i3system Inc. (KOSDAQ:214430)
South Korea · Delayed Price · Currency is KRW 77,500
-1,600 (-2.02%)
At close: Oct 31, 2025
i3system Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|
Period Ending | Dec '17 Dec 31, 2017 | Dec '16 Dec 31, 2016 | Dec '15 Dec 31, 2015 | Dec '14 Dec 31, 2014 | Dec '13 Dec 31, 2013 |
Operating Revenue | 69,608 | 51,110 | 38,982 | 30,914 | 25,796 |
Other Revenue | 0 | - | - | - | - |
| 69,608 | 51,110 | 38,982 | 30,914 | 25,796 | |
Revenue Growth (YoY) | 36.19% | 31.11% | 26.10% | 19.84% | - |
Cost of Revenue | 52,825 | 39,393 | 29,556 | 24,120 | 20,988 |
Gross Profit | 16,782 | 11,718 | 9,426 | 6,795 | 4,808 |
Selling, General & Admin | 6,416 | 4,943 | 2,962 | 1,372 | 1,375 |
Research & Development | 1,003 | 633.53 | 1,260 | 683.76 | 889.63 |
Amortization of Goodwill & Intangibles | 63.36 | 46.32 | 38.06 | 25.36 | 16.7 |
Other Operating Expenses | 35.58 | 20.5 | 20 | 19.84 | 16.53 |
Operating Expenses | 7,560 | 5,670 | 4,308 | 2,136 | 2,438 |
Operating Income | 9,222 | 6,048 | 5,118 | 4,659 | 2,370 |
Interest Expense | -83.51 | -122.7 | -349.02 | -826.67 | -838.69 |
Interest & Investment Income | 102.74 | 238.58 | 129.15 | 75.72 | 57.5 |
Earnings From Equity Investments | - | - | - | -30.39 | 5.69 |
Currency Exchange Gain (Loss) | -281.95 | -108.19 | -62.35 | -32.62 | 0.98 |
Other Non Operating Income (Expenses) | 228.95 | 448.38 | 164.21 | 1,097 | 226.13 |
EBT Excluding Unusual Items | 9,188 | 6,504 | 5,000 | 4,942 | 1,822 |
Gain (Loss) on Sale of Assets | -0 | 290.93 | 1,723 | 110.87 | 2.73 |
Pretax Income | 9,188 | 6,795 | 6,723 | 5,053 | 1,824 |
Income Tax Expense | -170.99 | -557.13 | 221.76 | -206.34 | -926.53 |
Earnings From Continuing Operations | 9,359 | 7,352 | 6,501 | 5,259 | 2,751 |
Minority Interest in Earnings | - | - | - | - | 0.23 |
Net Income | 9,359 | 7,352 | 6,501 | 5,259 | 2,751 |
Net Income to Common | 9,359 | 7,352 | 6,501 | 5,259 | 2,751 |
Net Income Growth | 27.30% | 13.09% | 23.61% | 91.16% | - |
Shares Outstanding (Basic) | 7 | 7 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 7 | 7 | 3 | 3 | 3 |
Shares Change (YoY) | -1.26% | 125.63% | 12.27% | -0.33% | - |
EPS (Basic) | 1388.31 | 1103.00 | 2223.00 | 1870.00 | 975.00 |
EPS (Diluted) | 1330.00 | 1032.00 | 2059.00 | 1870.00 | 975.00 |
EPS Growth | 28.88% | -49.88% | 10.11% | 91.80% | - |
Free Cash Flow | 5,986 | -10,139 | 1,893 | -7,227 | 6,733 |
Free Cash Flow Per Share | 850.98 | -1423.15 | 599.49 | -2569.80 | 2386.30 |
Gross Margin | 24.11% | 22.93% | 24.18% | 21.98% | 18.64% |
Operating Margin | 13.25% | 11.83% | 13.13% | 15.07% | 9.19% |
Profit Margin | 13.44% | 14.38% | 16.68% | 17.01% | 10.66% |
Free Cash Flow Margin | 8.60% | -19.84% | 4.86% | -23.38% | 26.10% |
EBITDA | 14,047 | 9,372 | 8,333 | 8,024 | 4,788 |
EBITDA Margin | 20.18% | 18.34% | 21.38% | 25.96% | 18.56% |
D&A For EBITDA | 4,826 | 3,324 | 3,215 | 3,366 | 2,418 |
EBIT | 9,222 | 6,048 | 5,118 | 4,659 | 2,370 |
EBIT Margin | 13.25% | 11.83% | 13.13% | 15.07% | 9.19% |
Effective Tax Rate | - | - | 3.30% | - | - |
Updated Mar 20, 2018. Source: S&P Global Market Intelligence. Standard template. Financial Sources.