TOMATOSYSTEM 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Operating Revenue	27,264	21,622	26,572
Other Revenue	-0	-	-
Revenue	27,264	21,622	26,572
Revenue Growth (YoY)	26.09%	-18.63%	-
Cost of Revenue	18,074	14,532	15,840
Gross Profit	9,190	7,090	10,732
Selling, General & Admin	8,362	5,523	5,254
Research & Development	2,557	3,666	2,178
Amortization of Goodwill & Intangibles	309.59	55.13	7.19
Other Operating Expenses	297.17	134.1	183.81
Operating Expenses	11,833	10,496	7,908
Operating Income	-2,643	-3,406	2,825
Interest Expense	-418.42	-38.5	-10.09
Interest & Investment Income	260.5	647.97	878.25
Earnings From Equity Investments	-1,245	-141.22	-
Currency Exchange Gain (Loss)	-45.67	133.77	0.47
Other Non Operating Income (Expenses)	30.85	-3.16	-113.55
EBT Excluding Unusual Items	-4,061	-2,807	3,580
Gain (Loss) on Sale of Investments	43.12	82.46	-113.85
Gain (Loss) on Sale of Assets	-0.01	-	-
Asset Writedown	-	-140.44	-
Pretax Income	-4,018	-2,865	3,466
Income Tax Expense	-1,240	-1,040	176.58
Earnings From Continuing Operations	-2,778	-1,824	3,289
Minority Interest in Earnings	775.71	229.99	-
Net Income	-2,002	-1,594	3,289
Net Income to Common	-2,002	-1,594	3,289
Shares Outstanding (Basic)	16	15	15
Shares Outstanding (Diluted)	16	15	15
Shares Change (YoY)	1.03%	6.03%	-
EPS (Basic)	-128.00	-103.00	225.30
EPS (Diluted)	-128.00	-103.00	225.30
Free Cash Flow	-24,032	-11,816	4,678
Free Cash Flow Per Share	-1536.61	-763.30	320.38
Gross Margin	33.71%	32.79%	40.39%
Operating Margin	-9.69%	-15.75%	10.63%
Profit Margin	-7.34%	-7.37%	12.38%
Free Cash Flow Margin	-88.14%	-54.65%	17.60%
EBITDA	-1,867	-2,953	3,207
EBITDA Margin	-6.85%	-13.66%	12.07%
D&A For EBITDA	775.62	452.43	382.72
EBIT	-2,643	-3,406	2,825
EBIT Margin	-9.69%	-15.75%	10.63%
Effective Tax Rate	-	-	5.10%
Advertising Expenses	530.84	229.29	107.39

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