Uniquest Corporation (KRX:077500)

Uniquest Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	715,886	710,482	665,926	729,548	590,983	402,809
Other Revenue	0	-	-	-	-0	-0
Revenue	715,886	710,482	665,926	729,548	590,983	402,809
Revenue Growth (YoY)	2.85%	6.69%	-8.72%	23.45%	46.72%	20.15%
Cost of Revenue	645,321	644,386	601,278	656,197	533,725	366,044
Gross Profit	70,565	66,096	64,648	73,350	57,258	36,765
Selling, General & Admin	31,722	28,491	27,743	24,204	25,602	21,648
Research & Development	83.72	59.33	29.94	110.74	4,083	3,760
Amortization of Goodwill & Intangibles	47.76	760.19	1,739	416.9	1,933	1,055
Operating Expenses	34,898	31,958	30,662	26,043	32,622	27,648
Operating Income	35,667	34,138	33,986	47,307	24,636	9,117
Interest Expense	-7,406	-8,656	-6,971	-2,130	-1,090	-1,146
Interest & Investment Income	1,957	2,748	1,387	370.75	87.22	111.78
Earnings From Equity Investments	-344.24	-214.55	5,352	24,325	36,126	13,103
Currency Exchange Gain (Loss)	-1,263	-1,978	-10.73	485.46	65.69	49.5
Other Non Operating Income (Expenses)	-405.02	-483.71	361.58	-896.28	18,012	4,621
EBT Excluding Unusual Items	28,206	25,554	34,104	69,463	77,837	25,857
Gain (Loss) on Sale of Investments	24.13	24.13	1,378	-	-	-
Gain (Loss) on Sale of Assets	3.19	-0.04	1.06	-1,108	1.49	8.66
Asset Writedown	-160.53	-160.53	-4,712	-11,018	-1,113	-1,527
Pretax Income	28,072	25,418	30,771	57,337	76,726	24,339
Income Tax Expense	21,946	20,469	8,663	3,191	16,331	3,817
Earnings From Continuing Operations	6,127	4,949	22,108	54,146	60,395	20,521
Earnings From Discontinued Operations	-	-	-5,767	-10,063	-	-
Net Income to Company	6,127	4,949	16,341	44,083	60,395	20,521
Minority Interest in Earnings	1,301	342.35	3,001	5,036	2,167	3,411
Net Income	7,427	5,291	19,342	49,119	62,562	23,932
Net Income to Common	7,427	5,291	19,342	49,119	62,562	23,932
Net Income Growth	-41.19%	-72.64%	-60.62%	-21.49%	161.41%	-5.95%
Shares Outstanding (Basic)	22	22	25	22	22	22
Shares Outstanding (Diluted)	22	22	25	22	24	22
Shares Change (YoY)	-13.39%	-13.90%	13.63%	-6.57%	5.98%	-0.05%
EPS (Basic)	343.89	244.96	771.00	2224.78	2811.55	1077.06
EPS (Diluted)	343.89	244.96	771.00	2224.78	2647.53	1073.42
EPS Growth	-32.09%	-68.23%	-65.34%	-15.97%	146.64%	-5.88%
Free Cash Flow	16,834	1,873	-6,355	-46,779	8,363	8,234
Free Cash Flow Per Share	779.47	86.72	-253.31	-2118.79	353.92	369.27
Dividend Per Share	100.000	100.000	200.000	240.139	360.208	150.087
Dividend Growth	-50.00%	-50.00%	-16.71%	-33.33%	140.00%	-16.67%
Gross Margin	9.86%	9.30%	9.71%	10.05%	9.69%	9.13%
Operating Margin	4.98%	4.81%	5.10%	6.48%	4.17%	2.26%
Profit Margin	1.04%	0.74%	2.90%	6.73%	10.59%	5.94%
Free Cash Flow Margin	2.35%	0.26%	-0.95%	-6.41%	1.42%	2.04%
EBITDA	37,294	36,649	37,872	50,293	28,542	12,274
EBITDA Margin	5.21%	5.16%	5.69%	6.89%	4.83%	3.05%
D&A For EBITDA	1,627	2,511	3,886	2,985	3,906	3,157
EBIT	35,667	34,138	33,986	47,307	24,636	9,117
EBIT Margin	4.98%	4.81%	5.10%	6.48%	4.17%	2.26%
Effective Tax Rate	78.18%	80.53%	28.15%	5.56%	21.28%	15.68%

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