TeraView Holdings Income Statement

Financials in millions KRW. Fiscal year is May - April.

Millions KRW. Fiscal year is May - Apr.

Fiscal Year	FY 2026	FY 2025	FY 2024
Period Ending	Apr '26 Apr 30, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024
Revenue	7,828	7,581	6,177
Revenue Growth	3.25%	22.73%	-
Cost of Revenue	3,672	3,254	2,414
Gross Profit	4,156	4,327	3,763
Selling, General & Admin	12,914	10,776	11,158
Research & Development	339.9	391.93	849.69
Amortization of Goodwill & Intangibles	3.73	-	-
Other Operating Expenses	-	1.78	72.67
Operating Expenses	13,489	11,455	12,394
Operating Income	-9,334	-7,127	-8,631
Interest Expense	-125.15	-144.94	-348.88
Interest & Investment Income	193.85	160.87	30.87
Currency Exchange Gain (Loss)	-605.26	-70.95	-63.17
Other Non Operating Income (Expenses)	432.28	434.03	-1,450
EBT Excluding Unusual Items	-9,438	-6,748	-10,462
Gain (Loss) on Sale of Assets	-	-	0.5
Other Unusual Items	618.39	-	-
Pretax Income	-8,819	-6,748	-10,461
Income Tax Expense	-	14.89	-370.75
Net Income	-8,819	-6,763	-10,090
Net Income to Common	-8,819	-6,763	-10,090
Net Income Growth	-	-	-
Shares Outstanding (Basic)	33	6	1
Shares Outstanding (Diluted)	33	6,380	1,206
Shares Change	-99.48%	429.26%	-
EPS (Basic)	-269.00	-1059.00	-8371.00
EPS (Diluted)	-269.00	-1059.00	-8371.00
EPS Growth	-	-	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024
Period Ending	Apr '26 Apr 30, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024
Free Cash Flow	-8,096	-8,253	-3,316
Free Cash Flow Per Share	-246.57	-1.29	-2.75
Gross Margin	53.09%	57.08%	60.92%
Operating Margin	-119.23%	-94.01%	-139.71%
Profit Margin	-112.66%	-89.21%	-163.35%
Free Cash Flow Margin	-103.42%	-108.86%	-53.68%
EBITDA	-9,014	-6,790	-8,235
EBITDA Margin	-115.15%	-89.55%	-133.31%
D&A For EBITDA	319.68	337.72	395.28
EBIT	-9,334	-7,127	-8,631
EBIT Margin	-119.23%	-94.01%	-139.71%
Advertising Expenses	-	66.84	65.32