JS Corporation (KRX:194370)

JS Corporation 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Other Revenue	-0	-0	-	-0	-	-
Revenue	1,203,750	1,117,499	862,765	975,066	987,024	402,819
Revenue Growth (YoY)	33.33%	29.53%	-11.52%	-1.21%	145.03%	59.17%
Cost of Revenue	981,260	906,896	691,461	801,807	830,747	346,115
Gross Profit	222,489	210,603	171,304	173,259	156,277	56,704
Selling, General & Admin	83,513	80,890	76,973	81,994	84,657	42,969
Research & Development	727.55	827.52	2,134	2,085	2,145	1,247
Other Operating Expenses	4,808	4,534	3,041	3,471	3,245	1,318
Operating Expenses	92,177	89,364	87,282	91,808	95,336	48,737
Operating Income	130,312	121,239	84,022	81,451	60,941	7,966
Interest Expense	-44,896	-38,634	-13,831	-4,238	-4,065	-2,632
Interest & Investment Income	4,281	6,145	6,494	575.56	226.95	737.42
Earnings From Equity Investments	31,006	22,612	43,167	4,872	-1,257	-505.9
Currency Exchange Gain (Loss)	2,015	4,811	3,939	3,875	-1,220	-3,646
Other Non Operating Income (Expenses)	20,928	23,656	3,597	-1,100	-3,459	10,291
EBT Excluding Unusual Items	143,646	139,829	127,388	85,435	51,166	12,211
Gain (Loss) on Sale of Investments	1,632	1,801	1,196	696.23	2,057	673.39
Gain (Loss) on Sale of Assets	-163.72	47.58	-1,274	547.15	8,776	-671.62
Asset Writedown	-2,697	-2,532	-1,266	-3,085	-2,473	-10,502
Other Unusual Items	-	-	3,674	-	-	-
Pretax Income	142,418	139,146	129,719	83,594	59,526	1,710
Income Tax Expense	36,928	36,947	19,914	19,009	11,232	-609.42
Earnings From Continuing Operations	105,490	102,199	109,805	64,585	48,294	2,320
Net Income to Company	105,490	102,199	109,805	64,585	48,294	2,320
Minority Interest in Earnings	-6,937	-4,773	-36.43	11.45	-30.05	42.81
Net Income	98,553	97,426	109,768	64,596	48,264	2,363
Net Income to Common	98,553	97,426	109,768	64,596	48,264	2,363
Net Income Growth	-14.35%	-11.24%	69.93%	33.84%	1942.76%	-71.21%
Shares Outstanding (Basic)	27	27	25	25	25	25
Shares Outstanding (Diluted)	31	31	32	27	26	25
Shares Change (YoY)	-7.75%	-3.99%	16.43%	5.65%	3.36%	-2.26%
EPS (Basic)	3669.32	3675.83	4336.00	2558.76	1937.98	94.41
EPS (Diluted)	3333.28	3299.45	3379.00	2430.06	1877.77	94.41
EPS Growth	-2.48%	-2.35%	39.05%	29.41%	1888.93%	-70.54%
Free Cash Flow	-8,398	10,417	75,126	46,051	14,251	-11,485
Free Cash Flow Per Share	-274.89	340.96	2360.95	1685.03	550.92	-458.92
Dividend Per Share	500.000	500.000	-	-	-	-
Gross Margin	18.48%	18.85%	19.86%	17.77%	15.83%	14.08%
Operating Margin	10.83%	10.85%	9.74%	8.35%	6.17%	1.98%
Profit Margin	8.19%	8.72%	12.72%	6.63%	4.89%	0.59%
Free Cash Flow Margin	-0.70%	0.93%	8.71%	4.72%	1.44%	-2.85%
EBITDA	155,988	143,993	99,488	99,523	80,984	18,680
EBITDA Margin	12.96%	12.88%	11.53%	10.21%	8.21%	4.64%
D&A For EBITDA	25,675	22,754	15,466	18,073	20,043	10,714
EBIT	130,312	121,239	84,022	81,451	60,941	7,966
EBIT Margin	10.83%	10.85%	9.74%	8.35%	6.17%	1.98%
Effective Tax Rate	25.93%	26.55%	15.35%	22.74%	18.87%	-

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.