Senko 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
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
Revenue	36,395	35,862	33,952	38,490	27,590	20,126
Revenue Growth (YoY)	6.80%	5.63%	-11.79%	39.51%	37.09%	-
Cost of Revenue	22,162	21,771	21,836	26,289	17,568	13,702
Gross Profit	14,232	14,091	12,116	12,201	10,022	6,424
Selling, General & Admin	6,865	6,833	6,214	6,031	5,206	3,800
Research & Development	3,202	3,338	2,822	2,175	1,113	1,174
Amortization of Goodwill & Intangibles	174.34	175.67	170.52	144.06	197.56	19.98
Other Operating Expenses	488.94	503.96	307.05	274.93	378.32	110.33
Operating Expenses	11,195	11,352	9,871	8,879	7,382	5,248
Operating Income	3,038	2,739	2,246	3,321	2,640	1,176
Interest Expense	-1,076	-1,291	-4,205	-1,363	-913.89	-54.3
Interest & Investment Income	134.78	117.55	76.2	99.72	115.47	28.15
Currency Exchange Gain (Loss)	134.33	1,085	300.76	57.9	285.89	-150.58
Other Non Operating Income (Expenses)	-71.72	40.53	14.82	-9.78	-109.03	58.89
EBT Excluding Unusual Items	2,159	2,691	-1,568	2,107	2,018	1,058
Gain (Loss) on Sale of Investments	-	-	52.86	124.73	13.03	5.69
Gain (Loss) on Sale of Assets	-1.65	4.09	-2.58	-27.35	0.76	-4.71
Other Unusual Items	-49.89	-234.68	-	3.55	-	-
Pretax Income	2,107	2,460	-1,517	2,208	2,032	1,059
Income Tax Expense	-0.17	125.47	-217.1	670.79	-842.1	-41.12
Earnings From Continuing Operations	2,107	2,335	-1,300	1,537	2,874	1,100
Earnings From Discontinued Operations	194.67	194.67	138.5	-688.44	-	-
Net Income to Company	2,302	2,529	-1,162	848.46	2,874	1,100
Minority Interest in Earnings	84.31	-12.46	-51.68	131.41	-193.83	-
Net Income	2,386	2,517	-1,213	979.86	2,680	1,100
Net Income to Common	2,386	2,517	-1,213	979.86	2,680	1,100
Net Income Growth	40.06%	-	-	-63.44%	143.59%	-
Shares Outstanding (Basic)	32	33	33	33	33	27
Shares Outstanding (Diluted)	32	33	33	33	33	27
Shares Change (YoY)	-1.62%	-0.56%	-	0.74%	23.47%	-
EPS (Basic)	73.49	76.69	-36.76	29.69	81.81	41.47
EPS (Diluted)	73.19	76.69	-36.76	29.69	81.75	41.47
EPS Growth	41.79%	-	-	-63.68%	97.14%	-
Free Cash Flow	5,541	5,088	-6,304	-6,395	-3,175	-8,360
Free Cash Flow Per Share	170.65	155.01	-191.01	-193.77	-96.90	-315.06
Gross Margin	39.11%	39.29%	35.69%	31.70%	36.33%	31.92%
Operating Margin	8.35%	7.64%	6.62%	8.63%	9.57%	5.84%
Profit Margin	6.56%	7.02%	-3.57%	2.55%	9.71%	5.47%
Free Cash Flow Margin	15.22%	14.19%	-18.57%	-16.61%	-11.51%	-41.54%
EBITDA	4,417	4,170	3,474	4,357	3,492	1,709
EBITDA Margin	12.13%	11.63%	10.23%	11.32%	12.66%	8.49%
D&A For EBITDA	1,379	1,431	1,228	1,035	852.09	532.45
EBIT	3,038	2,739	2,246	3,321	2,640	1,176
EBIT Margin	8.35%	7.64%	6.62%	8.63%	9.57%	5.84%
Effective Tax Rate	-	5.10%	-	30.38%	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.