 097)
(301 135)
(435 521)
(454 774)
(483 569)
(516 495)
(489 965)
(440 190)
(370 729)
(276 688)
(224 162)
(196 636)
(217 565)
(217 001)
(201 769)
(188 944)
(161 235)
(143 579)
(133 339)
(133 509)
(139 259)
(147 294)
(144 634)
(126 529)
(94 737)
(91 049)
(113 561)
(135 527)
(160 406)
(155 075)
(140 389)
(166 850)
(197 549)
(197 694)
(185 215)
(144 893)
(98 139)
(90 380)
(109 035)
(129 208)
(153 540)
(182 886)
(164 209)
(176 660)
(195 526)
(201 186)
(182 025)
(187 251)
(185 774)
(220 455)
(228 146)
(220 013)
(215 543)
(170 043)
Gross Profit
27 004
N/A
39 327
+46%
49 882
+27%
47 739
-4%
48 761
+2%
57 505
+18%
66 491
+16%
57 348
-14%
46 947
-18%
29 669
-37%
10 786
-64%
6 697
-38%
3 765
-44%
(3 864)
N/A
(4 824)
-25%
(3 944)
+18%
(3 848)
+2%
1 385
N/A
6 143
+344%
8 237
+34%
13 968
+70%
22 129
+58%
23 583
+7%
20 514
-13%
15 495
-24%
17 714
+14%
27 825
+57%
35 773
+29%
42 093
+18%
38 110
-9%
27 651
-27%
36 267
+31%
39 697
+9%
37 222
-6%
34 921
-6%
21 013
-40%
11 689
-44%
7 226
-38%
3 656
-49%
4 399
+20%
7 367
+67%
7 775
+6%
9 870
+27%
7 833
-21%
892
-89%
548
-39%
(1 861)
N/A
(3 673)
-97%
(1 074)
+71%
(394)
+63%
(3 036)
-670%
2 161
N/A
3 608
+67%
7 960
+121%
Operating Income
Operating Expenses
(6 202)
(9 872)
(13 905)
(15 596)
(16 695)
(18 517)
(18 807)
(18 741)
(17 808)
(15 704)
(15 185)
(15 669)
(14 965)
(12 717)
(9 096)
(9 364)
(9 915)
(9 383)
(10 167)
(10 041)
(10 003)
(11 339)
(12 672)
(11 035)
(13 384)
(16 192)
(15 619)
(21 775)
(17 971)
(15 896)
(16 938)
(17 198)
(16 902)
(17 514)
(18 176)
(18 746)
(20 587)
(22 731)
(23 499)
(23 807)
(23 508)
(22 005)
(19 770)
(19 177)
(19 485)
(19 135)
(18 303)
(18 639)
(17 595)
(17 498)
(19 997)
(30 517)
(23 567)
(22 539)
Selling, General & Administrative
(6 202)
(9 872)
(13 371)
(15 274)
(16 259)
(18 176)
(18 215)
(18 423)
(17 416)
(14 979)
(14 446)
(12 045)
(11 433)
(10 894)
(8 818)
(9 363)
(9 915)
(9 246)
(9 000)
(8 760)
(8 124)
(8 923)
(9 832)
(10 056)
(9 229)
(10 387)
(11 205)
(12 151)
(13 250)
(11 761)
(12 979)
(12 344)
(12 199)
(12 111)
(11 540)
(10 873)
(11 508)
(12 115)
(13 843)
(15 343)
(16 000)
(17 764)
(16 288)
(15 949)
(16 101)
(14 858)
(13 526)
(13 026)
(12 097)
(12 666)
(15 628)
(18 115)
(19 743)
(19 233)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(107)
(499)
(950)
(1 595)
(2 118)
(2 503)
(2 594)
(2 369)
(2 084)
(1 786)
(1 754)
(1 814)
(1 842)
(1 657)
(3 212)
(4 464)
(5 664)
(6 762)
(8 161)
(7 497)
(6 460)
(5 543)
(2 575)
(1 938)
(1 864)
(1 866)
(1 932)
(2 313)
(2 519)
(2 550)
(2 505)
(2 136)
(1 886)
(1 776)
(1 580)
Depreciation & Amortization
0
0
(534)
(323)
(437)
0
(593)
(411)
(391)
(724)
(739)
0
0
0
(279)
0
0
(137)
(1 166)
(1 175)
(1 382)
(1 468)
(1 244)
(1 291)
(1 430)
(3 112)
(2 044)
(2 870)
(2 935)
(2 380)
(2 145)
(3 008)
(3 043)
(2 259)
(2 172)
(2 279)
(2 387)
(2 456)
(2 159)
(2 005)
(1 965)
(1 666)
(1 544)
(1 364)
(1 518)
(2 344)
(2 463)
(3 093)
(2 947)
(2 327)
(2 233)
(2 126)
(2 047)
(1 726)
Other Operating Expenses
0
0
0
0
0
(341)
0
93
0
0
0
(3 624)
(3 532)
(1 823)
0
0
0
0
0
0
0
0
0
2 430
(222)
(99)
0
(4 670)
0
0
0
(4)
(3)
69
0
70
70
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 390)
0
0
Operating Income
20 802
N/A
29 455
+42%
35 978
+22%
32 143
-11%
32 066
0%
38 988
+22%
47 684
+22%
38 609
-19%
29 140
-25%
13 966
-52%
(4 399)
N/A
(8 973)
-104%
(11 200)
-25%
(16 582)
-48%
(13 920)
+16%
(13 309)
+4%
(13 764)
-3%
(7 998)
+42%
(4 024)
+50%
(1 804)
+55%
3 964
N/A
10 789
+172%
10 912
+1%
9 479
-13%
2 112
-78%
1 523
-28%
12 206
+701%
13 999
+15%
24 124
+72%
22 216
-8%
10 713
-52%
19 070
+78%
22 794
+20%
19 706
-14%
16 745
-15%
2 266
-86%
(8 898)
N/A
(15 504)
-74%
(19 843)
-28%
(19 409)
+2%
(16 140)
+17%
(14 230)
+12%
(9 901)
+30%
(11 344)
-15%
(18 593)
-64%
(18 587)
+0%
(20 164)
-8%
(22 312)
-11%
(18 668)
+16%
(17 892)
+4%
(23 033)
-29%
(28 356)
-23%
(19 958)
+30%
(14 579)
+27%
Pre-Tax Income
Interest Income Expense
219
(574)
(2 897)
(2 255)
(2 031)
(5 468)
(12 283)
(16 621)
(22 512)
(18 177)
(6 099)
(6 440)
(1 307)
1 376
927
123
2 840
(3 050)
808
(1 406)
(3 286)
(289)
(6 064)
(2 728)
(943)
(2 039)
(416)
(895)
(5 866)
(4 256)
(24 489)
(18 508)
(3 071)
(9 550)
7 512
3 180
(6 823)
(3 634)
(3 583)
(5 385)
(1 532)
(6 704)
1 731
2 542
(5 723)
9 852
(6 095)
13 097
6 377
(2 941)
(3 165)
(12 110)
(1 659)
(2 615)
Non-Reccuring Items
0
0
0
0
95
0
(1 115)
0
0
(1 376)
(3 022)
0
0
0
(10 873)
0
0
0
(3 124)
(1 277)
1 373
1 250
3 160
0
0
0
(4 670)
0
(4 572)
(4 227)
0
(2 178)
5 490
7 478
6 037
14 406
(3 691)
(6 967)
(22 927)
(22 717)
(30 595)
(65 417)
(57 096)
(63 488)
(53 269)
(17 255)
33 560
17 192
29 819
29 748
(16 747)
0
(27 866)
(27 127)
Gain/Loss on Disposition of Assets
0
0
75
22
18
0
1 884
(337)
(420)
(1 471)
(1 113)
(1 119)
0
0
(141)
0
0
3
(23)
849
175
200
445
(427)
274
266
(4)
44
(19)
(36)
29
(17)
(194)
(310)
(324)
(384)
(178)
(89)
45
494
1 052
1 013
(1 043)
(2 148)
(2 592)
(2 558)
65
812
4 469
4 555
21 215
21 103
17 579
20 028
Total Other Income
578
649
764
835
68
(2 239)
434
3 822
4 145
7 340
1 653
(992)
(2 430)
(2 350)
(2 968)
(9 179)
(10 015)
(9 930)
647
(1 138)
(62)
(152)
(608)
(498)
(338)
434
1 112
1 561
2 195
1 104
102
(596)
(827)
(1 323)
(883)
(830)
(917)
525
(774)
(665)
(787)
(474)
3 328
4 875
5 713
1 401
2 528
2 279
(43)
4 336
2 395
2 305
3 350
2 420
Pre-Tax Income
21 598
N/A
29 529
+37%
33 920
+15%
30 743
-9%
30 215
-2%
31 281
+4%
36 603
+17%
25 474
-30%
10 354
-59%
284
-97%
(12 979)
N/A
(17 522)
-35%
(14 937)
+15%
(17 556)
-18%
(26 974)
-54%
(22 364)
+17%
(20 938)
+6%
(20 975)
0%
(5 716)
+73%
(4 776)
+16%
2 164
N/A
11 797
+445%
7 844
-34%
5 826
-26%
1 105
-81%
185
-83%
8 228
+4 348%
14 709
+79%
15 862
+8%
14 802
-7%
(13 645)
N/A
(2 229)
+84%
24 192
N/A
16 000
-34%
29 086
+82%
18 639
-36%
(20 507)
N/A
(25 668)
-25%
(47 083)
-83%
(47 681)
-1%
(48 003)
-1%
(85 812)
-79%
(62 981)
+27%
(69 562)
-10%
(74 464)
-7%
(27 147)
+64%
9 896
N/A
11 067
+12%
21 954
+98%
17 807
-19%
(19 336)
N/A
(17 058)
+12%
(28 555)
-67%
(21 872)
+23%
Net Income
Tax Provision
(5 070)
(7 061)
(7 160)
(6 687)
(7 327)
(8 830)
(9 007)
(7 297)
(4 822)
(1 437)
(923)
(270)
1 088
1 166
734
4 491
5 590
5 621
6 422
2 183
604
604
0
0
87
51
231
214
(129)
(183)
(294)
(315)
(2 305)
(2 506)
(2 773)
(2 767)
(968)
(900)
(1 964)
(2 011)
(1 733)
(1 804)
(531)
(669)
(532)
(114)
1 528
1 491
942
811
(1 273)
(663)
(66)
(61)
Income from Continuing Operations
16 529
22 469
26 760
24 057
22 889
22 452
27 596
18 178
5 532
(1 153)
(13 903)
(17 794)
(13 849)
(16 390)
(26 240)
(17 872)
(15 348)
(15 354)
706
(2 593)
2 768
12 401
7 844
5 826
1 192
236
8 460
14 924
15 734
14 620
(13 938)
(2 544)
21 888
13 495
26 314
15 873
(21 475)
(26 568)
(49 046)
(49 692)
(49 736)
(87 616)
(63 512)
(70 231)
(74 996)
(27 261)
11 424
12 558
22 896
18 618
(20 609)
(17 721)
(28 621)
(21 933)
Income to Minority Interest
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
(373)
(1 188)
(1 330)
(1 471)
(2 015)
(426)
276
54
1 773
6 239
2 822
12 626
15 157
11 398
13 992
4 214
794
22
776
1 281
556
299
(148)
(113)
854
43
508
1 300
1 295
Net Income (Common)
16 529
N/A
22 469
+36%
26 760
+19%
24 057
-10%
22 889
-5%
22 452
-2%
27 596
+23%
18 178
-34%
5 532
-70%
(1 153)
N/A
(13 903)
-1 106%
(19 975)
-44%
(19 659)
+2%
(26 916)
-37%
(42 840)
-59%
(33 844)
+21%
(32 530)
+4%
(27 450)
+16%
(3 986)
+85%
(5 731)
-44%
4 469
N/A
13 732
+207%
7 844
-43%
5 826
-26%
1 192
-80%
(137)
N/A
7 272
N/A
13 593
+87%
14 262
+5%
12 604
-12%
(14 364)
N/A
(2 267)
+84%
21 943
N/A
15 269
-30%
32 552
+113%
18 694
-43%
(8 850)
N/A
(11 412)
-29%
(37 649)
-230%
(35 700)
+5%
(45 522)
-28%
(86 822)
-91%
(63 075)
+27%
(69 039)
-9%
(73 300)
-6%
(26 289)
+64%
15 574
N/A
16 261
+4%
26 635
+64%
23 323
-12%
(20 566)
N/A
(17 213)
+16%
(27 321)
-59%
(20 639)
+24%
EPS (Diluted)
183.65
N/A
249.65
+36%
297.33
+19%
267.3
-10%
254.32
-5%
249.46
-2%
306.64
+23%
201.97
-34%
61.46
-70%
-12.81
N/A
-154.47
-1 106%
-212.5
-38%
-209.13
+2%
-286.34
-37%
-446.25
-56%
-289.26
+35%
-278.03
+4%
-261.42
+6%
-36.9
+86%
-47.75
-29%
32.38
N/A
92.78
+187%
56.43
-39%
31.15
-45%
5.59
-82%
-0.61
N/A
34.47
N/A
61.5
+78%
58.21
-5%
57.03
-2%
-63.55
N/A
-9.52
+85%
87.07
N/A
58.95
-32%
125.68
+113%
363.14
+189%
-158.3
N/A
-203.95
-29%
-693.26
-240%
-638.06
+8%
-813.69
-28%
-1 551.92
-91%
-1 131.49
+27%
-1 286.51
-14%
-1 168.49
+9%
-419.07
+64%
248.27
N/A
240.09
-3%
393.24
+64%
344.35
-12%
-304.51
N/A
-254.14
+17%
-415.09
-63%
-325.44
+22%

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 314,800+ 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.