Cape 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
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
Operating Revenue	66,603	71,699	74,052	58,292	46,418	44,388
Other Revenue	491,138	444,804	516,607	551,409	381,249	375,815
Revenue	557,740	516,502	590,660	609,700	427,666	420,203
Revenue Growth (YoY)	4.38%	-12.55%	-3.12%	42.56%	1.78%	19.55%
Cost of Revenue	411,200	408,248	479,997	530,119	284,269	319,851
Gross Profit	146,540	108,255	110,662	79,581	143,397	100,352
Selling, General & Admin	76,277	62,008	62,172	70,217	90,190	68,245
Research & Development	48.08	53.21	61.7	53.94	83.41	58.06
Amortization of Goodwill & Intangibles	479.47	336.04	371.31	295.39	657.45	903.7
Other Operating Expenses	3,167	3,127	3,761	3,250	2,260	2,386
Operating Expenses	83,859	69,263	69,708	77,223	90,348	74,942
Operating Income	62,681	38,991	40,954	2,358	53,049	25,411
Interest Expense	-7,900	-8,664	-8,873	-6,172	-5,402	-5,557
Interest & Investment Income	163.49	578.09	1,058	292.84	177.49	205.11
Earnings From Equity Investments	-	1,638	-1.58	481.13	3,709	1,621
Currency Exchange Gain (Loss)	64.08	61.22	128.17	115.36	244.92	-116.7
Other Non Operating Income (Expenses)	2,584	-93.85	7,671	686.27	20,777	-2,178
EBT Excluding Unusual Items	57,593	32,510	40,936	-2,238	72,554	19,385
Gain (Loss) on Sale of Investments	-1,899	-732.22	151.22	-866.03	0.95	-919.32
Gain (Loss) on Sale of Assets	1.47	-19.1	-10.02	-51.15	-194.34	1.99
Asset Writedown	-	-	-	-582.09	-	-
Other Unusual Items	0.43	-	-	-	-	205.46
Pretax Income	55,696	31,759	41,077	-3,737	72,361	18,673
Income Tax Expense	24,079	13,461	13,976	-3,199	36,542	6,731
Earnings From Continuing Operations	31,618	18,298	27,101	-538.87	35,818	11,942
Minority Interest in Earnings	-6,121	-2,600	-2,784	766.89	-7,061	-2,811
Net Income	25,496	15,698	24,317	228.03	28,757	9,131
Net Income to Common	25,496	15,698	24,317	228.03	28,757	9,131
Net Income Growth	-9.14%	-35.45%	10564.33%	-99.21%	214.93%	37.33%
Shares Outstanding (Basic)	29	28	29	31	31	29
Shares Outstanding (Diluted)	29	28	29	31	31	29
Shares Change (YoY)	2.67%	-4.29%	-5.10%	-0.66%	7.04%	12.88%
EPS (Basic)	886.00	563.36	835.20	7.43	931.19	316.48
EPS (Diluted)	886.00	563.36	835.20	7.43	931.19	316.00
EPS Growth	-11.51%	-32.55%	11136.94%	-99.20%	194.68%	21.54%
Free Cash Flow	287,857	-184,371	-261,656	41,453	32,077	-222,171
Free Cash Flow Per Share	10003.06	-6616.57	-8986.83	1351.21	1038.68	-7700.37
Dividend Per Share	300.000	300.000	-	-	-	-
Gross Margin	26.27%	20.96%	18.73%	13.05%	33.53%	23.88%
Operating Margin	11.24%	7.55%	6.93%	0.39%	12.40%	6.05%
Profit Margin	4.57%	3.04%	4.12%	0.04%	6.72%	2.17%
Free Cash Flow Margin	51.61%	-35.70%	-44.30%	6.80%	7.50%	-52.87%
EBITDA	68,544	44,659	46,773	8,027	58,571	31,510
EBITDA Margin	12.29%	8.65%	7.92%	1.32%	13.69%	7.50%
D&A For EBITDA	5,863	5,668	5,819	5,668	5,522	6,100
EBIT	62,681	38,991	40,954	2,358	53,049	25,411
EBIT Margin	11.24%	7.55%	6.93%	0.39%	12.40%	6.05%
Effective Tax Rate	43.23%	42.39%	34.02%	-	50.50%	36.05%
Advertising Expenses	-	30	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.