Samsung Heavy Industries Co., Ltd. (KRX:010140)
South Korea
· Delayed Price · Currency is KRW 25,450
+800 (3.25%)
At close: Dec 5, 2025
Samsung Heavy Industries 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 | 10,596,927 | 9,903,078 | 8,009,430 | 5,944,667 | 6,622,001 | 6,860,318 | Upgrade
|
| Other Revenue | -84,474 | - | - | 0 | 0 | -0 | Upgrade
|
| Revenue | 10,512,453 | 9,903,078 | 8,009,430 | 5,944,667 | 6,622,001 | 6,860,318 | Upgrade
|
| Revenue Growth (YoY) | 9.10% | 23.64% | 34.73% | -10.23% | -3.47% | -6.66% | Upgrade
|
| Cost of Revenue | 9,300,613 | 8,982,516 | 7,363,956 | 6,406,887 | 7,387,663 | 7,325,859 | Upgrade
|
| Gross Profit | 1,211,840 | 920,562 | 645,474 | -462,220 | -765,662 | -465,542 | Upgrade
|
| Selling, General & Admin | 331,339 | 304,192 | 304,155 | 295,641 | 384,748 | 459,141 | Upgrade
|
| Research & Development | 95,401 | 82,976 | 67,821 | 60,865 | 50,837 | 49,558 | Upgrade
|
| Other Operating Expenses | 12,932 | 12,401 | 12,071 | 13,165 | 15,777 | 13,593 | Upgrade
|
| Operating Expenses | 471,631 | 417,863 | 412,129 | 392,201 | 546,294 | 588,602 | Upgrade
|
| Operating Income | 740,209 | 502,699 | 233,345 | -854,421 | -1,311,956 | -1,054,144 | Upgrade
|
| Interest Expense | -165,264 | -213,247 | -178,582 | -99,728 | -135,055 | -164,651 | Upgrade
|
| Interest & Investment Income | 15,847 | 21,107 | 32,859 | 15,868 | 10,909 | 10,020 | Upgrade
|
| Earnings From Equity Investments | -5.47 | 5.21 | -53.14 | -836.88 | -1,814 | -2,553 | Upgrade
|
| Currency Exchange Gain (Loss) | -137,641 | 108,863 | 36,696 | 40,469 | 33,186 | 93,035 | Upgrade
|
| Other Non Operating Income (Expenses) | -484,994 | -734,929 | -419,977 | 343,938 | 54,914 | -356,738 | Upgrade
|
| Pretax Income | -31,848 | -315,502 | -295,712 | -554,711 | -1,349,817 | -1,475,030 | Upgrade
|
| Income Tax Expense | -375,186 | -369,379 | -140,156 | 72,701 | 102,253 | 17,670 | Upgrade
|
| Earnings From Continuing Operations | 343,338 | 53,877 | -155,556 | -627,412 | -1,452,070 | -1,492,700 | Upgrade
|
| Minority Interest in Earnings | 8,274 | 9,999 | 7,284 | 7,974 | 7,001 | 10,254 | Upgrade
|
| Net Income | 351,612 | 63,876 | -148,273 | -619,438 | -1,445,068 | -1,482,446 | Upgrade
|
| Preferred Dividends & Other Adjustments | 8.59 | 8.59 | - | - | - | - | Upgrade
|
| Net Income to Common | 351,604 | 63,868 | -148,273 | -619,438 | -1,445,068 | -1,482,446 | Upgrade
|
| Shares Outstanding (Basic) | 854 | 854 | 854 | 854 | 665 | 630 | Upgrade
|
| Shares Outstanding (Diluted) | 854 | 854 | 854 | 854 | 665 | 630 | Upgrade
|
| Shares Change (YoY) | 0.02% | - | - | 28.47% | 5.56% | 4.25% | Upgrade
|
| EPS (Basic) | 411.60 | 74.77 | -173.59 | -725.21 | -2173.52 | -2353.76 | Upgrade
|
| EPS (Diluted) | 411.60 | 74.77 | -173.59 | -725.21 | -2173.52 | -2353.76 | Upgrade
|
| Free Cash Flow | 2,099,470 | 481,125 | -669,886 | -1,755,431 | 805,623 | -341,752 | Upgrade
|
| Free Cash Flow Per Share | 2457.71 | 563.28 | -784.27 | -2055.18 | 1211.73 | -542.62 | Upgrade
|
| Gross Margin | 11.53% | 9.30% | 8.06% | -7.78% | -11.56% | -6.79% | Upgrade
|
| Operating Margin | 7.04% | 5.08% | 2.91% | -14.37% | -19.81% | -15.37% | Upgrade
|
| Profit Margin | 3.35% | 0.65% | -1.85% | -10.42% | -21.82% | -21.61% | Upgrade
|
| Free Cash Flow Margin | 19.97% | 4.86% | -8.36% | -29.53% | 12.17% | -4.98% | Upgrade
|
| EBITDA | 1,024,064 | 791,901 | 473,985 | -655,213 | -1,112,642 | -771,661 | Upgrade
|
| EBITDA Margin | 9.74% | 8.00% | 5.92% | -11.02% | -16.80% | -11.25% | Upgrade
|
| D&A For EBITDA | 283,855 | 289,202 | 240,640 | 199,208 | 199,314 | 282,483 | Upgrade
|
| EBIT | 740,209 | 502,699 | 233,345 | -854,421 | -1,311,956 | -1,054,144 | Upgrade
|
| EBIT Margin | 7.04% | 5.08% | 2.91% | -14.37% | -19.81% | -15.37% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.