Senko Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	36,725	35,862	33,952	38,490	27,590
Revenue Growth (YoY)	2.41%	5.63%	-11.79%	39.51%	37.09%
Cost of Revenue	22,160	21,771	21,836	26,289	17,568
Gross Profit	14,565	14,091	12,116	12,201	10,022
Selling, General & Admin	7,583	6,833	6,214	6,031	5,206
Research & Development	3,224	3,338	2,822	2,175	1,113
Amortization of Goodwill & Intangibles	174.22	175.67	170.52	144.06	197.56
Other Operating Expenses	424.51	503.96	307.05	274.93	378.32
Operating Expenses	12,056	11,352	9,871	8,879	7,382
Operating Income	2,509	2,739	2,246	3,321	2,640
Interest Expense	-536.75	-1,291	-4,205	-1,363	-913.89
Interest & Investment Income	147.26	117.55	76.2	99.72	115.47
Currency Exchange Gain (Loss)	51.68	1,085	300.76	57.9	285.89
Other Non Operating Income (Expenses)	48.85	40.53	14.82	-9.78	-109.03
EBT Excluding Unusual Items	2,220	2,691	-1,568	2,107	2,018
Gain (Loss) on Sale of Investments	-	-	52.86	124.73	13.03
Gain (Loss) on Sale of Assets	2,661	4.09	-2.58	-27.35	0.76
Asset Writedown	-13.2	-	-	-	-
Other Unusual Items	-117.34	-234.68	-	3.55	-
Pretax Income	4,751	2,460	-1,517	2,208	2,032
Income Tax Expense	35.38	125.47	-217.1	670.79	-842.1
Earnings From Continuing Operations	4,715	2,335	-1,300	1,537	2,874
Earnings From Discontinued Operations	-	194.67	138.5	-688.44	-
Net Income to Company	4,715	2,529	-1,162	848.46	2,874
Minority Interest in Earnings	257.24	-12.46	-51.68	131.41	-193.83
Net Income	4,972	2,517	-1,213	979.86	2,680
Net Income to Common	4,972	2,517	-1,213	979.86	2,680
Net Income Growth	97.56%	-	-	-63.44%	143.59%
Shares Outstanding (Basic)	34	33	33	33	33
Shares Outstanding (Diluted)	34	33	33	33	33
Shares Change (YoY)	2.78%	-0.96%	-	0.74%	23.47%
EPS (Basic)	148.00	77.00	-36.76	29.69	81.81
EPS (Diluted)	148.00	77.00	-36.76	29.69	81.75
EPS Growth	92.21%	-	-	-63.68%	97.14%
Free Cash Flow	3,261	5,088	-6,304	-6,395	-3,175
Free Cash Flow Per Share	97.05	155.64	-191.01	-193.77	-96.90
Gross Margin	39.66%	39.29%	35.69%	31.70%	36.33%
Operating Margin	6.83%	7.64%	6.62%	8.63%	9.57%
Profit Margin	13.54%	7.02%	-3.57%	2.55%	9.71%
Free Cash Flow Margin	8.88%	14.19%	-18.57%	-16.61%	-11.51%
EBITDA	3,780	4,170	3,474	4,357	3,492
EBITDA Margin	10.29%	11.63%	10.23%	11.32%	12.66%
D&A For EBITDA	1,271	1,431	1,228	1,035	852.09
EBIT	2,509	2,739	2,246	3,321	2,640
EBIT Margin	6.83%	7.64%	6.62%	8.63%	9.57%
Effective Tax Rate	0.74%	5.10%	-	30.38%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.