Kainos Medicine Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2019	FY 2018	FY 2017	FY 2014	FY 2013	2012 - 2015
Period Ending	Mar '20 Mar 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	2012 - 2015
Revenue	-	-	-	-	145.28	100	Upgrade
Revenue Growth (YoY)	-	-	-	-	45.28%	1100.05%	Upgrade
Cost of Revenue	-	-	-	-	25.07	1.61	Upgrade
Gross Profit	-	-	-	-	120.22	98.39	Upgrade
Selling, General & Admin	-	-	-	-	967.48	1,271	Upgrade
Research & Development	-	-	-	-	1,257	1,151	Upgrade
Other Operating Expenses	-60.74	-44.18	-25.92	-42.27	6.41	3.46	Upgrade
Operating Expenses	-60.74	-44.18	-25.92	-42.27	2,238	2,516	Upgrade
Operating Income	60.74	44.18	25.92	42.27	-2,117	-2,417	Upgrade
Interest & Investment Income	-	-	-	-	27.71	35.79	Upgrade
Earnings From Equity Investments	-	-	-	-	-3.79	27.26	Upgrade
Currency Exchange Gain (Loss)	-	-	-	-	4.41	-0.68	Upgrade
Other Non Operating Income (Expenses)	-	-	-	-29.41	5.34	-25.38	Upgrade
EBT Excluding Unusual Items	60.74	44.18	25.92	12.86	-2,084	-2,380	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-	15.3	-54.39	Upgrade
Asset Writedown	-	-	-	-	-	-6,719	Upgrade
Other Unusual Items	-	-	-	-	-	3,354	Upgrade
Pretax Income	60.74	44.18	25.92	12.86	-2,068	-5,800	Upgrade
Income Tax Expense	20.82	20.82	21.97	-25.07	-	-	Upgrade
Net Income	39.92	23.36	3.95	37.93	-2,068	-5,800	Upgrade
Net Income to Common	39.92	23.36	3.95	37.93	-2,068	-5,800	Upgrade
Net Income Growth	174.64%	491.64%	-89.59%	-	-	-	Upgrade
Shares Outstanding (Basic)	6	5	0	-	9	8	Upgrade
Shares Outstanding (Diluted)	6	5	0	-	9	8	Upgrade
Shares Change (YoY)	1474.97%	1405.00%	-	-	15.34%	9.20%	Upgrade
EPS (Basic)	6.18	4.32	11.00	-	-235.00	-760.00	Upgrade
EPS (Diluted)	6.18	4.32	11.00	-	-235.00	-760.00	Upgrade
EPS Growth	-82.56%	-60.69%	-	-	-	-	Upgrade
Free Cash Flow	169.79	185.74	-22.01	-27.23	-2,072	-3,281	Upgrade
Free Cash Flow Per Share	26.28	34.39	-61.33	-	-235.44	-429.90	Upgrade
Gross Margin	-	-	-	-	82.75%	98.39%	Upgrade
Operating Margin	-	-	-	-	-1457.48%	-2417.34%	Upgrade
Profit Margin	-	-	-	-	-1423.77%	-5799.98%	Upgrade
Free Cash Flow Margin	-	-	-	-	-1426.41%	-3280.83%	Upgrade
EBITDA	-	-	-	-	-2,076	-2,307	Upgrade
D&A For EBITDA	-	-	-	-	41.8	110.09	Upgrade
EBIT	60.74	44.18	25.92	42.27	-2,117	-2,417	Upgrade
Effective Tax Rate	34.28%	47.13%	84.77%	-	-	-	Upgrade

Updated Apr 30, 2020. Source: S&P Global Market Intelligence. Standard template. Financial Sources.