NSCompany Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Operating Revenue	27,992	22,714	22,679	12,113
Other Revenue	-	-	0	-
Revenue	27,992	22,714	22,679	12,113
Revenue Growth (YoY)	23.23%	0.16%	87.22%	-
Cost of Revenue	24,254	20,826	18,670	10,914
Gross Profit	3,737	1,888	4,009	1,200
Selling, General & Admin	1,666	1,003	897.78	886.9
Other Operating Expenses	15.03	11.52	21.39	22.24
Operating Expenses	1,716	1,067	988.4	926.92
Operating Income	2,021	820.56	3,021	272.85
Interest Expense	-68.7	-35.12	-43.87	-81.41
Interest & Investment Income	402.49	374.48	255.77	102.09
Currency Exchange Gain (Loss)	-3	40.6	116.53	-176.14
Other Non Operating Income (Expenses)	24.3	-11.93	-3.72	43.81
EBT Excluding Unusual Items	2,376	1,189	3,346	161.2
Gain (Loss) on Sale of Investments	-38.44	2.25	-	434.79
Gain (Loss) on Sale of Assets	38.86	23.88	8.24	1.32
Pretax Income	2,376	1,215	3,354	597.31
Income Tax Expense	522.75	76.32	746.95	361.22
Net Income	1,854	1,138	2,607	236.09
Net Income to Common	1,854	1,138	2,607	236.09
Net Income Growth	62.83%	-56.33%	1004.17%	-
Shares Outstanding (Basic)	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0
Shares Change (YoY)	0.02%	-0.01%	-0.05%	-
EPS (Basic)	4705.00	2890.00	6617.00	599.00
EPS (Diluted)	4705.00	2890.00	6617.00	599.00
EPS Growth	62.80%	-56.33%	1004.67%	-
Free Cash Flow	1,617	1,133	2,067	4,298
Free Cash Flow Per Share	4103.56	2875.52	5247.47	10905.20
Gross Margin	13.35%	8.31%	17.68%	9.90%
Operating Margin	7.22%	3.61%	13.32%	2.25%
Profit Margin	6.62%	5.01%	11.49%	1.95%
Free Cash Flow Margin	5.78%	4.99%	9.12%	35.48%
EBITDA	3,309	1,650	3,798	863.41
EBITDA Margin	11.82%	7.27%	16.75%	7.13%
D&A For EBITDA	1,288	829.67	777.03	590.56
EBIT	2,021	820.56	3,021	272.85
EBIT Margin	7.22%	3.61%	13.32%	2.25%
Effective Tax Rate	22.00%	6.28%	22.27%	60.47%
Advertising Expenses	0.29	0.47	0.08	0.33

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