Income Statement

Revenue

+20%

+38%

10Y

Currency: KRW

	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	Dec-2025
Revenue
Interest Expense	66 926	69 745	68 330	68 074	45 414	38 708	34 607	29 703	45 719	0	0	11 121	49 276	0	0	22 660	42 170	29 135	37 551	33 999	34 708	33 684	33 260	34 437	35 413	37 853	41 946	45 675	49 000	51 504	55 179	61 270	66 064	72 893	79 830	84 491	76 234	76 639	76 772	71 952	77 695	70 858	63 037	55 398	42 827	36 121	32 947	33 516	39 757	38 955	38 815	41 314	46 306	56 321	69 903	79 279	67 685	66 686	61 549	61 928	72 690	78 565	0	0	0
Revenue	5 550 515 N/A	6 041 788 +9%	6 632 050 +10%	6 928 855 +4%	5 651 127 -18%	5 425 659 -4%	4 918 426 -9%	4 643 724 -6%	6 031 842 +30%	6 381 461 +6%	6 890 008 +8%	7 502 330 +9%	7 912 830 +5%	8 208 837 +4%	8 685 549 +6%	8 620 640 -1%	8 256 579 -4%	7 840 290 -5%	6 867 148 -12%	6 235 157 -9%	6 100 447 -2%	6 075 613 0%	6 266 233 +3%	6 389 595 +2%	6 176 258 -3%	6 177 999 +0%	6 192 292 +0%	6 050 019 -2%	6 033 040 0%	5 999 171 -1%	6 092 666 +2%	6 466 538 +6%	6 838 474 +6%	7 286 783 +7%	7 386 673 +1%	7 906 709 +7%	8 002 008 +1%	8 045 526 +1%	8 152 735 +1%	8 007 440 -2%	7 718 298 -4%	7 789 315 +1%	7 632 394 -2%	7 645 445 +0%	8 208 738 +7%	7 911 312 -4%	8 626 757 +9%	8 945 613 +4%	9 675 036 +8%	9 778 941 +1%	9 759 042 0%	9 595 005 -2%	9 424 552 -2%	8 829 549 -6%	8 594 465 -3%	8 571 656 0%	8 892 412 +4%	9 484 576 +7%	9 836 631 +4%	10 091 008 +3%	10 294 103 +2%	10 418 826 +1%	10 630 876 +2%	10 904 595 +3%	11 314 459 +4%
Gross Profit
Cost of Revenue	(4 369 588)	(4 632 424)	(4 996 575)	(5 180 263)	(4 481 733)	(4 384 421)	(4 172 016)	(4 160 502)	(5 050 401)	(5 319 071)	(5 664 810)	(6 099 396)	(6 393 424)	(6 643 193)	(6 985 908)	(6 911 145)	(6 709 262)	(6 393 891)	(5 690 887)	(5 272 474)	(5 065 011)	(4 967 177)	(5 067 452)	(5 056 140)	(4 864 707)	(4 921 751)	(4 983 545)	(4 954 473)	(5 006 277)	(4 990 834)	(5 036 202)	(5 272 236)	(5 430 060)	(5 672 518)	(5 583 850)	(5 679 750)	(5 514 609)	(5 461 967)	(5 589 925)	(5 704 162)	(5 730 020)	(5 892 897)	(5 887 890)	(5 860 300)	(6 268 998)	(5 845 011)	(6 294 294)	(6 467 262)	(7 127 098)	(7 125 184)	(7 088 064)	(7 072 579)	(7 161 406)	(6 857 570)	(6 776 783)	(6 866 557)	(7 173 052)	(7 679 283)	(7 994 233)	(8 185 130)	(8 334 880)	(8 424 311)	(8 589 810)	(8 790 609)	(9 037 091)
Gross Profit	1 180 927 N/A	1 409 363 +19%	1 635 475 +16%	1 748 592 +7%	1 169 394 -33%	1 041 238 -11%	746 410 -28%	483 222 -35%	981 441 +103%	1 062 390 +8%	1 225 199 +15%	1 402 934 +15%	1 519 406 +8%	1 565 643 +3%	1 699 641 +9%	1 709 495 +1%	1 547 316 -9%	1 446 399 -7%	1 176 261 -19%	962 683 -18%	1 035 437 +8%	1 108 437 +7%	1 198 781 +8%	1 333 455 +11%	1 311 552 -2%	1 256 248 -4%	1 208 747 -4%	1 095 546 -9%	1 026 764 -6%	1 008 337 -2%	1 056 464 +5%	1 194 302 +13%	1 408 415 +18%	1 614 265 +15%	1 802 823 +12%	2 226 959 +24%	2 487 399 +12%	2 583 559 +4%	2 562 810 -1%	2 303 278 -10%	1 988 278 -14%	1 896 417 -5%	1 744 505 -8%	1 785 144 +2%	1 939 740 +9%	2 066 301 +7%	2 332 463 +13%	2 478 351 +6%	2 547 938 +3%	2 653 757 +4%	2 670 978 +1%	2 522 426 -6%	2 263 146 -10%	1 971 979 -13%	1 817 682 -8%	1 705 099 -6%	1 719 360 +1%	1 805 292 +5%	1 842 399 +2%	1 905 878 +3%	1 959 223 +3%	1 994 515 +2%	2 041 067 +2%	2 113 986 +4%	2 277 368 +8%
Operating Income
Operating Expenses	(681 160)	(624 240)	(669 127)	(709 398)	(665 580)	(589 519)	(537 379)	(457 541)	(703 626)	(762 497)	(838 956)	(913 302)	(938 929)	(967 126)	(1 033 572)	(1 062 820)	(1 083 353)	(1 058 980)	(986 522)	(971 187)	(970 487)	(989 981)	(1 010 961)	(1 010 216)	(1 010 219)	(1 000 983)	(1 028 534)	(1 004 026)	(1 002 364)	(1 022 184)	(996 063)	(1 041 583)	(1 102 210)	(1 201 739)	(1 232 013)	(1 314 804)	(1 337 463)	(1 365 782)	(1 388 039)	(1 383 794)	(1 247 354)	(1 231 787)	(1 140 967)	(1 063 380)	(1 110 609)	(964 572)	(994 089)	(991 604)	(1 061 065)	(1 089 821)	(1 086 289)	(1 082 594)	(1 080 310)	(1 059 633)	(1 060 464)	(1 074 853)	(1 058 816)	(1 135 479)	(1 130 470)	(1 154 373)	(1 224 217)	(1 242 605)	(1 287 599)	(1 325 117)	(1 364 037)
Selling, General & Administrative	(461 917)	(497 014)	(627 351)	(672 736)	(478 258)	(621 180)	(550 086)	(501 512)	(477 139)	(754 626)	(685 227)	(669 604)	(660 537)	(688 416)	(888 863)	(895 596)	(716 868)	(785 808)	(636 502)	(617 825)	(597 369)	(619 564)	(630 316)	(639 061)	(667 892)	(663 316)	(709 914)	(700 715)	(674 544)	(672 825)	(649 841)	(677 304)	(725 922)	(761 079)	(770 383)	(825 005)	(823 306)	(821 474)	(856 481)	(827 337)	(725 574)	(727 144)	(646 656)	(591 330)	(628 422)	(527 697)	(523 730)	(511 512)	(534 912)	(527 578)	(515 194)	(507 722)	(521 254)	(511 050)	(519 180)	(519 326)	(519 452)	(539 608)	(551 332)	(562 645)	(600 305)	(611 007)	(636 769)	(650 413)	(660 396)
Research & Development	(226 724)	(121 737)	0	0	(209 347)	0	0	0	(207 518)	0	0	(60 715)	(247 535)	0	0	(152 928)	(335 897)	(249 942)	(324 331)	(327 112)	(340 239)	(341 760)	(345 430)	(334 800)	(303 945)	(293 232)	(277 016)	(262 059)	(288 525)	(286 740)	(299 120)	(314 077)	(321 409)	(362 186)	(405 012)	(430 559)	(454 040)	(459 904)	(445 570)	(472 354)	(463 480)	(448 951)	(442 065)	(422 615)	(433 933)	(405 446)	(443 020)	(459 199)	(526 153)	(537 878)	(545 622)	(544 539)	(518 369)	(509 275)	(502 651)	(520 608)	(509 233)	(529 649)	(545 966)	(553 444)	(580 404)	(588 263)	(606 946)	(630 249)	(658 672)
Depreciation & Amortization	(15 317)	(7 965)	0	0	(16 086)	0	0	0	(18 969)	0	0	(7 750)	(30 857)	0	0	(16 110)	(30 587)	(23 230)	(30 677)	(31 239)	(32 880)	(33 646)	(35 215)	(36 356)	(38 383)	(40 581)	(41 605)	(41 252)	(39 295)	(41 745)	(44 981)	(50 040)	(54 880)	(56 327)	(56 617)	(59 239)	(60 117)	(63 924)	(65 528)	(63 643)	(58 300)	(55 453)	(52 007)	(49 196)	(48 255)	(29 970)	(25 880)	(19 433)	0	(24 364)	(25 473)	(30 334)	(40 687)	(39 308)	(38 634)	(34 919)	(30 130)	(31 902)	(34 478)	(38 284)	(43 508)	(43 334)	(43 884)	(44 455)	(44 970)
Other Operating Expenses	22 798	2 476	(41 776)	(36 661)	38 112	31 661	12 706	43 970	0	(7 871)	(153 729)	(175 232)	0	(278 710)	(144 708)	1 814	0	0	4 989	4 989	0	4 989	0	0	0	(3 855)	0	0	0	(20 875)	(2 122)	(163)	0	(22 147)	0	0	0	(20 480)	(20 460)	(20 460)	0	(239)	(239)	(239)	0	(1 460)	(1 460)	(1 460)	0	0	0	0	0	0	0	0	0	(34 319)	1 307	0	0	0	0	0	0
Operating Income	499 767 N/A	785 124 +57%	966 348 +23%	1 039 194 +8%	503 814 -52%	451 719 -10%	209 031 -54%	25 680 -88%	277 815 +982%	299 893 +8%	386 243 +29%	489 632 +27%	580 476 +19%	598 518 +3%	666 069 +11%	646 675 -3%	463 964 -28%	387 419 -16%	189 739 -51%	(8 504) N/A	64 949 N/A	118 455 +82%	187 820 +59%	323 238 +72%	301 332 -7%	255 265 -15%	180 212 -29%	91 519 -49%	24 399 -73%	(13 847) N/A	60 401 N/A	152 718 +153%	306 204 +101%	412 526 +35%	570 810 +38%	912 155 +60%	1 149 936 +26%	1 217 777 +6%	1 174 770 -4%	919 484 -22%	740 924 -19%	664 630 -10%	603 538 -9%	721 765 +20%	829 131 +15%	1 101 729 +33%	1 338 374 +21%	1 486 747 +11%	1 486 873 +0%	1 563 936 +5%	1 584 689 +1%	1 439 832 -9%	1 182 836 -18%	912 346 -23%	757 218 -17%	630 246 -17%	660 544 +5%	669 813 +1%	711 929 +6%	751 505 +6%	735 006 -2%	751 910 +2%	753 468 +0%	788 870 +5%	913 331 +16%
Pre-Tax Income
Interest Income Expense	(40 625)	46 264	51 448	46 295	72 375	922	1 960	8 196	65 909	0	0	(7 316)	(27 666)	0	0	(19 914)	(27 941)	(53 446)	(42 619)	(32 187)	1 075 033	1 077 351	1 175 170	1 186 891	99 460	103 796	7 963	(2 234)	(11 794)	(29 981)	(51 242)	(48 015)	(25 952)	(11 094)	(34 824)	(64 823)	(60 708)	(73 939)	(72 311)	(56 904)	(61 089)	(52 816)	(44 429)	(34 544)	(31 992)	(14 452)	(202)	22 569	29 278	40 514	80 319	133 976	(5 927)	(15 480)	(61 883)	(116 552)	(33 657)	3 071	43 418	(50 437)	109 267	40 361	(52 614)	49 223	(37 244)
Non-Reccuring Items	(14 385)	0	0	0	(2 421)	0	0	0	0	0	0	(319)	(317)	0	0	0	(8 048)	(864)	(919)	(2 158)	(235 683)	(233 259)	(233 715)	(232 585)	(3 855)	0	(22 259)	(22 198)	(20 875)	0	0	(1 963)	(22 147)	0	(22 004)	(21 952)	(20 480)	0	0	0	(239)	0	0	0	(1 537)	0	0	0	0	0	(0)	0	0	0	(35 626)	(35 287)	(34 319)	0	0	968	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(3 075)	0	0	(31)	(2 856)	0	0	296	(8 341)	(2 307)	(2 967)	(3 389)	(10 648)	(9 101)	(10 020)	(7 853)	8 921	14 976	51 058	49 754	32 299	29 802	(4 314)	(5 701)	(9 611)	(3 566)	(5 931)	(6 491)	(10 833)	(10 857)	(9 449)	3 582	7 976	3 754	3 088	(8 170)	(16 711)	(1 467)	(651)	401	(1 061)	1 792	1 995	1 578	2 356	(445)	(6 390)	(6 939)	(7 845)	(8 875)	(3 065)	(3 948)	(5 270)	(4 779)	(4 253)	(4 476)	(2 905)
Total Other Income	(4 153)	(6 527)	(6 533)	(6 952)	(4 415)	(3 246)	(3 310)	(3 117)	23 387	86 801	84 018	109 171	33 791	8 224	17 747	24 663	16 368	9 225	1 549	(14 484)	(77 412)	(86 437)	(88 245)	(84 920)	(39 067)	(39 001)	(31 607)	(33 474)	8 054	12 446	16 706	17 928	5 055	(3 551)	3 955	2 777	27 320	25 455	24 808	18 789	8 524	11 111	1 340	9 942	4 041	(14 474)	(26 812)	(27 146)	(23 781)	(25 127)	(17 968)	(18 989)	7 563	6 415	10 020	3 647	(21 485)	(21 676)	(21 570)	(16 291)	(41 707)	(38 542)	(10 314)	(8 471)	22 650
Pre-Tax Income	440 604 N/A	824 861 +87%	1 011 263 +23%	1 078 537 +7%	569 353 -47%	449 396 -21%	207 681 -54%	30 759 -85%	364 037 +1 083%	386 694 +6%	470 261 +22%	591 137 +26%	583 429 -1%	606 742 +4%	683 816 +13%	651 720 -5%	436 003 -33%	340 027 -22%	144 784 -57%	(60 722) N/A	816 239 N/A	867 009 +6%	1 031 009 +19%	1 184 772 +15%	366 791 -69%	335 036 -9%	185 367 -45%	83 368 -55%	32 083 -62%	(1 580) N/A	21 550 N/A	114 967 +433%	253 548 +121%	394 315 +56%	512 005 +30%	821 666 +60%	1 085 234 +32%	1 158 437 +7%	1 117 818 -4%	884 949 -21%	696 095 -21%	626 680 -10%	563 536 -10%	688 993 +22%	782 932 +14%	1 071 336 +37%	1 310 708 +22%	1 482 571 +13%	1 491 309 +1%	1 581 114 +6%	1 649 035 +4%	1 556 397 -6%	1 186 828 -24%	902 835 -24%	663 340 -27%	475 115 -28%	563 238 +19%	642 333 +14%	730 713 +14%	681 797 -7%	797 296 +17%	748 950 -6%	686 286 -8%	825 145 +20%	895 831 +9%
Net Income
Tax Provision	(115 496)	(152 406)	(191 522)	(197 528)	(132 911)	(92 721)	(34 786)	1 940	(55 577)	(78 355)	(104 965)	(141 106)	(158 319)	(156 404)	(167 050)	(154 571)	(90 310)	(70 140)	(29 774)	14 965	(127 277)	(139 032)	(162 951)	(193 640)	(44 563)	(37 304)	(26 092)	(6 262)	(9 168)	(7 675)	(12 374)	(35 118)	(76 292)	(105 621)	(129 830)	(238 774)	(280 375)	(290 015)	(296 701)	(216 089)	(71 126)	(56 333)	(21 355)	(33 205)	(167 160)	(248 945)	(300 755)	(352 647)	(413 648)	(427 922)	(445 005)	(438 823)	(164 122)	(82 915)	(11 715)	68 130	(85 855)	(95 739)	(124 887)	(111 263)	(132 346)	(131 185)	(116 483)	(156 855)	(163 599)
Income from Continuing Operations	325 108	672 456	819 741	881 009	436 442	356 675	172 894	32 700	308 459	308 340	365 296	450 031	425 110	450 337	516 767	497 150	345 692	269 888	115 010	(45 758)	688 962	727 977	868 059	991 132	322 228	297 732	159 275	77 106	22 914	(9 255)	9 176	79 849	177 256	288 694	382 175	582 892	804 859	868 422	821 117	668 860	624 970	570 347	542 181	655 789	615 772	822 391	1 009 953	1 129 924	1 077 661	1 153 192	1 204 030	1 117 574	1 022 706	819 920	651 625	543 245	477 382	546 594	605 825	570 535	664 950	617 765	569 803	668 290	732 232
Income to Minority Interest	(41 322)	(67 908)	(116 377)	(141 109)	(112 062)	(96 608)	(45 193)	(7 616)	(42 909)	(30 201)	(31 377)	(33 472)	(13 810)	(15 671)	(20 934)	(20 288)	(15 452)	(15 319)	(10 698)	(5 932)	(6 208)	(8 480)	(8 545)	(11 580)	(9 455)	(9 794)	(9 244)	(9 031)	(8 207)	(5 131)	(6 721)	(7 733)	(15 517)	(17 942)	(22 796)	(28 623)	(28 777)	(27 407)	(21 175)	(18 578)	(15 126)	(12 893)	(18 297)	(22 208)	(19 834)	(28 652)	(32 385)	(27 683)	(22 249)	(18 867)	(8 098)	481	(12 968)	(13 199)	(18 552)	(31 401)	(27 525)	(24 195)	(26 280)	(25 913)	(24 086)	(28 611)	(27 185)	(23 181)	(24 876)
Net Income (Common)	273 177 N/A	589 110 +116%	684 305 +16%	719 556 +5%	534 073 -26%	497 638 -7%	376 340 -24%	285 674 -24%	336 463 +18%	320 995 -5%	399 053 +24%	470 488 +18%	424 441 -10%	449 042 +6%	477 445 +6%	459 172 -4%	317 949 -31%	228 035 -28%	82 804 -64%	(101 019) N/A	484 068 N/A	517 851 +7%	504 631 -3%	564 016 +12%	10 630 -98%	5 320 -50%	21 063 +296%	31 920 +52%	14 015 -56%	(13 980) N/A	2 225 N/A	69 255 +3 013%	155 493 +125%	260 388 +67%	345 667 +33%	505 222 +46%	631 317 +25%	649 211 +3%	823 987 +27%	694 887 -16%	494 733 -29%	496 901 +0%	242 451 -51%	364 360 +50%	581 012 +59%	678 354 +17%	856 401 +26%	971 220 +13%	858 599 -12%	937 687 +9%	992 593 +6%	917 690 -8%	943 377 +3%	747 078 -21%	584 772 -22%	473 004 -19%	406 844 -14%	475 838 +17%	533 420 +12%	494 612 -7%	653 341 +32%	605 831 -7%	564 731 -7%	665 428 +18%	679 305 +2%
EPS (Diluted)	3 691.58 N/A	7 903.91 +114%	9 172.37 +16%	9 642.03 +5%	7 120.97 -26%	6 666.36 -6%	5 041.19 -24%	3 826.63 -24%	4 486.17 +17%	4 299.24 -4%	5 284.41 +23%	6 299.97 +19%	5 659.21 -10%	6 012.39 +6%	6 394.15 +6%	6 149.43 -4%	4 239.32 -31%	3 053 -28%	1 096.54 -64%	-1 352.43 N/A	6 454.24 N/A	7 090.64 +10%	6 941.84 -2%	7 758.76 +12%	145.61 -98%	73.18 -50%	289.74 +296%	439.09 +52%	191.98 -56%	-192.32 N/A	30.27 N/A	952.69 +3 047%	2 130.04 +124%	3 581.99 +68%	4 755.12 +33%	6 949.97 +46%	8 648.17 +24%	8 930.74 +3%	11 335 +27%	9 559.06 -16%	6 777.16 -29%	6 835.52 +1%	3 298.97 -52%	5 012.23 +52%	7 959.06 +59%	9 331.63 +17%	11 780.9 +26%	13 360.39 +13%	11 811.18 -12%	12 899.09 +9%	13 654.4 +6%	12 624.01 -8%	12 977.42 +3%	10 277.02 -21%	8 044.29 -22%	6 506.78 -19%	5 596.68 -14%	6 545.76 +17%	7 337.88 +12%	6 804.02 -7%	8 987.58 +32%	8 333.99 -7%	7 768.6 -7%	9 153.81 +18%	9 344.75 +2%

Income Statement Balance Sheet Cash Flow Statement

Samsung Electro-Mechanics Co Ltd
KRX:009150

Income Statement

Earnings Waterfall
Samsung Electro-Mechanics Co Ltd

Income Statement
Samsung Electro-Mechanics Co Ltd

See Also

Company

Help

Tools

Stocks

Samsung Electro-Mechanics Co Ltd KRX:009150

Income Statement

Earnings Waterfall Samsung Electro-Mechanics Co Ltd

Income Statement Samsung Electro-Mechanics Co Ltd

See Also

Company

Help

Tools

Stocks

Samsung Electro-Mechanics Co Ltd
KRX:009150

Earnings Waterfall
Samsung Electro-Mechanics Co Ltd

Income Statement
Samsung Electro-Mechanics Co Ltd