JS Corporation (KRX: 194370)

JS Corporation 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
Other Revenue	-	-	-0	-	-	0
Revenue	1,017,075	862,765	975,066	987,024	402,819	253,067
Revenue Growth (YoY)	23.21%	-11.52%	-1.21%	145.03%	59.17%	23.07%
Cost of Revenue	811,060	691,461	801,807	830,747	346,115	204,877
Gross Profit	206,014	171,304	173,259	156,277	56,704	48,190
Selling, General & Admin	82,930	76,973	81,994	84,657	42,969	32,234
Research & Development	1,970	2,134	2,085	2,145	1,247	1,796
Other Operating Expenses	4,714	3,041	3,471	3,245	1,318	1,144
Operating Expenses	94,246	87,282	91,808	95,336	48,737	37,085
Operating Income	111,768	84,022	81,451	60,941	7,966	11,105
Interest Expense	-34,800	-13,831	-4,238	-4,065	-2,632	-356.5
Interest & Investment Income	10,950	6,494	575.56	226.95	737.42	899.5
Earnings From Equity Investments	150.76	-22,311	4,872	-1,257	-505.9	-
Currency Exchange Gain (Loss)	6,984	3,939	3,875	-1,220	-3,646	1,910
Other Non Operating Income (Expenses)	99,759	3,421	-1,100	-3,459	10,291	-1,313
EBT Excluding Unusual Items	194,812	61,734	85,435	51,166	12,211	12,245
Gain (Loss) on Sale of Investments	2,407	1,196	696.23	2,057	673.39	50.32
Gain (Loss) on Sale of Assets	-680.78	-1,274	547.15	8,776	-671.62	171.47
Asset Writedown	-620.02	-1,090	-3,085	-2,473	-10,502	-53.2
Other Unusual Items	56.74	3,674	-	-	-	-
Pretax Income	195,975	64,240	83,594	59,526	1,710	12,414
Income Tax Expense	33,326	19,914	19,009	11,232	-609.42	4,191
Earnings From Continuing Operations	162,650	44,326	64,585	48,294	2,320	8,222
Net Income to Company	162,650	44,326	64,585	48,294	2,320	8,222
Minority Interest in Earnings	-4,073	-36.43	11.45	-30.05	42.81	-14.21
Net Income	158,576	44,290	64,596	48,264	2,363	8,208
Net Income to Common	158,576	44,290	64,596	48,264	2,363	8,208
Net Income Growth	224.02%	-31.44%	33.84%	1942.76%	-71.21%	40.16%
Shares Outstanding (Basic)	13	13	13	12	13	13
Shares Outstanding (Diluted)	16	16	14	13	13	13
Shares Change (YoY)	1.85%	16.43%	5.65%	3.37%	-2.26%	-0.75%
EPS (Basic)	12158.59	3499.00	5117.52	3875.97	188.82	645.85
EPS (Diluted)	9891.79	2642.45	4860.12	3755.54	188.82	641.00
EPS Growth	204.69%	-45.63%	29.41%	1888.93%	-70.54%	41.19%
Free Cash Flow	19,289	75,126	46,051	14,251	-11,485	5,250
Free Cash Flow Per Share	1212.25	4721.90	3370.05	1101.84	-917.85	410.05
Dividend Per Share	1300.000	900.000	-	-	-	-
Gross Margin	20.26%	19.86%	17.77%	15.83%	14.08%	19.04%
Operating Margin	10.99%	9.74%	8.35%	6.17%	1.98%	4.39%
Profit Margin	15.59%	5.13%	6.62%	4.89%	0.59%	3.24%
Free Cash Flow Margin	1.90%	8.71%	4.72%	1.44%	-2.85%	2.07%
EBITDA	125,497	99,488	99,523	80,984	18,680	16,906
EBITDA Margin	12.34%	11.53%	10.21%	8.20%	4.64%	6.68%
D&A For EBITDA	13,729	15,466	18,073	20,043	10,714	5,801
EBIT	111,768	84,022	81,451	60,941	7,966	11,105
EBIT Margin	10.99%	9.74%	8.35%	6.17%	1.98%	4.39%
Effective Tax Rate	17.00%	31.00%	22.74%	18.87%	-	33.76%

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