WINS Technet 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	2015 - 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	2015 - 2019
Operating Revenue	97,255	101,459	106,855	101,424	96,432	93,860	Upgrade
Other Revenue	-	-	-0	-0	-0	-	Upgrade
Revenue	97,255	101,459	106,855	101,424	96,432	93,860	Upgrade
Revenue Growth (YoY)	-4.57%	-5.05%	5.35%	5.18%	2.74%	14.32%	Upgrade
Cost of Revenue	52,878	55,603	57,963	50,948	49,588	49,961	Upgrade
Gross Profit	44,377	45,856	48,892	50,476	46,845	43,899	Upgrade
Selling, General & Admin	16,369	15,987	16,142	17,946	15,968	15,406	Upgrade
Research & Development	7,699	7,800	7,274	8,178	7,785	7,518	Upgrade
Operating Expenses	25,752	25,483	25,792	28,497	25,876	25,191	Upgrade
Operating Income	18,626	20,373	23,100	21,979	20,969	18,708	Upgrade
Interest Expense	-125.38	-132.82	-196.85	-199.74	-1,072	-994.45	Upgrade
Interest & Investment Income	2,680	3,217	3,763	1,830	1,380	937.3	Upgrade
Currency Exchange Gain (Loss)	1,384	484.72	-348.14	-513.54	-190.32	23.21	Upgrade
Other Non Operating Income (Expenses)	-698.62	-617.81	209.04	332.09	289.85	-474.4	Upgrade
EBT Excluding Unusual Items	21,866	23,324	26,527	23,428	21,377	18,199	Upgrade
Gain (Loss) on Sale of Investments	105.24	827.54	179.58	-64.14	1,722	3,231	Upgrade
Gain (Loss) on Sale of Assets	-4.64	-0.77	21.61	26.03	-70.53	-82.51	Upgrade
Asset Writedown	-0.15	-0.15	-398.89	-28.01	-	-254.91	Upgrade
Pretax Income	21,966	24,150	26,329	23,362	23,029	21,093	Upgrade
Income Tax Expense	3,918	4,279	5,245	4,123	4,243	2,755	Upgrade
Earnings From Continuing Operations	18,048	19,872	21,084	19,239	18,787	18,338	Upgrade
Minority Interest in Earnings	-90.97	-112.3	2.76	19.73	-377.53	-104.59	Upgrade
Net Income	17,895	19,759	21,087	19,258	18,409	18,234	Upgrade
Net Income to Common	17,895	19,759	21,087	19,258	18,409	18,234	Upgrade
Net Income Growth	-9.77%	-6.30%	9.49%	4.61%	0.96%	24.65%	Upgrade
Shares Outstanding (Basic)	12	12	13	13	11	11	Upgrade
Shares Outstanding (Diluted)	12	12	13	13	13	13	Upgrade
Shares Change (YoY)	-2.48%	-2.33%	0.06%	-0.39%	-0.07%	-0.58%	Upgrade
EPS (Basic)	1553.52	1612.92	1681.01	1537.30	1671.20	1662.95	Upgrade
EPS (Diluted)	1553.52	1612.92	1681.00	1536.00	1513.00	1478.97	Upgrade
EPS Growth	-7.41%	-4.05%	9.44%	1.52%	2.30%	24.73%	Upgrade
Free Cash Flow	10,343	9,031	22,676	17,560	22,288	26,897	Upgrade
Free Cash Flow Per Share	897.78	737.10	1807.52	1400.51	1770.80	2135.54	Upgrade
Dividend Per Share	800.000	800.000	500.000	500.000	500.000	400.000	Upgrade
Dividend Growth	60.00%	60.00%	-	-	25.00%	14.29%	Upgrade
Gross Margin	45.63%	45.20%	45.76%	49.77%	48.58%	46.77%	Upgrade
Operating Margin	19.15%	20.08%	21.62%	21.67%	21.75%	19.93%	Upgrade
Profit Margin	18.40%	19.48%	19.73%	18.99%	19.09%	19.43%	Upgrade
Free Cash Flow Margin	10.63%	8.90%	21.22%	17.31%	23.11%	28.66%	Upgrade
EBITDA	21,849	23,710	27,036	26,252	25,336	23,281	Upgrade
EBITDA Margin	22.47%	23.37%	25.30%	25.88%	26.27%	24.80%	Upgrade
D&A For EBITDA	3,223	3,337	3,936	4,273	4,366	4,573	Upgrade
EBIT	18,626	20,373	23,100	21,979	20,969	18,708	Upgrade
EBIT Margin	19.15%	20.08%	21.62%	21.67%	21.75%	19.93%	Upgrade
Effective Tax Rate	17.84%	17.72%	19.92%	17.65%	18.42%	13.06%	Upgrade
Advertising Expenses	-	223.12	253.21	475.96	169.41	198.02	Upgrade

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