TigerElec Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Dec '15 Dec 31, 2015	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012
Operating Revenue	26,923	26,923	25,900	21,814	21,098
Other Revenue	-	-	-	-	-0
Revenue	26,923	26,923	25,900	21,814	21,098
Revenue Growth (YoY)	23.42%	3.95%	18.73%	3.39%	-
Cost of Revenue	21,784	21,784	20,530	18,152	15,452
Gross Profit	5,139	5,139	5,370	3,661	5,646
Selling, General & Admin	1,959	1,959	1,713	1,491	1,321
Other Operating Expenses	62.45	62.45	60.4	90.18	66.59
Operating Expenses	2,119	2,119	1,872	1,705	1,523
Operating Income	3,021	3,021	3,498	1,957	4,123
Interest Expense	-365.17	-365.17	-362.16	-253.71	-257.51
Interest & Investment Income	84.84	84.84	84.49	96.59	66.57
Currency Exchange Gain (Loss)	209.5	209.5	326.89	830.25	882.29
Other Non Operating Income (Expenses)	11.76	11.76	54.2	36.09	21.21
EBT Excluding Unusual Items	2,962	2,962	3,601	2,666	4,836
Gain (Loss) on Sale of Assets	-15.9	-15.9	-21.73	2.54	0.5
Pretax Income	2,946	2,946	3,579	2,668	4,836
Income Tax Expense	651.89	651.89	807.2	578.06	1,080
Net Income	2,294	2,294	2,772	2,090	3,756
Net Income to Common	2,294	2,294	2,772	2,090	3,756
Net Income Growth	9.73%	-17.26%	32.62%	-44.35%	-
Shares Outstanding (Basic)	5	5	4	0	0
Shares Outstanding (Diluted)	5	5	4	0	0
Shares Change (YoY)	1142.42%	17.73%	955.31%	822.51%	-
EPS (Basic)	500.16	500.16	693.00	5226.01	83496.05
EPS (Diluted)	484.00	484.00	633.00	5037.00	83496.05
EPS Growth	-90.39%	-23.54%	-87.43%	-93.97%	-
Free Cash Flow	954.79	954.79	1,096	910.18	1,805
Free Cash Flow Per Share	185.18	185.18	250.28	2193.20	40130.56
Gross Margin	19.09%	19.09%	20.73%	16.79%	26.76%
Operating Margin	11.22%	11.22%	13.50%	8.97%	19.54%
Profit Margin	8.52%	8.52%	10.70%	9.58%	17.80%
Free Cash Flow Margin	3.55%	3.55%	4.23%	4.17%	8.56%
EBITDA	4,878	4,878	5,162	3,219	5,164
EBITDA Margin	18.12%	18.12%	19.93%	14.76%	24.48%
D&A For EBITDA	1,857	1,857	1,665	1,263	1,041
EBIT	3,021	3,021	3,498	1,957	4,123
EBIT Margin	11.22%	11.22%	13.50%	8.97%	19.54%
Effective Tax Rate	22.13%	22.13%	22.55%	21.66%	22.33%
Advertising Expenses	71.78	71.78	25.33	47.88	54.58

Source: S&P Capital IQ. Standard template. Financial Sources.