Elivision.co., Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2017	FY 2016	FY 2015	FY 2014
Period Ending	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014
Operating Revenue	5,082	5,928	3,831	3,336
Other Revenue	-	0	0	-
Revenue	5,082	5,928	3,831	3,336
Revenue Growth (YoY)	-14.27%	54.73%	14.85%	-
Cost of Revenue	4,201	4,217	2,847	2,388
Gross Profit	881.3	1,711	984.78	948.36
Selling, General & Admin	951.59	924.13	660.58	651.29
Research & Development	81.63	93.52	208.14	282.17
Other Operating Expenses	89.16	42.81	38.56	32.65
Operating Expenses	1,328	1,141	933.24	980.45
Operating Income	-446.21	570.82	51.54	-32.09
Interest Expense	-95.8	-95.18	-109.8	-73.56
Interest & Investment Income	3.41	6.02	5.92	3.36
Currency Exchange Gain (Loss)	-1	0.72	0.1	-0.34
Other Non Operating Income (Expenses)	135.18	148.6	134.83	176.08
EBT Excluding Unusual Items	-404.42	630.98	82.58	73.46
Gain (Loss) on Sale of Investments	13.86	-	-	-
Gain (Loss) on Sale of Assets	184.99	-	-0.01	-43.88
Pretax Income	-205.57	630.98	82.57	29.58
Income Tax Expense	-	9.8	1.04	-
Net Income	-205.57	621.18	81.53	29.58
Net Income to Common	-205.57	621.18	81.53	29.58
Net Income Growth	-	661.94%	175.65%	-
Shares Outstanding (Basic)	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0
Shares Change (YoY)	0.82%	45.68%	40.07%	-
EPS (Basic)	-2000.01	6093.03	1165.01	592.01
EPS (Diluted)	-2000.01	6093.03	1165.01	592.01
EPS Growth	-	423.00%	96.79%	-
Free Cash Flow	-234.04	319.51	-44.14	-1,167
Free Cash Flow Per Share	-2277.01	3134.03	-630.70	-23349.19
Gross Margin	17.34%	28.87%	25.70%	28.43%
Operating Margin	-8.78%	9.63%	1.34%	-0.96%
Profit Margin	-4.04%	10.48%	2.13%	0.89%
Free Cash Flow Margin	-4.61%	5.39%	-1.15%	-34.97%
EBITDA	-200.92	729.78	144.88	51.63
EBITDA Margin	-3.95%	12.31%	3.78%	1.55%
D&A For EBITDA	245.28	158.97	93.35	83.71
EBIT	-446.21	570.82	51.54	-32.09
EBIT Margin	-8.78%	9.63%	1.34%	-0.96%
Effective Tax Rate	-	1.55%	1.26%	-
Advertising Expenses	73.37	39.04	66.42	45.71

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