Income Statement

Revenue

-8%

+34%

10Y

Currency: KRW

	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	4 228	5 375	11 639	13 890	4 335	8 946	8 717	11 867	19 780	17 868	17 084	20 653	25 555	30 617	36 903	38 856	30 319	33 508	28 060	23 727	30 312	27 319	29 061	29 288	26 970	30 280	26 898	25 124	24 865	24 354	39 502	43 132	41 761	43 358	27 465	21 823	15 825	12 003	9 895	9 095	9 368	9 086	7 845	6 517	5 112	5 718	7 847	11 697	14 647	19 527	22 529	21 814	22 877	20 947	19 819	17 724	14 093	9 693	0	0
Revenue	5 312 262 N/A	6 043 359 +14%	7 075 969 +17%	7 975 635 +13%	9 298 184 +17%	10 139 205 +9%	11 125 498 +10%	11 762 504 +6%	11 440 157 -3%	11 294 535 -1%	10 843 847 -4%	9 926 430 -8%	9 806 323 -1%	9 506 668 -3%	9 046 966 -5%	9 309 182 +3%	8 911 451 -4%	8 467 966 -5%	8 112 671 -4%	6 762 839 -17%	6 441 251 -5%	6 142 555 -5%	6 180 146 +1%	6 954 184 +13%	7 009 433 +1%	7 154 186 +2%	6 630 199 -7%	6 293 452 -5%	5 536 227 -12%	5 134 876 -7%	5 127 457 0%	5 139 044 +0%	5 479 801 +7%	5 614 103 +2%	5 890 695 +5%	6 220 529 +6%	6 367 980 +2%	6 611 793 +4%	6 660 838 +1%	6 628 377 0%	6 725 113 +1%	6 663 368 -1%	6 684 924 +0%	6 828 372 +2%	7 486 696 +10%	8 119 291 +8%	8 916 883 +10%	9 628 211 +8%	10 054 345 +4%	10 424 421 +4%	10 716 910 +3%	10 737 082 +0%	10 624 918 -1%	10 476 203 -1%	10 376 590 -1%	10 215 511 -2%	9 966 551 -2%	9 679 771 -3%	9 171 518 -5%	8 850 094 -4%
Gross Profit
Cost of Revenue	(4 501 886)	(5 169 653)	(6 119 857)	(6 929 708)	(8 219 469)	(9 018 361)	(9 911 563)	(10 501 258)	(10 149 548)	(10 392 866)	(10 281 667)	(10 327 449)	(10 353 331)	(9 843 839)	(9 225 135)	(8 726 671)	(8 365 490)	(7 943 343)	(7 639 189)	(7 839 439)	(7 530 303)	(7 217 461)	(7 223 668)	(6 430 122)	(6 527 492)	(6 689 194)	(6 214 792)	(5 931 820)	(5 174 802)	(4 768 614)	(4 733 013)	(4 677 974)	(4 931 853)	(4 961 374)	(5 175 069)	(5 477 602)	(5 605 759)	(5 888 149)	(5 967 151)	(5 945 663)	(6 062 972)	(5 983 133)	(5 927 485)	(6 025 675)	(6 625 376)	(7 183 031)	(7 967 893)	(8 653 270)	(8 973 419)	(9 280 878)	(9 369 963)	(9 377 147)	(9 174 156)	(9 011 389)	(8 967 671)	(8 736 513)	(8 457 377)	(8 213 517)	(7 787 368)	(7 490 968)
Gross Profit	810 375 N/A	873 707 +8%	956 112 +9%	1 045 927 +9%	1 078 715 +3%	1 120 844 +4%	1 213 935 +8%	1 261 246 +4%	1 290 609 +2%	901 669 -30%	562 180 -38%	(401 019) N/A	(547 009) -36%	(337 172) +38%	(178 170) +47%	582 511 N/A	545 961 -6%	524 624 -4%	473 483 -10%	(1 076 599) N/A	(1 089 052) -1%	(1 074 903) +1%	(1 043 519) +3%	524 064 N/A	481 942 -8%	464 992 -4%	415 407 -11%	361 632 -13%	361 425 0%	366 263 +1%	394 445 +8%	461 071 +17%	547 948 +19%	652 729 +19%	715 627 +10%	742 929 +4%	762 221 +3%	723 646 -5%	693 688 -4%	682 714 -2%	662 141 -3%	680 234 +3%	757 438 +11%	802 696 +6%	861 320 +7%	936 261 +9%	948 990 +1%	974 941 +3%	1 080 926 +11%	1 143 542 +6%	1 346 947 +18%	1 359 935 +1%	1 450 762 +7%	1 464 813 +1%	1 408 919 -4%	1 478 997 +5%	1 509 175 +2%	1 466 254 -3%	1 384 150 -6%	1 359 126 -2%
Operating Income
Operating Expenses	(385 419)	(412 099)	(401 873)	(383 741)	(452 346)	(478 186)	(530 239)	(601 240)	(553 847)	(568 177)	(522 437)	(495 246)	(481 039)	(440 468)	(446 618)	(428 387)	(384 128)	(415 418)	(378 399)	(373 204)	(365 283)	(369 924)	(431 741)	(418 793)	(411 886)	(411 395)	(350 725)	(334 838)	(314 529)	(310 516)	(307 215)	(304 644)	(341 868)	(348 868)	(355 628)	(367 669)	(376 746)	(369 277)	(353 511)	(342 247)	(311 096)	(307 403)	(333 066)	(334 708)	(358 031)	(365 859)	(375 399)	(379 809)	(377 983)	(389 623)	(402 026)	(422 111)	(457 633)	(487 703)	(513 704)	(533 298)	(537 563)	(534 588)	(534 201)	(536 556)
Selling, General & Administrative	(358 365)	(402 481)	(423 090)	(451 155)	(430 886)	(473 586)	(513 863)	(527 634)	(520 363)	(544 238)	(498 498)	(470 351)	(440 369)	(412 887)	(399 697)	(384 985)	(357 763)	(343 455)	(348 612)	(342 707)	(338 274)	(343 202)	(386 977)	(386 810)	(373 276)	(368 362)	(311 133)	(294 982)	(276 267)	(273 211)	(271 116)	(268 913)	(306 251)	(312 839)	(318 316)	(328 704)	(335 476)	(331 491)	(321 637)	(316 836)	(292 306)	(290 343)	(302 824)	(308 792)	(339 667)	(346 557)	(354 860)	(357 862)	(354 595)	(364 741)	(375 553)	(393 753)	(427 203)	(454 785)	(478 873)	(496 682)	(500 221)	(508 752)	(507 016)	(507 796)
Research & Development	0	(84)	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	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(23 405)	(4 801)	0	0	(21 459)	0	0	(9 266)	(33 484)	0	0	(19 529)	(40 669)	(27 582)	(33 955)	(30 436)	(26 364)	(28 375)	(29 788)	(30 498)	(27 008)	(26 724)	(30 169)	(31 985)	(38 610)	(40 770)	(39 593)	(39 857)	(38 263)	(37 306)	(36 099)	(35 731)	(35 616)	(36 030)	(37 313)	(38 966)	(41 270)	(37 787)	(31 874)	(25 410)	(18 790)	(17 057)	(17 307)	(17 667)	(18 364)	(19 303)	(20 540)	(21 948)	(23 388)	(24 883)	(26 474)	(28 358)	(30 430)	(32 919)	(34 831)	(36 616)	(37 342)	(37 937)	(39 285)	(40 861)
Other Operating Expenses	(3 649)	(4 733)	21 217	67 414	0	(4 600)	(16 376)	(64 340)	0	(23 939)	(23 939)	(5 366)	0	0	(12 966)	(12 966)	0	(43 588)	0	0	0	0	(14 595)	0	0	(2 263)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(12 935)	(8 249)	0	0	0	0	0	0	0	0	0	0	0	0	0	12 101	12 101	12 101
Operating Income	424 957 N/A	461 606 +9%	554 238 +20%	662 184 +19%	626 369 -5%	642 657 +3%	683 695 +6%	660 006 -3%	736 762 +12%	333 492 -55%	39 743 -88%	(896 265) N/A	(1 028 047) -15%	(777 639) +24%	(624 788) +20%	154 124 N/A	161 833 +5%	109 206 -33%	95 085 -13%	(1 449 803) N/A	(1 454 335) 0%	(1 444 830) +1%	(1 475 263) -2%	105 269 N/A	70 055 -33%	53 596 -23%	64 681 +21%	26 793 -59%	46 896 +75%	55 746 +19%	87 228 +56%	156 425 +79%	206 080 +32%	303 859 +47%	359 997 +18%	375 257 +4%	385 476 +3%	354 365 -8%	340 175 -4%	340 466 +0%	351 045 +3%	372 833 +6%	424 373 +14%	467 989 +10%	503 289 +8%	570 401 +13%	573 590 +1%	595 132 +4%	702 943 +18%	753 919 +7%	944 920 +25%	937 825 -1%	993 129 +6%	977 110 -2%	895 214 -8%	945 699 +6%	971 612 +3%	931 666 -4%	849 950 -9%	822 570 -3%
Pre-Tax Income
Interest Income Expense	42 376	72 065	12 692	(33 918)	55 550	(37 023)	(37 923)	(6 262)	(31 081)	(17 841)	(13 075)	(17 375)	118 236	102 396	60 094	39 732	(82 342)	(117 938)	(74 872)	(30 444)	(28 856)	(5 274)	(3 661)	(51 530)	1 417	(36 605)	(14 809)	14 010	(52 643)	(10 929)	(57 966)	(64 694)	(47 121)	(48 668)	(27 884)	(33 643)	(27 882)	(22 735)	(21 093)	(26 968)	(25 442)	1 766	(8 820)	12 319	11 543	(44 701)	(8 784)	36 778	71 798	95 463	65 721	93 922	(6 689)	8 955	41 822	(24 519)	57 341	98 961	104 554	125 101
Non-Reccuring Items	(8 307)	(2 350)	0	0	0	0	0	0	(5 366)	0	0	0	(13 305)	(12 967)	0	0	(43 602)	0	(53 989)	(53 989)	(18 228)	(24 997)	0	(14 963)	(9 031)	0	(4 219)	(6 436)	(14 859)	(9 641)	(10 683)	(9 516)	(9 323)	(6 330)	(7 572)	(8 592)	(11 434)	(11 897)	(10 514)	(12 763)	(12 566)	(15 790)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12 101	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(14 783)	0	0	(3 097)	(19 110)	0	0	(5 857)	(8 645)	(6 827)	(11 536)	(15 963)	(21 765)	(19 939)	(17 386)	(11 806)	14 834	14 637	14 989	11 962	(17 985)	(18 115)	(19 358)	(19 306)	(13 637)	(14 783)	(12 348)	(11 124)	(13 249)	(13 474)	(16 690)	(15 689)	(10 929)	(8 731)	(6 074)	(6 326)	(7 607)	(7 474)	(6 234)	(4 611)	1 425	1 703	1 582	1 124	118	(152)	(75)	(8)	77	(48)	(38)	95	(26)	806	785	855
Total Other Income	0	0	0	0	19 884	103 134	103 460	103 011	23 991	20 010	13 891	11 021	14 594	(7 230)	704	39 650	46 488	74 913	69 029	47 960	36 491	3 848	12 097	147	11 919	8 399	6 225	13 276	4 595	6 252	10 917	18 355	33 790	37 343	49 238	63 487	65 307	74 177	66 825	48 962	36 282	30 896	23 171	12 328	13 282	15 969	21 621	33 574	(59 144)	(67 356)	(92 523)	(105 468)	(53 884)	(56 168)	(36 112)	(17 615)	(137 250)	(142 520)	(155 966)	(182 192)
Pre-Tax Income	459 026 N/A	531 321 +16%	566 931 +7%	628 267 +11%	687 020 +9%	708 770 +3%	749 232 +6%	753 658 +1%	705 196 -6%	335 661 -52%	40 559 -88%	(908 476) N/A	(917 167) -1%	(702 269) +23%	(575 527) +18%	217 542 N/A	60 611 -72%	46 243 -24%	17 867 -61%	(1 498 082) N/A	(1 450 094) +3%	(1 456 617) 0%	(1 451 838) +0%	50 885 N/A	56 375 +11%	7 274 -87%	32 518 +347%	28 335 -13%	(29 648) N/A	26 643 N/A	17 147 -36%	89 446 +422%	170 177 +90%	272 731 +60%	357 090 +31%	380 819 +7%	400 538 +5%	385 179 -4%	369 318 -4%	343 371 -7%	341 712 0%	382 230 +12%	432 490 +13%	488 025 +13%	529 538 +9%	543 372 +3%	588 009 +8%	666 608 +13%	715 715 +7%	781 873 +9%	918 044 +17%	926 270 +1%	932 633 +1%	929 848 0%	900 887 -3%	903 661 +0%	903 777 +0%	888 913 -2%	799 323 -10%	766 334 -4%
Net Income
Tax Provision	(122 403)	(142 985)	(161 965)	(183 907)	(172 495)	(171 192)	(180 515)	(191 031)	(180 732)	(136 100)	(77 422)	222 365	208 508	199 239	189 348	(63 540)	(4 258)	(2 921)	2 999	169 633	145 746	148 480	144 405	(22 007)	(46 950)	(53 115)	(49 209)	(40 084)	(22 498)	(20 001)	(24 431)	(48 466)	(99 980)	(110 350)	(138 751)	(146 902)	(104 957)	(122 336)	(112 517)	(97 806)	(97 261)	(105 732)	(129 662)	(146 888)	(178 467)	(180 108)	(178 907)	(193 253)	(120 396)	(124 369)	(148 741)	(163 265)	(237 025)	(245 996)	(263 181)	(263 606)	(265 105)	(257 154)	(231 111)	(198 997)
Income from Continuing Operations	336 623	388 337	404 968	444 363	514 526	537 580	568 720	562 629	524 465	199 562	(36 863)	(686 112)	(708 659)	(503 030)	(386 180)	154 002	56 353	43 321	20 866	(1 328 448)	(1 304 349)	(1 308 136)	(1 307 431)	28 879	9 425	(45 839)	(16 690)	(11 748)	(52 146)	6 642	(7 283)	40 981	70 196	162 381	218 338	233 916	295 581	262 843	256 802	245 567	244 451	276 501	302 829	341 139	351 071	363 264	409 102	473 354	595 319	657 504	769 303	763 005	695 608	683 852	637 706	640 055	638 672	631 759	568 212	567 337
Income to Minority Interest	2 675	1 690	1 414	(839)	(1 263)	(1 194)	(859)	1 912	2 732	3 294	2 832	2 595	1 561	586	(680)	(2 082)	(1 372)	(916)	(330)	2 652	(932)	(1 197)	(622)	(3 201)	16 334	19 164	19 542	19 658	6 795	2 956	6 432	5 848	(1 512)	(4 680)	(9 757)	(7 302)	(2 932)	1 689	3 519	11 748	365	6 500	5 339	5 389	21 295	15 489	16 934	9 149	69 610	70 346	127 950	120 162	58 211	54 550	106 120	117 037	118 257	113 779	2 659	(18 243)
Net Income (Common)	339 298 N/A	390 026 +15%	406 381 +4%	443 522 +9%	513 263 +16%	536 385 +5%	567 860 +6%	564 541 -1%	527 197 -7%	202 855 -62%	(34 032) N/A	(683 518) -1 908%	(707 098) -3%	(502 445) +29%	(386 860) +23%	151 920 N/A	54 982 -64%	42 405 -23%	20 535 -52%	(1 325 797) N/A	(1 305 281) +2%	(1 309 333) 0%	(1 308 053) +0%	25 678 N/A	25 759 +0%	(26 675) N/A	2 852 N/A	7 910 +177%	(45 351) N/A	9 598 N/A	(852) N/A	46 828 N/A	68 685 +47%	157 700 +130%	208 581 +32%	226 614 +9%	292 648 +29%	264 533 -10%	260 321 -2%	257 314 -1%	244 816 -5%	282 999 +16%	308 167 +9%	346 528 +12%	372 366 +7%	378 753 +2%	426 036 +12%	482 504 +13%	664 929 +38%	727 849 +9%	897 253 +23%	883 167 -2%	753 818 -15%	738 403 -2%	743 825 +1%	757 092 +2%	756 929 0%	745 539 -2%	570 871 -23%	549 094 -4%
EPS (Diluted)	5 654.96 N/A	6 610.61 +17%	6 887.81 +4%	7 517.32 +9%	8 699.37 +16%	9 091.27 +5%	9 624.74 +6%	9 568.49 -1%	8 935.54 -7%	3 438.22 -62%	-576.81 N/A	-11 585.05 -1 908%	-11 984.71 -3%	-8 516.01 +29%	-6 556.94 +23%	2 574.91 N/A	931.89 -64%	718.72 -23%	348.05 -52%	-22 471.13 N/A	-35 277.86 -57%	-13 360.54 +62%	-6 673.73 +50%	131.01 N/A	149.76 +14%	-136.09 N/A	14.55 N/A	40.35 +177%	-231.38 N/A	48.97 N/A	-4.35 N/A	238.91 N/A	350.43 +47%	804.59 +130%	1 064.19 +32%	1 156.19 +9%	1 493.1 +29%	1 349.65 -10%	1 328.16 -2%	1 312.82 -1%	1 249.06 -5%	1 443.87 +16%	1 572.28 +9%	1 768 +12%	1 899.83 +7%	1 932.42 +2%	2 173.65 +12%	2 461.01 +13%	3 392.5 +38%	3 713.51 +9%	4 577.82 +23%	4 505.95 -2%	3 846.01 -15%	3 767.36 -2%	3 795.03 +1%	3 862.72 +2%	3 861.88 0%	3 803.77 -2%	2 912.61 -23%	2 801.5 -4%

Income Statement Balance Sheet Cash Flow Statement

Samsung Engineering Co Ltd
KRX:028050

Income Statement

Earnings Waterfall
Samsung Engineering Co Ltd

Income Statement
Samsung Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

Samsung Engineering Co Ltd KRX:028050

Income Statement

Earnings Waterfall Samsung Engineering Co Ltd

Income Statement Samsung Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

Samsung Engineering Co Ltd
KRX:028050

Earnings Waterfall
Samsung Engineering Co Ltd

Income Statement
Samsung Engineering Co Ltd