EOMJIHOUSE 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	FY 2010
Period Ending	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010
Operating Revenue	78,110	57,881	64,401	63,876	59,780
Other Revenue	-	-0	-	-0	-
Revenue	78,110	57,881	64,401	63,876	59,780
Revenue Growth (YoY)	34.95%	-10.12%	0.82%	6.85%	41.53%
Cost of Revenue	70,357	52,268	59,749	58,621	55,052
Gross Profit	7,753	5,614	4,652	5,255	4,729
Selling, General & Admin	4,360	3,852	3,372	3,165	2,916
Other Operating Expenses	81.95	65.21	215.23	185.62	152.71
Operating Expenses	4,602	3,950	3,635	3,503	3,140
Operating Income	3,152	1,664	1,017	1,753	1,589
Interest Expense	-23.37	-107.79	-74.23	-40.45	-8.69
Interest & Investment Income	244.55	107.74	136.84	235.85	146.57
Currency Exchange Gain (Loss)	0	0.45	-15.13	-	-
Other Non Operating Income (Expenses)	184.56	-69.92	-12.69	-19.5	-37.17
EBT Excluding Unusual Items	3,557	1,594	1,052	1,929	1,690
Gain (Loss) on Sale of Investments	-388.13	122.68	2.89	18.51	16.76
Gain (Loss) on Sale of Assets	-4.59	6.15	265.26	55.67	-108.06
Pretax Income	3,165	1,723	1,320	2,003	1,599
Income Tax Expense	744.14	528.48	285.39	723.1	307.78
Net Income	2,421	1,194	1,034	1,280	1,291
Net Income to Common	2,421	1,194	1,034	1,280	1,291
Net Income Growth	102.66%	15.47%	-19.18%	-0.85%	6.46%
Shares Outstanding (Basic)	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0
Shares Change (YoY)	-0.00%	-0.00%	20.01%	-0.00%	-0.00%
EPS (Basic)	20171.02	9953.00	8619.04	12799.03	12908.00
EPS (Diluted)	20171.02	9953.00	8619.04	12799.03	12908.00
EPS Growth	102.66%	15.48%	-32.66%	-0.84%	6.47%
Free Cash Flow	2,053	-589.49	792.61	365.1	244.42
Free Cash Flow Per Share	17112.24	-4912.26	6604.74	3651.11	2444.15
Gross Margin	9.93%	9.70%	7.22%	8.23%	7.91%
Operating Margin	4.04%	2.87%	1.58%	2.74%	2.66%
Profit Margin	3.10%	2.06%	1.61%	2.00%	2.16%
Free Cash Flow Margin	2.63%	-1.02%	1.23%	0.57%	0.41%
EBITDA	3,266	1,773	1,152	1,945	1,684
EBITDA Margin	4.18%	3.06%	1.79%	3.04%	2.82%
D&A For EBITDA	113.85	109.92	135.08	192.31	94.82
EBIT	3,152	1,664	1,017	1,753	1,589
EBIT Margin	4.04%	2.87%	1.58%	2.74%	2.66%
Effective Tax Rate	23.51%	30.67%	21.63%	36.10%	19.25%
Advertising Expenses	60.6	0.26	5.49	1.8	2.3

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