S

SBW Life Sciences Co Ltd
KOSDAQ:151910

Watchlist Manager
SBW Life Sciences Co Ltd
KOSDAQ:151910
Watchlist
Price: 640 KRW 12.87%
Market Cap: 5.1B KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+15%
5Y
-2%
10Y
+74%
Operating Income
+
3Y
-5 149%
5Y
+58%
10Y
-
Net Income
+
3Y
+77%
5Y
-81%
10Y
-1 047%

Earnings Waterfall
SBW Life Sciences Co Ltd

Revenue
61.7B KRW
Cost of Revenue
-50.3B KRW
Gross Profit
11.4B KRW
Operating Expenses
-14.1B KRW
Operating Income
-2.7B KRW
Other Expenses
-4.8B KRW
Net Income
-7.5B KRW

Income Statement
SBW Life Sciences 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
Revenue
Interest Expense
1 797
874
0
0
2 311
1 397
2 237
3 190
1 871
1 771
1 344
959
2 241
2 468
2 297
2 349
2 695
2 146
2 516
3 202
3 496
4 160
4 715
4 501
4 378
4 030
3 167
2 373
2 805
2 573
2 722
4 235
1 806
2 664
3 557
3 013
4 228
5 064
4 765
5 056
5 219
5 333
5 719
5 460
5 698
5 698
5 323
4 951
3 761
0
0
Revenue
132 053
N/A
147 625
+12%
193 093
+31%
224 481
+16%
230 467
+3%
230 134
0%
206 221
-10%
188 943
-8%
93 581
-50%
82 879
-11%
35 353
-57%
(990)
N/A
90 899
N/A
72 528
-20%
84 419
+16%
82 546
-2%
39 675
-52%
35 480
-11%
31 460
-11%
31 502
+0%
35 770
+14%
36 441
+2%
43 037
+18%
48 725
+13%
61 102
+25%
59 030
-3%
58 152
-1%
58 245
+0%
52 623
-10%
68 290
+30%
63 145
-8%
60 983
-3%
56 967
-7%
47 060
-17%
51 267
+9%
50 668
-1%
51 482
+2%
53 133
+3%
53 707
+1%
52 585
-2%
50 852
-3%
49 146
-3%
45 205
-8%
45 609
+1%
48 310
+6%
51 077
+6%
55 054
+8%
57 822
+5%
60 039
+4%
59 520
-1%
61 661
+4%
Gross Profit
Cost of Revenue
(116 197)
(131 334)
(170 681)
(199 215)
(210 122)
(212 545)
(191 504)
(177 206)
(78 384)
(63 420)
(22 638)
13 806
(129 143)
(133 464)
(182 434)
(192 047)
(66 486)
(48 142)
(7 460)
(3 534)
(47 030)
(45 076)
(51 901)
(55 823)
(60 030)
(60 505)
(60 467)
(59 937)
(56 349)
(65 205)
(58 907)
(55 514)
(50 728)
(43 723)
(47 279)
(45 700)
(47 357)
(47 390)
(46 189)
(44 852)
(41 239)
(40 099)
(38 232)
(38 863)
(42 600)
(44 674)
(46 465)
(48 629)
(49 896)
(48 969)
(50 288)
Gross Profit
15 856
N/A
16 291
+3%
22 411
+38%
25 265
+13%
20 346
-19%
17 588
-14%
14 717
-16%
11 736
-20%
15 197
+29%
19 458
+28%
12 714
-35%
12 816
+1%
(38 244)
N/A
(60 935)
-59%
(98 014)
-61%
(109 501)
-12%
(26 812)
+76%
(12 662)
+53%
24 001
N/A
27 970
+17%
(11 260)
N/A
(8 634)
+23%
(8 864)
-3%
(7 099)
+20%
1 072
N/A
(1 476)
N/A
(2 316)
-57%
(1 693)
+27%
(3 726)
-120%
3 084
N/A
4 237
+37%
5 469
+29%
6 239
+14%
3 337
-47%
3 988
+20%
4 968
+25%
4 125
-17%
5 743
+39%
7 518
+31%
7 733
+3%
9 612
+24%
9 047
-6%
6 973
-23%
6 746
-3%
5 710
-15%
6 403
+12%
8 588
+34%
9 192
+7%
10 143
+10%
10 551
+4%
11 374
+8%
Operating Income
Operating Expenses
(7 273)
(8 556)
(10 564)
(11 389)
(12 250)
(12 784)
(11 849)
(12 013)
(8 633)
(7 936)
(5 062)
(4 134)
(11 958)
(47 441)
(58 898)
(22 013)
(24 761)
61 226
70 821
(11 160)
(3 414)
(5 737)
(2 556)
(185)
(4 320)
(4 895)
(10 578)
(13 729)
(11 076)
(13 599)
(10 637)
(9 967)
(5 644)
(5 331)
(5 198)
(5 101)
(6 994)
(21 433)
(7 569)
(8 052)
(7 001)
(7 785)
(7 854)
(11 278)
(8 601)
(8 740)
(8 487)
(8 122)
(8 058)
(13 931)
(14 077)
Selling, General & Administrative
(5 767)
(6 933)
(8 940)
(9 763)
(10 676)
(12 085)
(10 795)
(10 334)
(7 514)
(6 854)
(4 774)
(4 429)
(10 291)
(9 797)
(21 060)
(20 162)
(23 918)
(22 376)
(12 213)
(10 703)
(2 392)
(4 806)
(1 794)
(919)
(3 656)
(4 315)
(9 953)
(13 097)
(10 244)
(9 672)
(6 707)
(6 078)
(4 906)
(4 599)
(4 500)
(4 358)
(5 534)
(5 271)
(6 225)
(6 774)
(6 291)
(7 054)
(7 118)
(7 389)
(8 088)
(8 218)
(7 963)
(7 653)
(7 562)
(7 062)
(7 196)
Research & Development
(1 138)
(329)
0
0
(1 033)
(657)
(925)
(1 391)
(675)
(803)
0
0
(1 142)
(1 365)
0
0
(529)
(98)
(160)
0
(215)
(179)
(207)
(255)
(283)
(209)
(210)
(232)
(278)
(280)
(225)
(188)
(160)
(160)
(177)
(193)
(997)
(999)
(997)
(1 004)
(367)
(384)
(396)
(398)
(242)
(248)
(228)
(238)
(266)
0
0
Depreciation & Amortization
(369)
(267)
0
0
(542)
(41)
(129)
(289)
(444)
(281)
(174)
(57)
(524)
(525)
(521)
(707)
(313)
(231)
(515)
(297)
(807)
(753)
(556)
(648)
(381)
(370)
(415)
(401)
(553)
(561)
(618)
(613)
(578)
(571)
(519)
(550)
(463)
(416)
(347)
(273)
(343)
(347)
(339)
(396)
(272)
(274)
(296)
(232)
(230)
0
0
Other Operating Expenses
0
(1 027)
(1 624)
(1 626)
0
0
0
0
0
0
(114)
352
0
(35 754)
(37 317)
(1 144)
0
83 931
83 709
(160)
0
0
0
1 637
0
0
0
0
0
(3 086)
(3 087)
(3 088)
0
0
0
0
0
(14 747)
0
0
0
0
0
(3 096)
0
0
0
0
0
(6 870)
(6 881)
Operating Income
8 583
N/A
7 735
-10%
11 847
+53%
13 876
+17%
8 095
-42%
4 804
-41%
2 868
-40%
(276)
N/A
6 564
N/A
11 522
+76%
7 652
-34%
8 681
+13%
(50 202)
N/A
(108 377)
-116%
(156 913)
-45%
(131 515)
+16%
(51 572)
+61%
48 564
N/A
94 822
+95%
16 810
-82%
(14 674)
N/A
(14 371)
+2%
(11 421)
+21%
(7 284)
+36%
(3 247)
+55%
(6 371)
-96%
(12 893)
-102%
(15 421)
-20%
(14 802)
+4%
(10 514)
+29%
(6 399)
+39%
(4 498)
+30%
595
N/A
(1 994)
N/A
(1 209)
+39%
(133)
+89%
(2 869)
-2 059%
(15 691)
-447%
(51)
+100%
(319)
-519%
2 612
N/A
1 262
-52%
(881)
N/A
(4 532)
-414%
(2 891)
+36%
(2 337)
+19%
101
N/A
1 070
+958%
2 084
+95%
(3 380)
N/A
(2 703)
+20%
Pre-Tax Income
Interest Income Expense
(2 146)
(1 899)
(1 903)
(2 205)
(4 014)
(3 647)
(4 236)
(4 848)
(1 865)
(2 267)
(372)
(190)
(4 336)
(4 449)
(6 663)
(5 632)
(3 495)
(4 107)
(3 708)
(4 097)
(5 418)
(4 800)
(4 648)
(6 699)
(5 360)
(3 815)
(2 182)
1 011
1 830
3 388
2 851
54
(2 981)
(3 542)
(6 039)
(3 265)
(9 506)
(10 798)
(16 753)
(15 994)
(12 909)
(12 606)
(735)
(3 899)
(3 638)
(4 466)
(8 206)
(7 410)
(4 063)
(4 786)
(3 405)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(36 173)
0
0
(37 921)
83 709
0
0
83 820
0
0
0
0
0
0
0
0
(3 088)
0
0
0
0
0
0
0
(14 747)
0
(15 747)
(15 887)
(4 143)
(2 986)
(3 236)
0
(2 057)
(2 866)
(1 502)
(1 614)
(6 155)
0
0
Gain/Loss on Disposition of Assets
78
28
0
0
5
(24)
(137)
(146)
(95)
(41)
96
246
165
(798)
(486)
(804)
2 536
3 491
3 212
3 381
(1 022)
(1 113)
(1 859)
(4 538)
(3 595)
(3 495)
(2 843)
(188)
(60)
0
(5)
465
428
549
295
(142)
(102)
(214)
0
12
30
21
65
65
45
0
1
9
10
0
0
Total Other Income
186
273
122
(323)
1 504
1 002
1 242
1 955
(151)
(106)
(994)
(488)
(278)
(48)
(2 562)
(1 837)
726
92
3 536
2 187
1 043
864
(1 016)
(1 023)
(1 098)
(703)
847
349
(168)
(756)
(616)
(281)
189
336
323
418
13
(380)
(151)
(423)
(1 502)
(1 299)
(2 369)
(1 020)
692
429
(16)
(769)
888
1 051
(949)
Pre-Tax Income
6 702
N/A
6 137
-8%
10 066
+64%
11 348
+13%
5 591
-51%
2 137
-62%
(263)
N/A
(3 313)
-1 160%
4 453
N/A
9 109
+105%
6 382
-30%
8 250
+29%
(90 824)
N/A
(113 671)
-25%
(166 622)
-47%
(177 707)
-7%
31 904
N/A
48 040
+51%
97 861
+104%
102 100
+4%
(20 071)
N/A
(19 419)
+3%
(18 943)
+2%
(19 544)
-3%
(13 300)
+32%
(14 384)
-8%
(17 072)
-19%
(14 249)
+17%
(16 288)
-14%
(7 882)
+52%
(4 169)
+47%
(4 259)
-2%
(1 769)
+58%
(4 650)
-163%
(6 630)
-43%
(3 122)
+53%
(27 210)
-771%
(27 082)
+0%
(32 702)
-21%
(32 610)
+0%
(15 912)
+51%
(15 608)
+2%
(7 156)
+54%
(9 386)
-31%
(7 849)
+16%
(9 241)
-18%
(9 623)
-4%
(8 715)
+9%
(7 236)
+17%
(7 115)
+2%
(7 058)
+1%
Net Income
Tax Provision
572
354
278
(138)
(1 213)
(1 104)
(654)
(672)
(65)
(150)
(269)
577
10
244
185
(532)
0
(59)
0
19
(80)
(175)
(287)
(273)
(204)
(109)
3
(11)
0
0
0
0
0
0
0
0
(337)
(337)
0
(337)
0
0
0
0
185
185
(145)
(353)
(694)
(733)
(479)
Income from Continuing Operations
7 274
6 493
10 347
11 212
4 378
1 034
(917)
(3 985)
4 388
8 959
6 113
8 827
(90 814)
(113 426)
(166 437)
(178 239)
31 904
47 980
97 861
102 119
(20 150)
(19 594)
(19 230)
(19 817)
(13 504)
(14 493)
(17 069)
(14 260)
(16 288)
(7 882)
(4 169)
(4 259)
(1 769)
(4 650)
(6 630)
(3 122)
(27 547)
(27 419)
(33 039)
(32 947)
(15 912)
(15 608)
(7 156)
(9 386)
(7 664)
(9 056)
(9 768)
(9 067)
(7 930)
(7 848)
(7 537)
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
17
178
179
179
162
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
7 274
N/A
7 035
-3%
10 347
+47%
11 212
+8%
4 378
-61%
1 034
-76%
(917)
N/A
(3 985)
-335%
446
N/A
4 168
+835%
(657)
N/A
(559)
+15%
(102 345)
-18 209%
(127 125)
-24%
(178 157)
-40%
(188 864)
-6%
29 473
N/A
48 565
+65%
98 446
+103%
104 225
+6%
(20 150)
N/A
(19 594)
+3%
(19 230)
+2%
(19 800)
-3%
(13 326)
+33%
(14 314)
-7%
(16 890)
-18%
(14 098)
+17%
(16 288)
-16%
(7 882)
+52%
(4 169)
+47%
(4 258)
-2%
(1 769)
+58%
(4 649)
-163%
(6 628)
-43%
(3 122)
+53%
(27 546)
-782%
(27 418)
+0%
(33 039)
-20%
(32 947)
+0%
(15 911)
+52%
(15 608)
+2%
(7 156)
+54%
(9 386)
-31%
(7 664)
+18%
(9 056)
-18%
(9 768)
-8%
(9 067)
+7%
(7 930)
+13%
(7 848)
+1%
(7 537)
+4%
EPS (Diluted)
1 212.33
N/A
703.5
-42%
1 034.7
+47%
934.33
-10%
398
-57%
94
-76%
-76.41
N/A
-362.27
-374%
37.16
N/A
347.33
+835%
-54.75
N/A
-46.58
+15%
-8 528.75
-18 210%
-10 593.75
-24%
-14 846.41
-40%
-15 738.66
-6%
775.6
N/A
100.75
-87%
204.24
+103%
342.84
+68%
-41.56
N/A
-39.9
+4%
-39.16
+2%
-40.32
-3%
-32.26
+20%
-34.49
-7%
-154.95
-349%
-129.33
+17%
-148.07
-14%
-53.25
+64%
-27.97
+47%
-28.57
-2%
-11.95
+58%
-31.2
-161%
-44.61
-43%
-21.01
+53%
-185.34
-782%
-162.33
+12%
-186.51
-15%
-185.99
+0%
-90.87
+51%
-88.11
+3%
-40.39
+54%
-52.98
-31%
-43.05
+19%
-47.95
-11%
-51.39
-7%
-47.7
+7%
-41.79
+12%
-52.49
-26%
-38.38
+27%

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 307,700+ 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.