BNC Korea Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	86,903	80,997	42,303	25,249
Revenue Growth (YoY)	15.54%	91.47%	67.55%	-
Cost of Revenue	47,248	44,980	23,991	12,248
Gross Profit	39,655	36,018	18,312	13,001
Selling, General & Admin	21,274	19,841	19,691	12,809
Research & Development	1,851	4,969	5,396	8,876
Other Operating Expenses	526.8	444.49	375.47	674.04
Operating Expenses	29,513	29,972	28,409	24,235
Operating Income	10,142	6,046	-10,097	-11,235
Interest Expense	-275.48	-679.66	-1,904	-2,373
Interest & Investment Income	2,903	3,577	2,241	177.01
Earnings From Equity Investments	-11.66	-6.22	-	-
Currency Exchange Gain (Loss)	-462.88	80.86	56.05	189.64
Other Non Operating Income (Expenses)	632.58	2,967	-35,664	-212,615
EBT Excluding Unusual Items	12,927	11,985	-45,367	-225,855
Gain (Loss) on Sale of Investments	-5,479	3,767	-496.66	-
Gain (Loss) on Sale of Assets	86.27	-6.46	11.04	-44.33
Other Unusual Items	8.77	1,966	-	-
Pretax Income	7,544	17,711	-45,853	-225,900
Income Tax Expense	-7,420	-8,405	-1,311	-49,632
Earnings From Continuing Operations	14,964	26,116	-44,542	-176,267
Minority Interest in Earnings	27.47	-430.03	-162.79	-
Net Income	15,006	25,686	-44,705	-176,267
Net Income to Common	15,006	25,686	-44,705	-176,267
Shares Outstanding (Basic)	66	66	62	50
Shares Outstanding (Diluted)	67	68	62	50
Shares Change (YoY)	-0.54%	8.16%	24.87%	-
EPS (Basic)	225.95	387.65	-716.25	-3526.52
EPS (Diluted)	222.70	333.98	-716.25	-3527.00
Free Cash Flow	5,584	8,194	-23,569	-19,417
Free Cash Flow Per Share	83.86	121.37	-377.61	-388.47
Gross Margin	45.63%	44.47%	43.29%	51.49%
Operating Margin	11.67%	7.46%	-23.87%	-44.50%
Profit Margin	17.27%	31.71%	-105.68%	-698.13%
Free Cash Flow Margin	6.43%	10.12%	-55.71%	-76.90%
EBITDA	18,980	14,172	-4,990	-8,290
EBITDA Margin	21.84%	17.50%	-11.79%	-32.84%
D&A For EBITDA	8,838	8,126	5,107	2,944
EBIT	10,142	6,046	-10,097	-11,235
EBIT Margin	11.67%	7.46%	-23.87%	-44.50%
Advertising Expenses	-	1,686	4,578	2,844

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.