Stormtec (KOSDAQ:352090)

Stormtec Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023
Operating Revenue	69,679	66,915	55,162
Other Revenue	-0	-0	-
Revenue	69,679	66,915	55,162
Revenue Growth (YoY)	4.13%	21.31%	-
Cost of Revenue	51,010	48,996	39,607
Gross Profit	18,669	17,919	15,554
Selling, General & Admin	5,257	4,211	3,497
Research & Development	562.78	542.53	298.44
Amortization of Goodwill & Intangibles	202.05	88.95	21.16
Other Operating Expenses	160.17	364.57	112.54
Operating Expenses	6,730	5,493	3,900
Operating Income	11,939	12,426	11,655
Interest Expense	-623.89	-494.5	-240.7
Interest & Investment Income	1,577	2,414	757.94
Earnings From Equity Investments	-147.62	-	-
Currency Exchange Gain (Loss)	-30.35	313.37	31.78
Other Non Operating Income (Expenses)	393.05	2,527	-173.05
EBT Excluding Unusual Items	13,107	17,186	12,030
Gain (Loss) on Sale of Investments	133.49	64.12	-
Gain (Loss) on Sale of Assets	-221.33	-21.3	-5.34
Asset Writedown	-77.77	-	-
Other Unusual Items	19.2	-	-
Pretax Income	12,961	17,229	12,025
Income Tax Expense	2,753	2,875	2,259
Net Income	10,208	14,354	9,766
Net Income to Common	10,208	14,354	9,766
Net Income Growth	-28.88%	46.98%	-
Shares Outstanding (Basic)	27	27	21
Shares Outstanding (Diluted)	27	27	21
Shares Change (YoY)	-0.06%	28.75%	-
EPS (Basic)	380.00	534.00	467.79
EPS (Diluted)	380.00	534.00	467.79
EPS Growth	-28.84%	14.15%	-
Free Cash Flow	-1,839	12,497	8,267
Free Cash Flow Per Share	-68.47	464.90	395.96
Gross Margin	26.79%	26.78%	28.20%
Operating Margin	17.14%	18.57%	21.13%
Profit Margin	14.65%	21.45%	17.71%
Free Cash Flow Margin	-2.64%	18.68%	14.99%
EBITDA	15,191	14,671	13,267
EBITDA Margin	21.80%	21.93%	24.05%
D&A For EBITDA	3,251	2,246	1,612
EBIT	11,939	12,426	11,655
EBIT Margin	17.14%	18.57%	21.13%
Effective Tax Rate	21.24%	16.68%	18.79%
Advertising Expenses	92.62	53.12	124.17

Source: S&P Global Market Intelligence. Standard template. Financial Sources.