SM Entertainment Co., Ltd. (KOSDAQ:041510)
South Korea
· Delayed Price · Currency is KRW 104,400
+600 (0.58%)
At close: Dec 5, 2025
SM Entertainment Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 1,129,491 | 989,725 | 961,070 | 850,769 | 701,563 | 579,876 | Upgrade
|
| Other Revenue | -0 | -0 | - | - | - | - | Upgrade
|
| Revenue | 1,129,491 | 989,725 | 961,070 | 850,769 | 701,563 | 579,876 | Upgrade
|
| Revenue Growth (YoY) | 16.78% | 2.98% | 12.96% | 21.27% | 20.98% | -11.85% | Upgrade
|
| Cost of Revenue | 727,583 | 682,490 | 620,041 | 555,739 | 437,189 | 381,093 | Upgrade
|
| Gross Profit | 401,908 | 307,235 | 341,029 | 295,030 | 264,374 | 198,783 | Upgrade
|
| Selling, General & Admin | 208,464 | 189,958 | 198,926 | 174,130 | 162,431 | 153,524 | Upgrade
|
| Amortization of Goodwill & Intangibles | 4,526 | 5,807 | 5,277 | 5,451 | 6,480 | 7,304 | Upgrade
|
| Other Operating Expenses | 3,528 | 1,638 | 3,169 | 3,757 | 4,209 | 7,046 | Upgrade
|
| Operating Expenses | 242,401 | 222,394 | 227,619 | 204,088 | 197,602 | 194,303 | Upgrade
|
| Operating Income | 159,507 | 84,841 | 113,410 | 90,941 | 66,772 | 4,480 | Upgrade
|
| Interest Expense | -5,137 | -5,441 | -5,689 | -4,355 | -4,090 | -4,327 | Upgrade
|
| Interest & Investment Income | 12,911 | 12,821 | 14,223 | 8,893 | 3,043 | 2,787 | Upgrade
|
| Earnings From Equity Investments | 221,194 | -2,377 | 45,699 | 11,375 | 26,336 | -12,826 | Upgrade
|
| Currency Exchange Gain (Loss) | 4,471 | 10,304 | 1,040 | -190.96 | 5,862 | -5,306 | Upgrade
|
| Other Non Operating Income (Expenses) | -3,012 | -6,242 | 5,584 | 361.65 | -2,143 | -3,397 | Upgrade
|
| EBT Excluding Unusual Items | 389,934 | 93,906 | 174,268 | 107,026 | 95,781 | -18,590 | Upgrade
|
| Gain (Loss) on Sale of Investments | 5,734 | 3,634 | 4,311 | 2,016 | 2,345 | -90.92 | Upgrade
|
| Gain (Loss) on Sale of Assets | -217.6 | 408.89 | 1,452 | 12,259 | 87,904 | -79.09 | Upgrade
|
| Asset Writedown | -67,188 | -70,815 | -61,119 | -4,389 | -12,893 | -21,810 | Upgrade
|
| Other Unusual Items | -1,054 | -1,054 | - | - | - | - | Upgrade
|
| Pretax Income | 327,208 | 26,079 | 118,913 | 116,912 | 173,136 | -40,570 | Upgrade
|
| Income Tax Expense | 22,655 | 25,260 | 36,229 | 34,884 | 39,911 | 39,772 | Upgrade
|
| Earnings From Continuing Operations | 304,553 | 818.85 | 82,683 | 82,029 | 133,225 | -80,341 | Upgrade
|
| Net Income to Company | 304,553 | 818.85 | 82,683 | 82,029 | 133,225 | -80,341 | Upgrade
|
| Minority Interest in Earnings | 5,416 | 17,491 | 4,614 | -2,039 | 314.35 | 10,185 | Upgrade
|
| Net Income | 309,969 | 18,310 | 87,297 | 79,989 | 133,540 | -70,156 | Upgrade
|
| Net Income to Common | 309,969 | 18,310 | 87,297 | 79,989 | 133,540 | -70,156 | Upgrade
|
| Net Income Growth | - | -79.03% | 9.14% | -40.10% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 23 | 23 | 23 | 24 | 23 | 23 | Upgrade
|
| Shares Outstanding (Diluted) | 23 | 23 | 23 | 24 | 23 | 23 | Upgrade
|
| Shares Change (YoY) | -1.27% | -1.86% | -0.58% | 1.43% | -0.39% | 0.34% | Upgrade
|
| EPS (Basic) | 13542.67 | 794.69 | 3718.82 | 3390.31 | 5749.70 | -3001.95 | Upgrade
|
| EPS (Diluted) | 13542.67 | 794.69 | 3718.00 | 3388.00 | 5736.00 | -3002.00 | Upgrade
|
| EPS Growth | - | -78.63% | 9.74% | -40.93% | - | - | Upgrade
|
| Free Cash Flow | 199,080 | 110,746 | 93,846 | 90,883 | 100,400 | 37,284 | Upgrade
|
| Free Cash Flow Per Share | 8697.91 | 4806.55 | 3997.41 | 3848.88 | 4312.85 | 1595.35 | Upgrade
|
| Dividend Per Share | 400.000 | 400.000 | - | - | - | - | Upgrade
|
| Gross Margin | 35.58% | 31.04% | 35.48% | 34.68% | 37.68% | 34.28% | Upgrade
|
| Operating Margin | 14.12% | 8.57% | 11.80% | 10.69% | 9.52% | 0.77% | Upgrade
|
| Profit Margin | 27.44% | 1.85% | 9.08% | 9.40% | 19.04% | -12.10% | Upgrade
|
| Free Cash Flow Margin | 17.63% | 11.19% | 9.77% | 10.68% | 14.31% | 6.43% | Upgrade
|
| EBITDA | 228,758 | 146,774 | 171,424 | 151,783 | 130,763 | 76,211 | Upgrade
|
| EBITDA Margin | 20.25% | 14.83% | 17.84% | 17.84% | 18.64% | 13.14% | Upgrade
|
| D&A For EBITDA | 69,251 | 61,933 | 58,013 | 60,842 | 63,991 | 71,731 | Upgrade
|
| EBIT | 159,507 | 84,841 | 113,410 | 90,941 | 66,772 | 4,480 | Upgrade
|
| EBIT Margin | 14.12% | 8.57% | 11.80% | 10.69% | 9.52% | 0.77% | Upgrade
|
| Effective Tax Rate | 6.92% | 96.86% | 30.47% | 29.84% | 23.05% | - | Upgrade
|
| Advertising Expenses | - | 30,214 | 28,563 | 16,742 | 18,281 | 11,937 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.