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	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Operating Revenue	71,628	66,915	55,162
Other Revenue	-0	-0	-
Revenue	71,628	66,915	55,162
Revenue Growth (YoY)	29.85%	21.31%	-
Cost of Revenue	53,180	48,996	39,607
Gross Profit	18,448	17,919	15,554
Selling, General & Admin	5,332	4,211	3,497
Research & Development	571.5	542.53	298.44
Amortization of Goodwill & Intangibles	168.83	88.95	21.16
Other Operating Expenses	378.34	364.57	112.54
Operating Expenses	6,918	5,493	3,900
Operating Income	11,531	12,426	11,655
Interest Expense	-645.15	-494.5	-240.7
Interest & Investment Income	2,154	2,414	757.94
Currency Exchange Gain (Loss)	-99.11	313.37	31.78
Other Non Operating Income (Expenses)	2,847	2,527	-173.05
EBT Excluding Unusual Items	15,730	17,186	12,030
Gain (Loss) on Sale of Investments	83.02	64.12	-
Gain (Loss) on Sale of Assets	-219.64	-21.3	-5.34
Pretax Income	15,613	17,229	12,025
Income Tax Expense	2,776	2,875	2,259
Net Income	12,837	14,354	9,766
Net Income to Common	12,837	14,354	9,766
Net Income Growth	31.44%	46.98%	-
Shares Outstanding (Basic)	27	27	21
Shares Outstanding (Diluted)	27	27	21
Shares Change (YoY)	28.72%	28.72%	-
EPS (Basic)	477.67	534.15	467.79
EPS (Diluted)	477.67	534.15	467.79
EPS Growth	2.11%	14.19%	-
Free Cash Flow	1,013	12,497	8,267
Free Cash Flow Per Share	37.68	465.03	395.96
Dividend Per Share	260.000	260.000	-
Gross Margin	25.76%	26.78%	28.20%
Operating Margin	16.10%	18.57%	21.13%
Profit Margin	17.92%	21.45%	17.71%
Free Cash Flow Margin	1.41%	18.68%	14.99%
EBITDA	14,568	14,671	13,267
EBITDA Margin	20.34%	21.93%	24.05%
D&A For EBITDA	3,037	2,246	1,612
EBIT	11,531	12,426	11,655
EBIT Margin	16.10%	18.57%	21.13%
Effective Tax Rate	17.78%	16.68%	18.79%
Advertising Expenses	-	53.12	124.17

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