G
Galaxia SM Inc
KRX:011420
Galaxia SM Inc
KRX:011420
Price:
1 796
KRW
-1.16%
Market Closed
Market Cap:
₩49.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
G
|
Galaxia SM Inc
KRX:011420
|
KR |
|
M
|
Metalo Manufacturing Inc
CNSX:MMI
|
CA |
|
Volati AB
STO:VOLO
|
SE |
|
H
|
Hunan Copote Science Technology Co Ltd
SSE:600476
|
CN |
|
Genesys International Corporation Ltd
NSE:GENESYS
|
IN |
Income Statement
Earnings Waterfall
Galaxia SM Inc
Galaxia SM Inc
Income Statement
Galaxia SM Inc
Galaxia SM Inc
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 |
547
|
0
|
0
|
186
|
393
|
339
|
440
|
475
|
479
|
456
|
463
|
443
|
369
|
333
|
289
|
246
|
174
|
133
|
97
|
60
|
100
|
89
|
77
|
73
|
65
|
58
|
50
|
61
|
51
|
0
|
68
|
55
|
74
|
92
|
72
|
72
|
77
|
70
|
60
|
49
|
262
|
507
|
543
|
581
|
388
|
155
|
132
|
105
|
73
|
0
|
0
|
0
|
|
| Revenue |
55 050
N/A
|
51 786
-6%
|
50 377
-3%
|
50 335
0%
|
46 437
-8%
|
45 015
-3%
|
40 811
-9%
|
38 644
-5%
|
43 886
+14%
|
50 162
+14%
|
58 778
+17%
|
66 784
+14%
|
62 473
-6%
|
60 913
-2%
|
59 693
-2%
|
51 088
-14%
|
46 545
-9%
|
43 147
-7%
|
35 798
-17%
|
32 136
-10%
|
31 208
-3%
|
30 761
-1%
|
27 776
-10%
|
24 638
-11%
|
22 030
-11%
|
19 496
-12%
|
20 769
+7%
|
23 452
+13%
|
28 733
+23%
|
27 799
-3%
|
26 632
-4%
|
23 885
-10%
|
19 540
-18%
|
20 363
+4%
|
23 707
+16%
|
26 632
+12%
|
28 899
+9%
|
31 168
+8%
|
29 703
-5%
|
28 723
-3%
|
30 094
+5%
|
30 191
+0%
|
30 519
+1%
|
31 942
+5%
|
32 950
+3%
|
33 663
+2%
|
36 080
+7%
|
34 764
-4%
|
32 487
-7%
|
30 967
-5%
|
31 348
+1%
|
34 430
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(47 555)
|
(44 349)
|
(42 159)
|
(42 843)
|
(41 765)
|
(40 992)
|
(39 817)
|
(37 759)
|
(40 217)
|
(44 828)
|
(51 002)
|
(57 602)
|
(56 010)
|
(56 685)
|
(56 946)
|
(49 689)
|
(45 676)
|
(41 867)
|
(33 578)
|
(31 273)
|
(31 362)
|
(31 297)
|
(32 450)
|
(28 441)
|
(24 112)
|
(21 645)
|
(20 120)
|
(21 811)
|
(26 938)
|
(25 466)
|
(24 259)
|
(21 317)
|
(16 666)
|
(17 310)
|
(19 715)
|
(21 791)
|
(21 024)
|
(21 724)
|
(19 187)
|
(17 627)
|
(20 061)
|
(20 136)
|
(20 277)
|
(21 129)
|
(20 894)
|
(21 641)
|
(23 250)
|
(22 399)
|
(21 320)
|
(19 469)
|
(19 256)
|
(21 197)
|
|
| Gross Profit |
7 495
N/A
|
7 435
-1%
|
8 216
+11%
|
7 490
-9%
|
4 673
-38%
|
4 023
-14%
|
994
-75%
|
884
-11%
|
3 669
+315%
|
5 332
+45%
|
7 773
+46%
|
9 180
+18%
|
6 463
-30%
|
4 226
-35%
|
2 746
-35%
|
1 399
-49%
|
868
-38%
|
1 281
+48%
|
2 221
+73%
|
863
-61%
|
(154)
N/A
|
(536)
-248%
|
(4 673)
-772%
|
(3 802)
+19%
|
(2 082)
+45%
|
(2 148)
-3%
|
649
N/A
|
1 640
+153%
|
1 795
+9%
|
2 332
+30%
|
2 372
+2%
|
2 568
+8%
|
2 874
+12%
|
3 053
+6%
|
3 992
+31%
|
4 841
+21%
|
7 875
+63%
|
9 444
+20%
|
10 516
+11%
|
11 096
+6%
|
10 033
-10%
|
10 055
+0%
|
10 242
+2%
|
10 814
+6%
|
12 057
+11%
|
12 022
0%
|
12 830
+7%
|
12 365
-4%
|
11 167
-10%
|
11 498
+3%
|
12 091
+5%
|
13 233
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 420)
|
(5 441)
|
(4 575)
|
(4 203)
|
(3 925)
|
(3 839)
|
(4 080)
|
(4 089)
|
(4 092)
|
(4 111)
|
(4 032)
|
(4 298)
|
(4 362)
|
(4 623)
|
(4 964)
|
(4 868)
|
(4 343)
|
(4 033)
|
(3 757)
|
(3 486)
|
(3 392)
|
(3 295)
|
(3 782)
|
(3 791)
|
(4 606)
|
(4 859)
|
(4 603)
|
(5 514)
|
(2 571)
|
(2 159)
|
(1 711)
|
(1 635)
|
(1 498)
|
(1 520)
|
(1 782)
|
(1 833)
|
(4 423)
|
(4 961)
|
(6 010)
|
(7 183)
|
(5 859)
|
(6 686)
|
(6 518)
|
(6 298)
|
(7 475)
|
(7 231)
|
(8 104)
|
(8 782)
|
(7 942)
|
(8 612)
|
(9 092)
|
(9 737)
|
|
| Selling, General & Administrative |
(5 567)
|
(5 338)
|
(4 628)
|
(4 269)
|
(3 804)
|
(3 690)
|
(3 772)
|
(3 784)
|
(3 977)
|
(4 073)
|
(3 993)
|
(4 254)
|
(4 345)
|
(4 315)
|
(4 651)
|
(4 630)
|
(4 335)
|
(4 023)
|
(3 750)
|
(3 294)
|
(3 273)
|
(3 179)
|
(3 032)
|
(3 041)
|
(4 498)
|
(4 753)
|
(4 417)
|
(4 065)
|
(2 274)
|
(1 839)
|
(1 398)
|
(1 349)
|
(1 217)
|
(1 196)
|
(1 527)
|
(1 625)
|
(4 049)
|
(4 492)
|
(5 430)
|
(6 452)
|
(5 164)
|
(5 920)
|
(5 646)
|
(5 328)
|
(6 395)
|
(6 044)
|
(6 804)
|
(7 384)
|
(6 442)
|
(7 095)
|
(7 555)
|
(8 179)
|
|
| Depreciation & Amortization |
(215)
|
0
|
0
|
(114)
|
(120)
|
(92)
|
(121)
|
(118)
|
(115)
|
(112)
|
(112)
|
(117)
|
(117)
|
(124)
|
(129)
|
(130)
|
(127)
|
(128)
|
(125)
|
(118)
|
(119)
|
(116)
|
(114)
|
(113)
|
(108)
|
(105)
|
(185)
|
(250)
|
(298)
|
(293)
|
(313)
|
(287)
|
(281)
|
(326)
|
(256)
|
(209)
|
(374)
|
(474)
|
(584)
|
(735)
|
(694)
|
(766)
|
(871)
|
(985)
|
(1 080)
|
(1 203)
|
(1 299)
|
(1 397)
|
(1 499)
|
(1 515)
|
(1 536)
|
(1 556)
|
|
| Other Operating Expenses |
362
|
(103)
|
53
|
180
|
(1)
|
(57)
|
(187)
|
(187)
|
0
|
74
|
73
|
73
|
100
|
(184)
|
(184)
|
(108)
|
119
|
118
|
118
|
(74)
|
0
|
0
|
(636)
|
(637)
|
0
|
0
|
0
|
(1 199)
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
15
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
2 074
N/A
|
1 994
-4%
|
3 641
+83%
|
3 288
-10%
|
747
-77%
|
184
-75%
|
(3 086)
N/A
|
(3 204)
-4%
|
(423)
+87%
|
1 223
N/A
|
3 744
+206%
|
4 884
+30%
|
2 101
-57%
|
(395)
N/A
|
(2 217)
-461%
|
(3 468)
-56%
|
(3 475)
0%
|
(2 753)
+21%
|
(1 537)
+44%
|
(2 624)
-71%
|
(3 546)
-35%
|
(3 831)
-8%
|
(8 456)
-121%
|
(7 593)
+10%
|
(6 688)
+12%
|
(7 007)
-5%
|
(3 953)
+44%
|
(3 873)
+2%
|
(776)
+80%
|
175
N/A
|
663
+279%
|
934
+41%
|
1 375
+47%
|
1 532
+11%
|
2 209
+44%
|
3 006
+36%
|
3 452
+15%
|
4 483
+30%
|
4 507
+1%
|
3 913
-13%
|
4 175
+7%
|
3 370
-19%
|
3 724
+11%
|
4 516
+21%
|
4 582
+1%
|
4 790
+5%
|
4 726
-1%
|
3 583
-24%
|
3 225
-10%
|
2 886
-11%
|
2 999
+4%
|
3 496
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(378)
|
(239)
|
(226)
|
(108)
|
(153)
|
(250)
|
(92)
|
(397)
|
(461)
|
(194)
|
(312)
|
(302)
|
(8)
|
(105)
|
4
|
254
|
91
|
85
|
39
|
(30)
|
6
|
(29)
|
(47)
|
(53)
|
40
|
13
|
52
|
42
|
190
|
178
|
160
|
170
|
(10)
|
2
|
(16)
|
(6)
|
(5)
|
(17)
|
89
|
124
|
(157)
|
(399)
|
80
|
151
|
468
|
807
|
559
|
495
|
646
|
848
|
556
|
584
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(114)
|
(188)
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
0
|
(116)
|
(116)
|
0
|
(745)
|
(636)
|
0
|
0
|
(1 172)
|
(1 172)
|
(1 198)
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
15
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
|
| Total Other Income |
(845)
|
(1 292)
|
(2 149)
|
(2 357)
|
(2 021)
|
(401)
|
375
|
525
|
936
|
(580)
|
(775)
|
(733)
|
796
|
2 205
|
1 907
|
1 913
|
1 896
|
479
|
724
|
608
|
(2 240)
|
(2 337)
|
(3 833)
|
(3 816)
|
(3 072)
|
(3 009)
|
(1 301)
|
(1 565)
|
(750)
|
(746)
|
(994)
|
(649)
|
(135)
|
(92)
|
187
|
263
|
(425)
|
76
|
76
|
73
|
373
|
(106)
|
(23)
|
(13)
|
337
|
308
|
226
|
227
|
(39)
|
26
|
26
|
29
|
|
| Pre-Tax Income |
852
N/A
|
465
-45%
|
1 268
+173%
|
823
-35%
|
(1 541)
N/A
|
(654)
+58%
|
(2 803)
-329%
|
(3 076)
-10%
|
(138)
+96%
|
448
N/A
|
2 656
+493%
|
3 848
+45%
|
2 606
-32%
|
1 704
-35%
|
(307)
N/A
|
(1 302)
-324%
|
(1 488)
-14%
|
(2 304)
-55%
|
(888)
+61%
|
(2 050)
-131%
|
(6 534)
-219%
|
(6 835)
-5%
|
(12 338)
-81%
|
(11 461)
+7%
|
(10 892)
+5%
|
(11 174)
-3%
|
(6 400)
+43%
|
(5 397)
+16%
|
(1 362)
+75%
|
(393)
+71%
|
(171)
+56%
|
456
N/A
|
1 231
+170%
|
1 442
+17%
|
2 380
+65%
|
3 263
+37%
|
3 023
-7%
|
4 542
+50%
|
4 671
+3%
|
4 110
-12%
|
4 390
+7%
|
2 866
-35%
|
3 797
+32%
|
4 655
+23%
|
5 403
+16%
|
5 905
+9%
|
5 511
-7%
|
4 305
-22%
|
3 793
-12%
|
3 761
-1%
|
3 582
-5%
|
4 109
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(463)
|
(464)
|
(640)
|
(687)
|
(195)
|
(210)
|
232
|
434
|
(117)
|
(314)
|
(734)
|
(926)
|
(742)
|
(531)
|
(185)
|
(76)
|
166
|
184
|
(64)
|
128
|
635
|
731
|
432
|
405
|
(546)
|
(598)
|
(121)
|
(220)
|
(14)
|
9
|
(77)
|
(137)
|
(247)
|
(350)
|
(321)
|
(640)
|
659
|
501
|
465
|
824
|
223
|
(517)
|
(154)
|
(178)
|
(2 729)
|
(1 835)
|
(2 432)
|
(2 592)
|
(897)
|
(748)
|
(918)
|
(958)
|
|
| Income from Continuing Operations |
389
|
1
|
628
|
135
|
(1 737)
|
(865)
|
(2 572)
|
(2 644)
|
(255)
|
133
|
1 921
|
2 922
|
1 864
|
1 173
|
(491)
|
(1 377)
|
(1 322)
|
(2 119)
|
(952)
|
(1 922)
|
(5 900)
|
(6 103)
|
(11 905)
|
(11 055)
|
(11 438)
|
(11 772)
|
(6 521)
|
(5 617)
|
(1 375)
|
(384)
|
(248)
|
320
|
984
|
1 094
|
2 061
|
2 624
|
3 682
|
5 043
|
5 136
|
4 934
|
4 613
|
2 349
|
3 643
|
4 477
|
2 674
|
4 070
|
3 079
|
1 713
|
2 896
|
3 012
|
2 663
|
3 151
|
|
| Income to Minority Interest |
(23)
|
56
|
50
|
123
|
111
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
366
N/A
|
58
-84%
|
678
+1 069%
|
259
-62%
|
(1 625)
N/A
|
(865)
+47%
|
(2 572)
-197%
|
(2 644)
-3%
|
(255)
+90%
|
133
N/A
|
1 921
+1 344%
|
2 922
+52%
|
1 864
-36%
|
1 173
-37%
|
(491)
N/A
|
(1 377)
-180%
|
(1 563)
-14%
|
(2 359)
-51%
|
(1 192)
+49%
|
(2 162)
-81%
|
(5 900)
-173%
|
(6 103)
-3%
|
(12 652)
-107%
|
(11 840)
+6%
|
(16 003)
-35%
|
(16 337)
-2%
|
(10 339)
+37%
|
(9 397)
+9%
|
(1 375)
+85%
|
(384)
+72%
|
(248)
+35%
|
320
N/A
|
984
+208%
|
1 094
+11%
|
2 061
+88%
|
2 624
+27%
|
3 682
+40%
|
5 043
+37%
|
5 136
+2%
|
4 934
-4%
|
4 613
-6%
|
2 349
-49%
|
3 643
+55%
|
4 477
+23%
|
2 674
-40%
|
4 070
+52%
|
3 079
-24%
|
1 713
-44%
|
2 896
+69%
|
3 012
+4%
|
2 663
-12%
|
3 151
+18%
|
|
| EPS (Diluted) |
18.3
N/A
|
2.9
-84%
|
33.9
+1 069%
|
12.95
-62%
|
-81.25
N/A
|
-43.25
+47%
|
-128.6
-197%
|
-132.19
-3%
|
-12.75
+90%
|
6.65
N/A
|
96.05
+1 344%
|
108.22
+13%
|
84.72
-22%
|
41.89
-51%
|
-17.53
N/A
|
-49.17
-180%
|
-57.88
-18%
|
-84.25
-46%
|
-42.57
+49%
|
-77.21
-81%
|
-210.71
-173%
|
-217.96
-3%
|
-451.85
-107%
|
-422.85
+6%
|
-571.53
-35%
|
-583.46
-2%
|
-369.25
+37%
|
-335.6
+9%
|
-49.1
+85%
|
-13.71
+72%
|
-8.85
+35%
|
11.42
N/A
|
35.14
+208%
|
39.07
+11%
|
74.81
+91%
|
95.25
+27%
|
133.64
+40%
|
183.05
+37%
|
186.42
+2%
|
179.09
-4%
|
167.45
-6%
|
85.26
-49%
|
132.22
+55%
|
162.52
+23%
|
97.07
-40%
|
147.75
+52%
|
111.19
-25%
|
62.16
-44%
|
105.12
+69%
|
109.34
+4%
|
97.91
-10%
|
114.37
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
