TOMATOSYSTEM 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	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	24,262	21,622	26,572
Revenue Growth (YoY)	-0.44%	-18.63%	-
Cost of Revenue	16,230	14,532	15,840
Gross Profit	8,032	7,090	10,732
Selling, General & Admin	7,812	5,523	5,254
Research & Development	3,018	3,666	2,178
Amortization of Goodwill & Intangibles	235.05	55.13	7.19
Other Operating Expenses	270.84	134.1	183.81
Operating Expenses	11,711	10,496	7,908
Operating Income	-3,679	-3,406	2,825
Interest Expense	-253.8	-38.5	-10.09
Interest & Investment Income	379.44	647.97	878.25
Earnings From Equity Investments	-153.23	-141.22	-
Currency Exchange Gain (Loss)	95.96	133.77	0.47
Other Non Operating Income (Expenses)	-13.48	-3.16	-113.55
EBT Excluding Unusual Items	-3,624	-2,807	3,580
Gain (Loss) on Sale of Investments	-77.73	82.46	-113.85
Asset Writedown	-140.44	-140.44	-
Pretax Income	-3,843	-2,865	3,466
Income Tax Expense	-711.03	-1,040	176.58
Earnings From Continuing Operations	-3,131	-1,824	3,289
Minority Interest in Earnings	462.11	229.99	-
Net Income	-2,669	-1,594	3,289
Net Income to Common	-2,669	-1,594	3,289
Shares Outstanding (Basic)	16	16	15
Shares Outstanding (Diluted)	16	16	15
Shares Change (YoY)	-1.85%	6.29%	-
EPS (Basic)	-171.30	-102.75	225.30
EPS (Diluted)	-171.30	-102.75	225.30
Free Cash Flow	-34,128	-11,816	4,678
Free Cash Flow Per Share	-2190.08	-761.43	320.38
Gross Margin	33.11%	32.79%	40.39%
Operating Margin	-15.16%	-15.75%	10.63%
Profit Margin	-11.00%	-7.37%	12.38%
Free Cash Flow Margin	-140.66%	-54.65%	17.60%
EBITDA	-3,052	-2,953	3,207
EBITDA Margin	-12.58%	-13.66%	12.07%
D&A For EBITDA	627.03	452.43	382.72
EBIT	-3,679	-3,406	2,825
EBIT Margin	-15.16%	-15.75%	10.63%
Effective Tax Rate	-	-	5.10%
Advertising Expenses	-	229.29	107.39

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