Emb Co.,Ltd. (XKON: 278990)

Emb Co.,Ltd. Income Statement

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

Fiscal Year	TTM	FY 2016	FY 2015
Period Ending	Dec 31, 2016	Dec 31, 2016	Dec 31, 2015
Operating Revenue	33,990	33,990	17,293
Other Revenue	-0	-0	-
Revenue	33,990	33,990	17,293
Revenue Growth (YoY)	-	96.55%	-
Cost of Revenue	28,535	28,535	11,400
Gross Profit	5,455	5,455	5,893
Selling, General & Admin	2,904	2,904	1,601
Research & Development	1,893	1,893	2,324
Other Operating Expenses	34.76	34.76	22.21
Operating Expenses	5,303	5,303	4,083
Operating Income	152.39	152.39	1,809
Interest Expense	-22.96	-22.96	-12.67
Interest & Investment Income	26.34	26.34	89.81
Currency Exchange Gain (Loss)	27.66	27.66	6.7
Other Non Operating Income (Expenses)	257.88	257.88	-146.91
EBT Excluding Unusual Items	441.32	441.32	1,746
Gain (Loss) on Sale of Assets	2.33	2.33	-
Pretax Income	443.65	443.65	1,746
Income Tax Expense	-24.11	-24.11	99.15
Earnings From Continuing Operations	467.75	467.75	1,647
Minority Interest in Earnings	4.44	4.44	-
Net Income	472.2	472.2	1,647
Net Income to Common	472.2	472.2	1,647
Net Income Growth	-	-71.33%	-
Shares Outstanding (Basic)	3	3	3
Shares Outstanding (Diluted)	3	3	3
Shares Change (YoY)	-	16.13%	-
EPS (Basic)	137.00	137.00	555.00
EPS (Diluted)	137.00	137.00	555.00
EPS Growth	-	-75.32%	-
Free Cash Flow	-1,683	-1,683	1,370
Free Cash Flow Per Share	-488.40	-488.40	461.42
Gross Margin	16.05%	16.05%	34.08%
Operating Margin	0.45%	0.45%	10.46%
Profit Margin	1.39%	1.39%	9.53%
Free Cash Flow Margin	-4.95%	-4.95%	7.92%
EBITDA	564.3	564.3	2,103
EBITDA Margin	1.66%	1.66%	12.16%
D&A For EBITDA	411.91	411.91	293.48
EBIT	152.39	152.39	1,809
EBIT Margin	0.45%	0.45%	10.46%
Effective Tax Rate	-	-	5.68%
Advertising Expenses	12.19	12.19	12.45

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