Stormtec 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Operating Revenue	68,252	66,915	55,162
Other Revenue	-0	-0	-
Revenue	68,252	66,915	55,162
Revenue Growth (YoY)	-	21.31%	-
Cost of Revenue	50,576	48,996	39,607
Gross Profit	17,676	17,919	15,554
Selling, General & Admin	4,633	4,211	3,497
Research & Development	556.23	542.53	298.44
Other Operating Expenses	370.11	364.57	112.54
Operating Expenses	5,971	5,493	3,900
Operating Income	11,705	12,426	11,655
Interest Expense	-568.75	-494.5	-240.7
Interest & Investment Income	2,327	2,414	757.94
Currency Exchange Gain (Loss)	146.96	313.37	31.78
Other Non Operating Income (Expenses)	2,835	2,527	-173.05
EBT Excluding Unusual Items	16,445	17,186	12,030
Gain (Loss) on Sale of Investments	72.08	64.12	-
Gain (Loss) on Sale of Assets	-136	-21.3	-5.34
Pretax Income	16,400	17,229	12,025
Income Tax Expense	2,841	2,875	2,259
Net Income	13,559	14,354	9,766
Net Income to Common	13,559	14,354	9,766
Net Income Growth	-	46.98%	-
Shares Outstanding (Basic)	27	27	21
Shares Outstanding (Diluted)	27	27	21
Shares Change (YoY)	-	28.72%	-
EPS (Basic)	504.56	534.15	467.79
EPS (Diluted)	504.56	534.15	467.79
EPS Growth	-	14.19%	-
Free Cash Flow	11,755	12,497	8,267
Free Cash Flow Per Share	437.44	465.03	395.96
Gross Margin	25.90%	26.78%	28.20%
Operating Margin	17.15%	18.57%	21.13%
Profit Margin	19.87%	21.45%	17.71%
Free Cash Flow Margin	17.22%	18.68%	14.99%
EBITDA	14,375	14,671	13,267
EBITDA Margin	21.06%	21.93%	24.05%
D&A For EBITDA	2,671	2,246	1,612
EBIT	11,705	12,426	11,655
EBIT Margin	17.15%	18.57%	21.13%
Effective Tax Rate	17.32%	16.68%	18.79%
Advertising Expenses	-	53.12	124.17

Updated Nov 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.