Income Statement

Revenue

-6%

+34%

10Y

Currency: KRW

	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	44 439	49 882	55 812	62 166	65 322	64 513	60 763	67 750	100 585	138 690	182 168	209 699	209 224	201 199	186 445	178 962	171 210	167 932	164 932	161 651	187 993	185 077	196 058	174 340	135 028	124 320	97 648	98 516	94 487	98 162	100 714	102 067	93 066	81 373	105 290	142 343	188 359	237 137	253 737	261 071	254 960	254 576	248 383	218 632	223 836	195 200	0	0
Revenue	3 226 059 N/A	3 800 856 +18%	4 246 337 +12%	4 689 861 +10%	5 129 564 +9%	5 248 922 +2%	5 320 893 +1%	7 638 197 +44%	13 344 675 +75%	18 558 832 +39%	24 298 089 +31%	27 380 338 +13%	28 102 684 +3%	28 317 946 +1%	28 586 444 +1%	29 457 603 +3%	29 279 046 -1%	30 053 065 +3%	30 661 547 +2%	30 949 384 +1%	31 155 637 +1%	31 036 367 0%	31 080 605 +0%	31 034 745 0%	30 761 501 -1%	30 364 542 -1%	29 615 927 -2%	29 731 634 +0%	30 216 119 +2%	31 095 612 +3%	32 419 886 +4%	32 872 597 +1%	34 455 182 +5%	37 055 284 +8%	39 326 273 +6%	42 278 846 +8%	43 161 653 +2%	42 960 554 0%	42 728 098 -1%	42 443 675 -1%	41 895 681 -1%	42 452 881 +1%	42 871 544 +1%	42 210 221 -2%	42 103 238 0%	41 044 230 -3%	40 061 487 -2%	39 902 571 0%
Gross Profit
Cost of Revenue	(2 642 222)	(2 915 640)	(3 099 756)	(3 305 049)	(3 496 868)	(3 629 343)	(3 718 287)	(5 864 036)	(11 198 722)	(16 410 706)	(21 606 094)	(24 291 431)	(24 770 951)	(24 471 058)	(24 737 871)	(25 700 470)	(25 626 990)	(26 350 680)	(26 829 800)	(26 990 829)	(27 170 328)	(27 165 505)	(27 376 459)	(27 377 566)	(26 958 672)	(26 517 552)	(25 867 690)	(26 124 066)	(26 850 633)	(27 653 348)	(28 675 931)	(29 112 356)	(30 434 243)	(32 709 396)	(34 685 492)	(36 709 128)	(37 122 504)	(36 671 870)	(36 141 523)	(35 887 911)	(35 328 734)	(35 745 397)	(35 939 065)	(35 280 372)	(34 995 636)	(33 832 833)	(32 962 332)	(32 463 296)
Gross Profit	583 836 N/A	885 216 +52%	1 146 581 +30%	1 384 813 +21%	1 632 696 +18%	1 619 579 -1%	1 602 606 -1%	1 774 162 +11%	2 145 953 +21%	2 148 126 +0%	2 691 995 +25%	3 088 907 +15%	3 331 732 +8%	3 846 888 +15%	3 848 573 +0%	3 757 133 -2%	3 652 055 -3%	3 702 385 +1%	3 831 748 +3%	3 958 555 +3%	3 985 309 +1%	3 870 862 -3%	3 704 146 -4%	3 657 179 -1%	3 802 829 +4%	3 846 990 +1%	3 748 237 -3%	3 607 568 -4%	3 365 486 -7%	3 442 264 +2%	3 743 955 +9%	3 760 241 +0%	4 020 939 +7%	4 345 888 +8%	4 640 781 +7%	5 569 718 +20%	6 039 150 +8%	6 288 684 +4%	6 586 575 +5%	6 555 764 0%	6 566 947 +0%	6 707 484 +2%	6 932 480 +3%	6 929 849 0%	7 107 602 +3%	7 211 397 +1%	7 099 155 -2%	7 439 275 +5%
Operating Income
Operating Expenses	(472 744)	(747 881)	(989 802)	(1 227 314)	(1 419 285)	(1 419 220)	(1 424 564)	(1 569 739)	(2 108 815)	(2 538 701)	(2 944 831)	(3 236 197)	(3 192 208)	(3 172 923)	(3 063 077)	(2 948 333)	(2 770 787)	(2 743 511)	(2 765 757)	(2 828 789)	(2 881 419)	(2 870 989)	(2 861 712)	(2 872 297)	(2 936 059)	(2 938 327)	(2 822 124)	(2 805 687)	(2 508 406)	(2 429 650)	(2 614 383)	(2 635 069)	(2 824 956)	(2 910 880)	(3 075 038)	(3 348 190)	(3 510 625)	(3 661 250)	(3 742 744)	(3 678 359)	(3 696 773)	(3 765 516)	(3 862 459)	(3 954 050)	(4 124 205)	(4 215 890)	(4 251 406)	(4 334 246)
Selling, General & Administrative	(437 118)	(702 227)	(932 309)	(1 158 527)	(1 345 685)	(1 340 303)	(1 341 449)	(1 457 732)	(1 930 617)	(2 327 371)	(2 666 230)	(2 932 094)	(2 890 813)	(2 817 706)	(2 762 379)	(2 648 871)	(2 505 304)	(2 505 857)	(2 518 472)	(2 596 868)	(2 647 469)	(2 626 894)	(2 609 747)	(2 608 085)	(2 645 376)	(2 646 875)	(2 525 935)	(2 380 844)	(2 207 131)	(2 125 678)	(2 240 304)	(2 334 922)	(2 525 216)	(2 611 155)	(2 774 323)	(3 038 600)	(3 210 108)	(3 343 640)	(3 419 246)	(3 343 964)	(3 266 392)	(3 308 958)	(3 367 266)	(3 419 138)	(3 586 590)	(3 653 720)	(3 660 982)	(3 736 090)
Research & Development	0	0	0	0	0	0	0	(13 147)	(38 367)	(46 162)	(90 534)	(104 605)	(117 337)	(133 817)	(117 115)	(116 457)	(84 335)	(83 041)	(76 447)	(68 126)	(78 036)	(79 160)	(79 228)	(82 082)	(92 979)	(91 469)	(92 372)	(95 244)	(96 277)	(101 204)	(107 053)	(107 778)	(110 181)	(111 037)	(108 774)	(112 127)	(112 941)	(129 328)	(135 945)	(148 529)	(229 111)	(250 729)	(284 274)	(312 479)	(306 358)	(322 877)	(344 901)	(352 519)
Depreciation & Amortization	(32 808)	(42 349)	(52 357)	(64 211)	(73 600)	(78 009)	(81 835)	(97 580)	(139 831)	(164 008)	(188 067)	(199 498)	(184 058)	(183 652)	(183 583)	(183 005)	(181 148)	(175 029)	(170 838)	(163 795)	(155 914)	(164 935)	(172 737)	(182 130)	(197 704)	(199 983)	(203 817)	(206 137)	(204 998)	(202 768)	(196 932)	(192 369)	(189 559)	(188 688)	(191 941)	(197 463)	(187 576)	(188 282)	(187 553)	(185 866)	(201 270)	(205 829)	(210 919)	(222 433)	(231 257)	(239 293)	(245 523)	(245 637)
Other Operating Expenses	(2 818)	(3 305)	(5 137)	(4 575)	0	(907)	(1 279)	(1 279)	0	(1 159)	0	0	0	(37 748)	0	0	0	20 416	0	0	0	0	0	0	0	0	0	(123 462)	0	0	(70 094)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	111 093 N/A	137 334 +24%	156 779 +14%	157 499 +0%	213 411 +36%	200 359 -6%	178 043 -11%	204 423 +15%	37 138 -82%	(390 575) N/A	(252 836) +35%	(147 290) +42%	139 525 N/A	673 965 +383%	785 496 +17%	808 800 +3%	881 268 +9%	958 874 +9%	1 065 991 +11%	1 129 766 +6%	1 103 890 -2%	999 873 -9%	842 434 -16%	784 882 -7%	866 770 +10%	908 663 +5%	926 113 +2%	801 881 -13%	857 080 +7%	1 012 614 +18%	1 129 572 +12%	1 125 172 0%	1 195 983 +6%	1 435 008 +20%	1 565 743 +9%	2 221 527 +42%	2 528 524 +14%	2 627 434 +4%	2 843 831 +8%	2 877 405 +1%	2 870 174 0%	2 941 968 +3%	3 070 021 +4%	2 975 800 -3%	2 983 397 +0%	2 995 506 +0%	2 847 749 -5%	3 105 029 +9%
Pre-Tax Income
Interest Income Expense	(52 747)	(12 191)	(50 748)	(62 502)	(55 709)	(20 527)	(47 231)	2 790 934	2 696 210	2 808 087	2 757 582	79 915	200 242	200 131	298 476	140 879	178 248	273 755	375 460	637 860	1 506 741	1 513 383	1 523 395	1 469 402	945 886	987 715	984 519	963 317	642 200	1 109 853	1 128 467	1 257 596	1 302 780	854 173	1 026 570	764 385	776 140	761 744	567 651	687 402	695 362	693 368	720 417	643 808	822 839	980 832	836 804	981 947
Non-Reccuring Items	(48 804)	(48 822)	(45 862)	(44 725)	(1 147)	(1 249)	(210 893)	(123 350)	(130 479)	(191 451)	40 602	(48 834)	(156 388)	0	(67 329)	(38 450)	18 205	0	23 594	(63 460)	(228 163)	(228 361)	(224 021)	(163 622)	(119 582)	(120 871)	(123 277)	0	(73 840)	(72 420)	0	(54 806)	(8 443)	(7 274)	(7 226)	(21 448)	(11 031)	(11 763)	(11 703)	(12 636)	27 822	27 968	27 587	27 532	(61 195)	(61 106)	(60 912)	(60 964)
Gain/Loss on Disposition of Assets	(3 329)	(4 615)	(2 399)	(3 044)	(4 842)	(4 446)	(6 069)	4 135	(28 729)	(26 635)	(25 647)	(42 023)	(4 772)	(10 306)	(15 226)	(23 841)	(25 010)	26 101	31 631	45 034	57 157	9 608	8 110	9 042	8 642	8 450	9 678	4 689	2 600	2 377	5 793	8 370	12 042	14 175	17 031	19 512	22 735	20 150	14 431	16 896	1 365	2 635	991	1 835	3 578	717	(716)	(8 373)
Total Other Income	(1 628)	(1 082)	138	(4 283)	(4 845)	(28 325)	146 703	129 273	201 590	49 502	(57 265)	(39 557)	(88 827)	61 691	(99 102)	(118 582)	(227 700)	(235 457)	(190 699)	(222 485)	(56 888)	(48 936)	(64 113)	(9 623)	(175 154)	(191 492)	(100 616)	(46 011)	37 116	70 735	(67 382)	(17 882)	(21 871)	(10 738)	82 724	34 636	18 178	(23 893)	18 705	(23 245)	(45 226)	29 210	(6 446)	(51 254)	(26 152)	(53 404)	(48 115)	(9 421)
Pre-Tax Income	4 585 N/A	70 625 +1 440%	57 907 -18%	42 944 -26%	146 869 +242%	145 811 -1%	60 553 -58%	3 005 415 +4 863%	2 775 729 -8%	2 248 928 -19%	2 462 436 +9%	(197 789) N/A	89 780 N/A	925 481 +931%	902 315 -3%	768 806 -15%	825 011 +7%	1 023 273 +24%	1 305 977 +28%	1 526 715 +17%	2 382 738 +56%	2 245 566 -6%	2 085 805 -7%	2 090 081 +0%	1 526 562 -27%	1 592 465 +4%	1 696 417 +7%	1 723 876 +2%	1 465 155 -15%	2 123 158 +45%	2 196 449 +3%	2 318 450 +6%	2 480 491 +7%	2 285 345 -8%	2 684 842 +17%	3 018 613 +12%	3 334 547 +10%	3 373 672 +1%	3 432 914 +2%	3 545 822 +3%	3 549 497 +0%	3 695 149 +4%	3 812 570 +3%	3 597 720 -6%	3 722 467 +3%	3 862 546 +4%	3 574 810 -7%	4 008 217 +12%
Net Income
Tax Provision	(9 757)	(25 658)	(48 579)	(38 633)	(55 293)	(65 326)	(32 355)	(132 251)	(90 078)	(34 277)	(86 827)	(144 371)	(68 938)	(200 360)	(202 096)	(81 797)	(343 907)	(361 335)	(421 658)	(538 067)	(634 494)	(646 861)	(611 734)	(586 742)	(478 671)	(420 430)	(511 073)	(480 085)	(304 504)	(422 372)	(382 551)	(452 852)	(651 407)	(693 786)	(794 361)	(906 399)	(789 590)	(725 992)	(723 309)	(731 870)	(830 391)	(905 815)	(983 897)	(910 202)	(950 455)	(975 429)	(895 206)	(1 004 047)
Income from Continuing Operations	(5 172)	44 967	9 328	4 311	91 576	80 485	28 198	2 873 164	2 685 651	2 214 651	2 375 609	(342 160)	20 842	725 121	700 219	687 009	481 104	661 938	884 318	988 648	1 748 244	1 598 706	1 474 071	1 503 339	1 047 891	1 172 035	1 185 344	1 243 790	1 160 651	1 700 786	1 813 898	1 865 598	1 829 084	1 591 559	1 890 480	2 112 213	2 544 957	2 647 680	2 709 605	2 813 952	2 719 106	2 789 334	2 828 673	2 687 518	2 772 012	2 887 117	2 679 605	3 004 170
Income to Minority Interest	23	100	209	544	575	609	827	39 657	61 161	160 870	180 921	166 233	86 515	46 906	35 930	31 106	158 693	160 447	179 948	206 308	(35 453)	(39 075)	(55 607)	(119 196)	2 185	(48 841)	(93 385)	(109 067)	(125 156)	(116 667)	(161 019)	(208 794)	(194 038)	(266 159)	(307 536)	(328 179)	(500 877)	(487 752)	(481 370)	(510 694)	(500 816)	(520 279)	(566 261)	(546 968)	(541 754)	(652 125)	(668 468)	(874 777)
Net Income (Common)	45 216 N/A	448 392 +892%	403 161 -10%	386 112 -4%	455 647 +18%	80 944 -82%	29 025 -64%	2 912 821 +9 935%	2 746 812 -6%	2 375 521 -14%	2 556 530 +8%	(175 928) N/A	107 357 N/A	772 026 +619%	736 149 -5%	718 115 -2%	639 798 -11%	822 386 +29%	1 064 266 +29%	1 194 956 +12%	1 712 790 +43%	1 559 630 -9%	1 418 465 -9%	1 384 142 -2%	1 050 076 -24%	1 123 194 +7%	1 091 959 -3%	1 134 724 +4%	1 035 495 -9%	1 584 119 +53%	1 652 879 +4%	1 656 804 +0%	1 635 046 -1%	1 325 399 -19%	1 582 944 +19%	1 784 034 +13%	2 044 080 +15%	2 159 928 +6%	2 228 235 +3%	2 303 258 +3%	2 218 290 -4%	2 269 054 +2%	2 262 413 0%	2 140 550 -5%	2 230 258 +4%	2 234 991 +0%	2 011 136 -10%	2 129 393 +6%
EPS (Diluted)	422.12 N/A	4 231.46 +902%	3 804.62 -10%	3 643.73 -4%	4 284.4 +18%	698 -84%	250.29 -64%	22 045.11 +8 708%	20 636.45 -6%	14 208.25 -31%	15 500.5 +9%	-1 066.72 N/A	648.7 N/A	4 680.87 +622%	4 463.34 -5%	4 354 -2%	3 879.16 -11%	4 986.22 +29%	6 452.76 +29%	7 245.14 +12%	10 384.82 +43%	9 456.19 -9%	8 600.29 -9%	8 392.2 -2%	6 366.72 -24%	6 810.04 +7%	6 620.66 -3%	6 879.94 +4%	6 278.31 -9%	9 604.68 +53%	10 021.58 +4%	10 045.38 +0%	9 913.45 -1%	8 036.03 -19%	9 652.56 +20%	10 902.38 +13%	12 460.48 +14%	13 199.5 +6%	13 701.59 +4%	14 075.41 +3%	13 556.16 -4%	13 866.38 +2%	13 825.8 0%	13 081.24 -5%	13 629.4 +4%	13 658.39 +0%	12 290.37 -10%	13 013.06 +6%

Income Statement Balance Sheet Cash Flow Statement

Samsung C&T Corp
KRX:028260

Income Statement

Earnings Waterfall
Samsung C&T Corp

Income Statement
Samsung C&T Corp

See Also

Company

Help

Tools

Stocks

Samsung C&T Corp KRX:028260

Income Statement

Earnings Waterfall Samsung C&T Corp

Income Statement Samsung C&T Corp

See Also

Company

Help

Tools

Stocks

Samsung C&T Corp
KRX:028260

Earnings Waterfall
Samsung C&T Corp

Income Statement
Samsung C&T Corp