SEERS Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Operating Revenue	48,171	8,100
Other Revenue	-	-0
Revenue	48,171	8,100
Revenue Growth (YoY)	494.72%	-
Cost of Revenue	13,287	4,664
Gross Profit	34,884	3,436
Selling, General & Admin	13,029	7,212
Research & Development	4,559	4,130
Amortization of Goodwill & Intangibles	31.83	19.7
Other Operating Expenses	296.5	248.45
Operating Expenses	18,556	12,117
Operating Income	16,327	-8,682
Interest Expense	-238.01	-391.3
Interest & Investment Income	235.62	278.57
Currency Exchange Gain (Loss)	-0.78	2.91
Other Non Operating Income (Expenses)	-219.93	13
Pretax Income	16,104	-8,778
Income Tax Expense	58.49	93.13
Earnings From Continuing Operations	16,046	-8,871
Minority Interest in Earnings	43.36	-
Net Income	16,089	-8,871
Net Income to Common	16,089	-8,871
Shares Outstanding (Basic)	38	35
Shares Outstanding (Diluted)	38	35
Shares Change (YoY)	6.60%	-
EPS (Basic)	427.00	-251.00
EPS (Diluted)	427.00	-251.00
Free Cash Flow	610.5	-11,497
Free Cash Flow Per Share	16.20	-325.28
Gross Margin	72.42%	42.42%
Operating Margin	33.89%	-107.18%
Profit Margin	33.40%	-109.53%
Free Cash Flow Margin	1.27%	-141.94%
EBITDA	17,636	-7,558
EBITDA Margin	36.61%	-93.31%
D&A For EBITDA	1,309	1,124
EBIT	16,327	-8,682
EBIT Margin	33.89%	-107.18%
Effective Tax Rate	0.36%	-
Advertising Expenses	424.5	617.67

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