Sebang Co., Ltd (004360.KS) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	1196.8B	1241.8B	1373.4B	1142.0B	1290.4B
Cost of Revenue	1076.9B	1114.4B	1244.4B	1032.6B	1168.2B
Gross Profit	119.9B	127.4B	129.0B	109.3B	122.2B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	57.7B	17.1B	19.0B	18.8B	16.9B
General & Admin Expense	6.7B	10.3B	11.3B	10.3B	7.7B
Selling & Marketing Expense	5.2B	6.8B	7.8B	8.5B	9.3B
Other Expenses	41.8B	81.3B	85.5B	68.4B	60.1B
Total Operating Expenses	99.6B	98.4B	104.5B	73.5B	77.0B
Cost and Expenses	1176.4B	1212.8B	1348.9B	1104.9B	1245.2B
Operating Income (EBIT)	20.4B	29.0B	24.5B	37.1B	70.1B
Non-Operating
Interest Income	2.1B	2.2B	4.2B	5.1B	2.4B
Interest Expense	4.6B	4.8B	5.4B	1.8B	2.7B
Net Interest Income	(2.5B)	(2.5B)	(1.2B)	3.3B	(374.2M)
Other Non-Op Income/Expense	51.0B	43.0B	74.6B	45.0B	(4.2B)
Non-Operating Income (excl Interest)	(21.6B)	—	(80.0B)	8.1B	1.5B
EBT (Pre-Tax Income)	71.4B	72.0B	99.1B	82.0B	65.9B
Income Tax Expense	9.3B	6.4B	13.6B	12.1B	(39.6B)
Bottom Line
Net Income	62.1B	65.7B	85.5B	69.8B	105.4B
Earnings from Cont. Ops	62.0B	65.6B	85.5B	70.0B	105.5B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	62.1B	65.7B	85.5B	69.8B	105.4B
Per Share
Basic EPS	₩2,821	₩2,964	₩3,951	₩3,196	₩4,820
Diluted EPS	₩2,821	₩2,964	₩3,951	₩3,196	₩4,820
Revenue Per Share	₩54,351	₩56,050	₩63,503	₩52,322	₩59,015
Shares
Basic Shares Outstanding	22.0M	22.2M	21.6M	21.8M	21.9M
Diluted Shares Outstanding	22.0M	22.2M	21.6M	21.8M	21.9M
Profitability Metrics
EBITDA	70.2B	69.8B	142.8B	67.8B	104.8B
D&A	40.8B	40.8B	38.3B	38.8B	36.2B
EBIT	29.4B	29.0B	104.5B	29.0B	68.6B

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026