Huneed Technologies Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Sep '13 Sep 30, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008
Revenue	50,051	41,006	47,340	52,750	61,170	43,216
Revenue Growth (YoY)	30.98%	-13.38%	-10.26%	-13.76%	41.54%	-47.72%
Cost of Revenue	47,927	38,533	38,672	57,925	48,089	42,070
Gross Profit	2,124	2,473	8,668	-5,175	13,081	1,146
Selling, General & Admin	6,398	6,758	8,154	-	9,847	10,023
Research & Development	-	-	-	-	353.1	265.62
Amortization of Goodwill & Intangibles	-	-	-	-	499.43	498.86
Other Operating Expenses	-	-	-	-	669.23	722.02
Operating Expenses	6,398	6,758	8,154	-	11,563	11,595
Operating Income	-4,274	-4,285	514.26	-5,175	1,518	-10,449
Interest Expense	-	-	-	-	-388.88	-682.64
Interest & Investment Income	-	-	-	-	530.24	1,814
Currency Exchange Gain (Loss)	-	-	-	-	258.73	-12.4
Other Non Operating Income (Expenses)	-1,500	-3,444	-3,572	654.02	-1,493	-1,699
EBT Excluding Unusual Items	-5,774	-7,729	-3,058	-4,521	425.1	-11,029
Gain (Loss) on Sale of Assets	-	-	-	-	2.46	-0.29
Other Unusual Items	-	-	-	-	-	716.21
Pretax Income	-5,774	-7,729	-3,058	-4,521	427.57	-10,313
Income Tax Expense	-68.95	-0.31	-81.91	-	-	-
Earnings From Continuing Operations	-5,705	-7,729	-2,976	-4,521	427.57	-10,313
Net Income	-5,705	-7,729	-2,976	-4,521	427.57	-10,313
Net Income to Common	-5,705	-7,729	-2,976	-4,521	427.57	-10,313
Shares Outstanding (Basic)	10	10	10	-	10	10
Shares Outstanding (Diluted)	10	10	10	-	10	10
Shares Change (YoY)	-0.63%	-0.20%	-	-	0.59%	-2.15%
EPS (Basic)	-580.82	-786.00	-302.00	-	43.83	-1059.68
EPS (Diluted)	-580.82	-786.00	-302.00	-	43.83	-1060.00
Free Cash Flow	-7,420	-5,217	-7,692	-	-10,640	-21,624
Free Cash Flow Per Share	-755.36	-530.55	-780.63	-	-1086.87	-2221.78
Gross Margin	4.25%	6.03%	18.31%	-9.81%	21.38%	2.65%
Operating Margin	-8.54%	-10.45%	1.09%	-9.81%	2.48%	-24.18%
Profit Margin	-11.40%	-18.85%	-6.29%	-8.57%	0.70%	-23.86%
Free Cash Flow Margin	-14.82%	-12.72%	-16.25%	-	-17.39%	-50.04%
EBITDA	-1,477	-1,541	3,287	-2,827	2,903	-9,059
EBITDA Margin	-2.95%	-3.76%	6.94%	-5.36%	4.75%	-20.96%
D&A For EBITDA	2,797	2,744	2,773	2,348	1,385	1,390
EBIT	-4,274	-4,285	514.26	-5,175	1,518	-10,449
EBIT Margin	-8.54%	-10.45%	1.09%	-9.81%	2.48%	-24.18%
Advertising Expenses	-	-	-	-	410.07	211.01

Updated Nov 14, 2013. Source: S&P Global Market Intelligence. Standard template. Financial Sources.