Uniquest Corporation (KRX: 077500)

Uniquest Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Operating Revenue	696,075	665,926	729,548	590,983	402,809	335,251
Other Revenue	-0	-	-	-0	-0	0
Revenue	696,075	665,926	729,548	590,983	402,809	335,251
Revenue Growth (YoY)	-1.50%	-8.72%	23.45%	46.72%	20.15%	26.24%
Cost of Revenue	632,704	601,278	656,197	533,725	366,044	302,995
Gross Profit	63,371	64,648	73,350	57,258	36,765	32,256
Selling, General & Admin	28,090	27,743	24,204	25,602	21,648	20,932
Research & Development	-4.54	29.94	110.74	4,083	3,760	2,875
Operating Expenses	30,815	30,662	26,043	32,622	27,648	26,805
Operating Income	32,556	33,986	47,307	24,636	9,117	5,451
Interest Expense	-8,620	-6,971	-2,130	-1,090	-1,146	-1,123
Interest & Investment Income	2,685	1,387	370.75	87.22	111.78	205.52
Earnings From Equity Investments	-2,472	5,352	24,325	36,126	13,103	16,463
Currency Exchange Gain (Loss)	218.99	-10.73	485.46	65.69	49.5	-92.7
Other Non Operating Income (Expenses)	492.33	1,739	-896.28	18,012	4,621	-501.69
EBT Excluding Unusual Items	24,860	35,482	69,463	77,837	25,857	20,401
Gain (Loss) on Sale of Investments	-	-	-	-	-	593.16
Gain (Loss) on Sale of Assets	-827.18	1.06	-1,108	1.49	8.66	-84.09
Asset Writedown	-4,712	-4,712	-11,018	-1,113	-1,527	-1,806
Pretax Income	19,321	30,771	57,337	76,726	24,339	19,105
Income Tax Expense	6,964	8,663	3,191	16,331	3,817	-1,579
Earnings From Continuing Operations	12,358	22,108	54,146	60,395	20,521	20,683
Earnings From Discontinued Operations	17.34	-5,767	-10,063	-	-	1,765
Net Income to Company	12,375	16,341	44,083	60,395	20,521	22,449
Minority Interest in Earnings	253.63	3,001	5,036	2,167	3,411	2,997
Net Income	12,629	19,342	49,119	62,562	23,932	25,446
Net Income to Common	12,629	19,342	49,119	62,562	23,932	25,446
Net Income Growth	-51.55%	-60.62%	-21.49%	161.41%	-5.95%	112.39%
Shares Outstanding (Basic)	25	25	22	22	22	22
Shares Outstanding (Diluted)	25	25	22	24	22	22
Shares Change (YoY)	-0.54%	13.58%	-6.57%	5.98%	-0.05%	-0.27%
EPS (Basic)	506.78	771.34	2224.78	2811.55	1077.06	1144.36
EPS (Diluted)	506.43	771.00	2224.78	2647.53	1073.42	1140.54
EPS Growth	-51.32%	-65.34%	-15.97%	146.64%	-5.89%	113.02%
Free Cash Flow	20,304	-6,355	-46,779	8,363	8,234	-24,848
Free Cash Flow Per Share	814.78	-253.42	-2118.79	353.92	369.28	-1113.83
Dividend Per Share	200.000	200.000	240.139	360.208	150.087	180.104
Dividend Growth	-16.71%	-16.71%	-33.33%	140.00%	-16.67%	50.00%
Gross Margin	9.10%	9.71%	10.05%	9.69%	9.13%	9.62%
Operating Margin	4.68%	5.10%	6.48%	4.17%	2.26%	1.63%
Profit Margin	1.81%	2.90%	6.73%	10.59%	5.94%	7.59%
Free Cash Flow Margin	2.92%	-0.95%	-6.41%	1.42%	2.04%	-7.41%
EBITDA	35,514	37,872	50,293	28,542	12,274	8,167
EBITDA Margin	5.10%	5.69%	6.89%	4.83%	3.05%	2.44%
D&A For EBITDA	2,958	3,886	2,985	3,906	3,157	2,716
EBIT	32,556	33,986	47,307	24,636	9,117	5,451
EBIT Margin	4.68%	5.10%	6.48%	4.17%	2.26%	1.63%
Effective Tax Rate	36.04%	28.15%	5.57%	21.28%	15.68%	-

Source: S&P Capital IQ. Standard template. Financial Sources.