Ask Warren

SamIl

032280 · KOSDAQ · ₩032280 · 삼일

₩1,314▼ ₩25 (1.87%)End-of-day · Oct 29, 2026 · End-of-day prices.
Trade
Alert me
SellBuy
AnnualQuarterly

Income statement

Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024
Revenue₩26B₩24B₩25B₩26B₩25B₩24B₩26B₩26B
Cost of sales₩24B₩22B₩23B₩24B₩23B₩22B₩24B₩23B
Gross profit₩2.2B₩2.1B₩2B₩2.4B₩2B₩2.2B₩1.8B₩2.1B
Operating income₩514M₩424M₩472M₩642M₩453M₩562M₩324M₩685M
Net income−₩420M₩791M₩619M₩259M−₩555M₩638M₩897M−₩95M
Net income to shareholders−₩420M₩791M₩619M₩259M−₩555M₩638M₩897M−₩95M

Balance sheet

Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024
Total assets₩104B₩105B₩103B₩106B₩106B₩108B₩108B₩108B
Current assets₩16B₩16B₩14B₩15B₩14B₩15B₩16B₩15B
Cash and equivalents₩177M₩47M₩426M₩463M₩390M₩54M₩2.5B₩348M
Total liabilities₩39B₩41B₩39B₩42B₩42B₩44B₩45B₩44B
Current liabilities₩37B₩39B₩37B₩40B₩40B₩34B₩35B₩34B
Borrowings₩8.5B₩8.5B₩8.5B₩16B₩16B₩16B₩16B₩16B
Total equity₩65B₩65B₩64B₩64B₩64B₩64B₩63B₩64B
Shareholders' equity₩65B₩65B₩64B₩64B₩64B₩64B₩63B₩64B

Cash flow

Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024
Cash from operations₩2.1B−₩1.6B₩2.2B₩946M₩2.2B−₩2.7B₩3B₩2.9B
Free cash flow₩2.1B−₩1.6B₩2.2B₩946M₩2.2B−₩2.7B₩3B₩2.9B
Dividends paid——————₩0₩0

Consolidated where available. Amounts in won.

Also known as: SamIl / 삼일 / 032280 / KRX:032280

Source: KRX statistical information