DAEDUCK ELECTRONICS Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	892,136	909,651	1,316,163	1,000,932	930,897
Other Revenue	-0	-0	-0	-0	-
Revenue	892,136	909,651	1,316,163	1,000,932	930,897
Revenue Growth (YoY)	-1.93%	-30.89%	31.49%	7.52%	-
Cost of Revenue	830,967	834,912	1,019,882	883,520	881,473
Gross Profit	61,168	74,740	296,282	117,411	49,424
Selling, General & Admin	44,740	46,075	60,131	40,962	40,183
Research & Development	70.17	61.18	325.81	256.39	706.06
Other Operating Expenses	896.25	1,123	1,513	1,248	1,978
Operating Expenses	49,909	51,008	63,759	45,444	45,402
Operating Income	11,259	23,732	232,523	71,967	4,022
Interest Expense	-682.68	-921.37	-640.99	-571.61	-611.15
Interest & Investment Income	7,982	6,252	2,957	106.52	81.58
Currency Exchange Gain (Loss)	9,863	3,774	7,714	7,888	-15,613
Other Non Operating Income (Expenses)	1,731	1,997	2,144	620.14	1,215
EBT Excluding Unusual Items	30,154	34,833	244,697	80,011	-10,905
Gain (Loss) on Sale of Investments	-24.01	10.79	-663.1	-	-
Gain (Loss) on Sale of Assets	37.14	-6,468	485.89	-155.47	-2,972
Pretax Income	30,167	28,376	244,520	79,855	-13,877
Income Tax Expense	6,404	2,998	60,595	12,402	-767.63
Earnings From Continuing Operations	23,763	25,378	183,925	67,454	-13,109
Earnings From Discontinued Operations	-	-	-	-4,426	-
Net Income	23,763	25,378	183,925	63,027	-13,109
Preferred Dividends & Other Adjustments	-	-	-	-	-518.21
Net Income to Common	23,763	25,378	183,925	63,027	-12,591
Net Income Growth	-6.36%	-86.20%	191.82%	-	-
Shares Outstanding (Basic)	52	52	52	52	52
Shares Outstanding (Diluted)	52	52	52	52	52
Shares Change (YoY)	-0.07%	0.13%	-	0.00%	-
EPS (Basic)	461.00	492.00	3570.50	1223.54	-244.43
EPS (Diluted)	461.00	492.00	3570.50	1223.54	-244.43
EPS Growth	-6.30%	-86.22%	191.82%	-	-
Free Cash Flow	38,227	63,700	88,807	74,285	-21,310
Free Cash Flow Per Share	741.61	1234.95	1723.99	1442.08	-413.69
Dividend Per Share	-	-	-	-	450.000
Gross Margin	6.86%	8.22%	22.51%	11.73%	5.31%
Operating Margin	1.26%	2.61%	17.67%	7.19%	0.43%
Profit Margin	2.66%	2.79%	13.97%	6.30%	-1.35%
Free Cash Flow Margin	4.29%	7.00%	6.75%	7.42%	-2.29%
EBITDA	128,696	138,782	337,328	173,024	89,240
EBITDA Margin	14.43%	15.26%	25.63%	17.29%	9.59%
D&A For EBITDA	117,436	115,050	104,805	101,057	85,218
EBIT	11,259	23,732	232,523	71,967	4,022
EBIT Margin	1.26%	2.61%	17.67%	7.19%	0.43%
Effective Tax Rate	21.23%	10.57%	24.78%	15.53%	-

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