EMRO., Incorporated. 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	2016 - 2019
Period Ending	Jun '25 Jun 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	2016 - 2019
Operating Revenue	88,311	79,456	63,174	58,623	47,015	44,849	Upgrade
Other Revenue	-0	-0	-	-0	-	-	Upgrade
Revenue	88,311	79,456	63,174	58,623	47,015	44,849	Upgrade
Revenue Growth (YoY)	30.48%	25.77%	7.76%	24.69%	4.83%	94.18%	Upgrade
Cost of Revenue	52,256	46,923	39,019	35,801	27,371	27,928	Upgrade
Gross Profit	36,054	32,533	24,154	22,822	19,643	16,921	Upgrade
Selling, General & Admin	19,644	16,908	14,069	11,047	8,554	7,160	Upgrade
Research & Development	5,218	4,296	3,313	3,513	2,977	2,137	Upgrade
Other Operating Expenses	1,307	993.43	827.22	554.33	449.69	409.1	Upgrade
Operating Expenses	28,101	23,927	19,491	16,336	12,912	10,460	Upgrade
Operating Income	7,953	8,606	4,663	6,485	6,732	6,461	Upgrade
Interest Expense	-255.78	-1,014	-1,145	-14.03	-298.99	-539.28	Upgrade
Interest & Investment Income	687.64	453.49	39.52	56.48	89.48	58.64	Upgrade
Earnings From Equity Investments	-	-	-	-	-	-46	Upgrade
Currency Exchange Gain (Loss)	-52.25	73.93	3.63	24.53	40.72	0.18	Upgrade
Other Non Operating Income (Expenses)	2,847	12,073	-29,081	-3.7	57.84	-2,662	Upgrade
EBT Excluding Unusual Items	11,179	20,193	-25,520	6,549	6,621	3,273	Upgrade
Gain (Loss) on Sale of Investments	9.15	-278.75	34.27	-2.27	0.05	294.24	Upgrade
Gain (Loss) on Sale of Assets	-12.52	-307.02	97.73	1,378	-0.58	654.41	Upgrade
Asset Writedown	1.56	-25.85	-1,699	-	-	-	Upgrade
Other Unusual Items	-	-	-	-	-	6.36	Upgrade
Pretax Income	11,177	19,582	-27,087	7,924	6,620	4,228	Upgrade
Income Tax Expense	1,432	983.16	-632.63	1,340	1,256	468.27	Upgrade
Earnings From Continuing Operations	9,745	18,598	-26,454	6,584	5,365	3,759	Upgrade
Minority Interest in Earnings	131.09	10.33	-281.67	-164.4	47.99	-200.54	Upgrade
Net Income	9,877	18,609	-26,736	6,420	5,413	3,559	Upgrade
Net Income to Common	9,877	18,609	-26,736	6,420	5,413	3,559	Upgrade
Net Income Growth	-	-	-	18.61%	52.10%	215.82%	Upgrade
Shares Outstanding (Basic)	12	12	11	11	10	8	Upgrade
Shares Outstanding (Diluted)	12	12	11	11	10	9	Upgrade
Shares Change (YoY)	9.51%	8.32%	0.89%	12.76%	15.29%	-	Upgrade
EPS (Basic)	818.20	1612.37	-2384.56	577.67	567.15	460.92	Upgrade
EPS (Diluted)	609.60	777.35	-2385.00	577.67	557.08	416.32	Upgrade
EPS Growth	-	-	-	3.70%	33.81%	-	Upgrade
Free Cash Flow	4,117	8,846	5,360	-26,454	3,441	4,686	Upgrade
Free Cash Flow Per Share	335.28	728.38	478.09	-2380.40	349.17	548.25	Upgrade
Gross Margin	40.83%	40.95%	38.23%	38.93%	41.78%	37.73%	Upgrade
Operating Margin	9.01%	10.83%	7.38%	11.06%	14.32%	14.41%	Upgrade
Profit Margin	11.18%	23.42%	-42.32%	10.95%	11.51%	7.94%	Upgrade
Free Cash Flow Margin	4.66%	11.13%	8.48%	-45.13%	7.32%	10.45%	Upgrade
EBITDA	10,747	11,511	8,094	9,577	9,408	9,313	Upgrade
EBITDA Margin	12.17%	14.49%	12.81%	16.34%	20.01%	20.77%	Upgrade
D&A For EBITDA	2,794	2,904	3,431	3,092	2,676	2,852	Upgrade
EBIT	7,953	8,606	4,663	6,485	6,732	6,461	Upgrade
EBIT Margin	9.01%	10.83%	7.38%	11.06%	14.32%	14.41%	Upgrade
Effective Tax Rate	12.81%	5.02%	-	16.91%	18.97%	11.08%	Upgrade
Advertising Expenses	-	274.88	127.54	72.65	50.59	62.84	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.