SBW
KRX:102280

Watchlist Manager
SBW Logo
SBW
KRX:102280
Watchlist
Price: 0.0135 KRW -2.17% Market Closed
Market Cap: 360.9T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-9%
5Y
-3%
10Y
-34%
Operating Income
+
3Y
-63%
5Y
+64%
10Y
-
Net Income
+
3Y
+96%
5Y
+96%
10Y
-494%

Earnings Waterfall
SBW

Revenue
91.9B KRW
Cost of Revenue
-64B KRW
Gross Profit
27.8B KRW
Operating Expenses
-31.9B KRW
Operating Income
-4.1B KRW
Other Expenses
2.1B KRW
Net Income
-2B KRW

Income Statement
SBW

Rotate your device to view
Income Statement
Currency: KRW
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
Revenue
Interest Expense
1 825
0
0
596
1 884
0
0
1 144
1 943
1 776
2 310
2 158
2 070
1 973
1 951
1 954
1 972
1 938
1 923
1 711
1 653
1 542
1 416
1 567
1 527
1 560
1 590
1 588
1 754
1 841
2 515
2 897
3 530
4 079
4 701
5 040
4 593
4 218
3 057
2 075
1 696
1 254
937
959
877
864
877
862
935
1 032
1 093
1 149
1 082
0
0
Revenue
158 821
N/A
163 626
+3%
166 167
+2%
161 779
-3%
158 740
-2%
151 136
-5%
144 441
-4%
141 877
-2%
136 171
-4%
140 193
+3%
138 889
-1%
136 130
-2%
138 950
+2%
134 901
-3%
139 404
+3%
141 614
+2%
142 637
+1%
142 748
+0%
138 137
-3%
130 480
-6%
113 768
-13%
114 040
+0%
110 916
-3%
109 848
-1%
109 639
0%
106 051
-3%
98 203
-7%
97 185
-1%
101 657
+5%
101 711
+0%
102 179
+0%
99 599
-3%
95 502
-4%
94 161
-1%
95 117
+1%
95 736
+1%
97 236
+2%
94 368
-3%
93 744
-1%
93 933
+0%
97 009
+3%
97 977
+1%
100 810
+3%
101 218
+0%
103 275
+2%
105 852
+2%
101 547
-4%
97 815
-4%
94 738
-3%
88 548
-7%
88 378
0%
88 178
0%
91 990
+4%
90 435
-2%
91 863
+2%
Gross Profit
Cost of Revenue
(114 891)
(120 213)
(120 656)
(114 747)
(109 775)
(103 582)
(100 739)
(98 731)
(93 923)
(97 601)
(95 677)
(93 165)
(96 370)
(92 867)
(94 814)
(97 928)
(96 512)
(97 426)
(95 367)
(88 004)
(83 266)
(82 795)
(80 493)
(83 471)
(85 056)
(83 359)
(76 155)
(71 456)
(66 781)
(66 313)
(68 076)
(67 389)
(73 282)
(72 782)
(72 971)
(74 059)
(66 687)
(63 741)
(64 363)
(65 199)
(70 813)
(73 276)
(74 380)
(74 690)
(73 977)
(75 339)
(72 589)
(68 848)
(65 166)
(60 766)
(60 993)
(60 561)
(63 512)
(62 299)
(64 040)
Gross Profit
43 930
N/A
43 413
-1%
45 512
+5%
47 033
+3%
48 966
+4%
47 554
-3%
43 701
-8%
43 146
-1%
42 248
-2%
42 591
+1%
43 211
+1%
42 965
-1%
42 580
-1%
42 034
-1%
44 589
+6%
43 686
-2%
46 126
+6%
45 321
-2%
42 770
-6%
42 476
-1%
30 503
-28%
31 245
+2%
30 424
-3%
26 377
-13%
24 583
-7%
22 692
-8%
22 048
-3%
25 729
+17%
34 876
+36%
35 398
+1%
34 104
-4%
32 210
-6%
22 220
-31%
21 379
-4%
22 146
+4%
21 677
-2%
30 549
+41%
30 628
+0%
29 382
-4%
28 734
-2%
26 196
-9%
24 701
-6%
26 430
+7%
26 528
+0%
29 298
+10%
30 513
+4%
28 958
-5%
28 967
+0%
29 571
+2%
27 782
-6%
27 384
-1%
27 616
+1%
28 478
+3%
28 136
-1%
27 823
-1%
Operating Income
Operating Expenses
(35 611)
(37 904)
(41 379)
(42 226)
(43 661)
(44 021)
(43 396)
(42 884)
(42 491)
(41 901)
(41 781)
(42 272)
(42 305)
(43 640)
(44 053)
(44 890)
(45 091)
(45 729)
(46 535)
(45 632)
(45 592)
(44 937)
(43 554)
(42 574)
(46 190)
(45 104)
(47 546)
(45 298)
(34 312)
(33 403)
(31 858)
(31 499)
(32 622)
(32 285)
(33 295)
(32 864)
(31 810)
(31 169)
(28 692)
(28 201)
(28 503)
(27 272)
(28 909)
(28 616)
(28 655)
(29 399)
(28 544)
(28 941)
(29 204)
(28 745)
(29 188)
(29 692)
(30 768)
(31 361)
(31 875)
Selling, General & Administrative
(33 702)
(37 861)
(41 352)
(42 327)
(41 713)
(42 892)
(41 354)
(40 861)
(40 597)
(39 531)
(39 832)
(40 300)
(40 201)
(41 424)
(41 672)
(42 433)
(42 663)
(43 346)
(44 308)
(43 411)
(43 320)
(41 972)
(40 574)
(40 314)
(43 373)
(42 362)
(41 083)
(39 105)
(32 453)
(31 620)
(29 014)
(28 122)
(28 400)
(28 791)
(31 362)
(31 915)
(28 079)
(31 238)
(28 936)
(28 444)
(27 734)
(27 272)
(28 909)
(28 616)
(27 903)
(29 399)
(28 544)
(28 679)
(28 572)
(28 745)
(29 188)
(29 328)
(29 895)
(31 361)
(31 875)
Research & Development
(160)
0
0
(47)
(234)
0
0
(101)
(173)
(121)
(160)
(159)
(185)
(236)
(352)
(422)
(462)
(432)
(350)
(355)
(303)
(298)
(259)
(194)
(175)
(143)
(134)
(110)
(90)
(95)
(93)
(107)
(108)
(107)
0
0
(225)
0
0
0
(114)
0
0
0
(184)
0
0
0
(107)
0
0
0
(238)
0
0
Depreciation & Amortization
(1 749)
0
0
(455)
(1 715)
0
0
(1 008)
(1 721)
(1 335)
(1 789)
(1 813)
(1 919)
(1 980)
(2 029)
(2 035)
(1 966)
(1 951)
(1 877)
(1 866)
(1 969)
(1 993)
(2 046)
(2 066)
(2 642)
(2 599)
(2 592)
(2 536)
(1 769)
(1 688)
(2 751)
(3 270)
(4 114)
(3 387)
0
0
(3 506)
0
0
0
(655)
0
0
0
(569)
0
0
0
(526)
0
0
0
(634)
0
0
Other Operating Expenses
0
(43)
(28)
603
0
(1 128)
(2 042)
(914)
0
(914)
0
0
0
0
0
0
0
0
0
0
0
(675)
(675)
0
0
0
(3 738)
(3 546)
0
0
0
0
0
0
(1 933)
(949)
0
69
244
244
0
0
0
0
0
0
0
(262)
0
0
0
(364)
0
0
0
Operating Income
8 320
N/A
5 509
-34%
4 132
-25%
4 807
+16%
5 304
+10%
3 533
-33%
305
-91%
262
-14%
(243)
N/A
691
N/A
1 430
+107%
693
-52%
275
-60%
(1 606)
N/A
536
N/A
(1 204)
N/A
1 034
N/A
(407)
N/A
(3 765)
-824%
(3 156)
+16%
(15 089)
-378%
(13 692)
+9%
(13 131)
+4%
(16 197)
-23%
(21 608)
-33%
(22 412)
-4%
(25 498)
-14%
(19 569)
+23%
564
N/A
1 995
+253%
2 246
+13%
710
-68%
(10 402)
N/A
(10 906)
-5%
(11 148)
-2%
(11 187)
0%
(1 261)
+89%
(541)
+57%
689
N/A
533
-23%
(2 306)
N/A
(2 571)
-11%
(2 479)
+4%
(2 088)
+16%
642
N/A
1 114
+74%
415
-63%
26
-94%
367
+1 321%
(963)
N/A
(1 803)
-87%
(2 076)
-15%
(2 290)
-10%
(3 226)
-41%
(4 052)
-26%
Pre-Tax Income
Interest Income Expense
(468)
(368)
388
(2 648)
(2 874)
(2 097)
(1 571)
(1 744)
(1 174)
(1 657)
(3 321)
(1 903)
(1 001)
(970)
213
262
(387)
128
544
(423)
(884)
(2 459)
(2 864)
(1 705)
220 579
273 321
637 338
804 194
(124 569)
(137 857)
(534 250)
(720 328)
(25 209)
(70 232)
(38 802)
(18 304)
(7 725)
(2 187)
20 020
15 398
(4 509)
(18 412)
(50 423)
(87 169)
(107 858)
(99 112)
(91 152)
(56 612)
(12 009)
(16 610)
(15 530)
(10 718)
(7 989)
2 053
1 442
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(675)
0
0
(867)
(4 333)
(3 738)
0
0
0
0
0
0
(9)
(253)
(428)
(428)
(7 838)
0
0
0
(10 346)
0
(917)
(917)
(2 316)
(917)
(262)
0
(13 555)
(626)
(364)
0
(1 428)
0
0
Gain/Loss on Disposition of Assets
(273)
0
0
(23)
(121)
0
0
(92)
(72)
(73)
(78)
(90)
(52)
(48)
(53)
(21)
(38)
(51)
(60)
(52)
(33)
(23)
(3)
7
17
(65)
(70)
(73)
(128)
(29)
(29)
(233)
(164)
(196)
0
0
(819)
0
0
0
576
0
0
0
469
0
0
0
131
0
0
0
2 898
0
0
Total Other Income
(43)
(237)
524
449
1 875
1 618
562
894
(458)
(411)
(95)
(245)
(417)
(494)
(789)
(836)
(496)
(207)
(708)
(1 332)
(589)
(877)
(172)
478
88
57
53
(24)
(508)
(468)
(2 438)
(2 476)
(3 825)
(3 076)
(2 250)
(4 086)
(1 053)
(8 808)
(7 967)
(6 971)
509
(10 063)
(9 165)
(8 047)
(579)
(1 217)
(3 254)
(3 942)
(2 811)
(16 524)
(15 258)
(12 159)
(1 063)
1 030
606
Pre-Tax Income
7 536
N/A
4 904
-35%
5 045
+3%
2 585
-49%
4 185
+62%
3 055
-27%
(704)
N/A
(680)
+3%
(1 947)
-186%
(1 450)
+26%
(2 065)
-42%
(1 545)
+25%
(1 195)
+23%
(3 118)
-161%
(93)
+97%
(1 800)
-1 836%
114
N/A
(537)
N/A
(3 989)
-643%
(4 963)
-24%
(17 271)
-248%
(17 052)
+1%
(16 170)
+5%
(18 283)
-13%
194 744
N/A
247 163
+27%
611 823
+148%
784 528
+28%
(124 640)
N/A
(136 359)
-9%
(534 470)
-292%
(722 326)
-35%
(39 610)
+95%
(84 664)
-114%
(52 628)
+38%
(34 004)
+35%
(18 696)
+45%
(11 536)
+38%
12 743
N/A
8 961
-30%
(16 076)
N/A
(31 046)
-93%
(62 985)
-103%
(98 221)
-56%
(109 641)
-12%
(100 133)
+9%
(94 253)
+6%
(60 528)
+36%
(27 876)
+54%
(34 724)
-25%
(32 955)
+5%
(24 953)
+24%
(9 873)
+60%
(143)
+99%
(2 004)
-1 305%
Net Income
Tax Provision
(1 490)
(1 356)
(932)
(1 037)
(750)
(625)
18
99
22
(0)
227
(45)
(52)
248
(244)
(179)
(631)
(434)
(202)
(155)
967
491
783
815
(51 361)
(62 868)
(168 136)
(215 271)
29 369
27 439
144 134
195 325
3 176
20 969
3 474
997
2 412
(420)
(2 224)
(3 354)
(2 483)
(2 199)
9 060
17 018
13 651
11 641
10 195
1 631
1 764
1 970
(628)
(468)
(461)
(461)
3
Income from Continuing Operations
6 045
3 548
4 113
1 548
3 435
2 429
(686)
(581)
(1 925)
(1 450)
(1 838)
(1 590)
(1 248)
(2 870)
(337)
(1 979)
(517)
(970)
(4 191)
(5 117)
(16 304)
(16 561)
(15 387)
(17 468)
143 383
184 295
443 687
569 257
(95 272)
(108 920)
(390 336)
(527 002)
(36 434)
(63 695)
(49 154)
(33 007)
(16 284)
(11 956)
10 519
5 607
(18 560)
(33 245)
(53 925)
(81 204)
(95 991)
(88 492)
(84 059)
(58 897)
(26 111)
(32 754)
(33 583)
(25 421)
(10 333)
(603)
(2 002)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
111
136
136
223
111
0
86
(1)
0
0
0
0
(5)
(20)
(27)
(27)
(21)
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6 045
N/A
3 548
-41%
4 113
+16%
1 548
-62%
3 435
+122%
2 429
-29%
(686)
N/A
(581)
+15%
(1 925)
-231%
(1 450)
+25%
(1 838)
-27%
(1 590)
+14%
(1 248)
+22%
(2 870)
-130%
(337)
+88%
(1 979)
-487%
(517)
+74%
(970)
-88%
(4 191)
-332%
(5 117)
-22%
(16 193)
-216%
(16 424)
-1%
(15 251)
+7%
(17 245)
-13%
143 493
N/A
184 381
+28%
443 773
+141%
569 256
+28%
(95 272)
N/A
(108 920)
-14%
(390 336)
-258%
(527 002)
-35%
(36 409)
+93%
(63 685)
-75%
(49 113)
+23%
(32 966)
+33%
(16 132)
+51%
(11 752)
+27%
10 692
N/A
5 781
-46%
(18 560)
N/A
(33 245)
-79%
(53 925)
-62%
(81 204)
-51%
(95 991)
-18%
(88 492)
+8%
(84 059)
+5%
(58 897)
+30%
(26 111)
+56%
(32 754)
-25%
(33 583)
-3%
(25 421)
+24%
(10 333)
+59%
(603)
+94%
(2 002)
-232%
EPS (Diluted)
613.16
N/A
359.84
-41%
417.2
+16%
157.01
-62%
344.51
+119%
246.42
-28%
-68.8
N/A
-58.97
+14%
-195.22
-231%
-147.1
+25%
-186.43
-27%
-161.25
+14%
-125.19
+22%
-262.66
-110%
-30.89
+88%
-181.03
-486%
-44.94
+75%
-63.33
-41%
-273.63
-332%
-317.83
-16%
-1 057.15
-233%
-1 072.3
-1%
-995.68
+7%
-1 118.08
-12%
9 368.24
N/A
12 037.64
+28%
28 972.58
+141%
37 164.98
+28%
-6 219.99
N/A
-7 111.07
-14%
-25 483.82
-258%
-34 406.32
-35%
-2 819.96
+92%
-3 852.21
-37%
-3 533.06
+8%
-1 764.67
+50%
-922
+48%
-490.83
+47%
412.9
N/A
220.15
-47%
-1 060.74
N/A
-1 266.08
-19%
-2 053.65
-62%
-3 092.52
-51%
-3 655.67
-18%
-3 370.09
+8%
-3 201.26
+5%
-2 243.01
+30%
-994.42
+56%
-1 247.4
-25%
-1 278.96
-3%
-968.13
+24%
-393.84
+59%
-23.06
+94%
-76.55
-232%

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 301,300+ 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

© 2025 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.