NARASOFT Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2017	FY 2016
Period Ending	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016
Revenue	2,775	1,030
Revenue Growth (YoY)	169.37%	-
Cost of Revenue	38.69	30.32
Gross Profit	2,736	999.91
Selling, General & Admin	1,445	1,992
Amortization of Goodwill & Intangibles	138.37	137.8
Other Operating Expenses	8.95	1.12
Operating Expenses	1,932	2,197
Operating Income	804.89	-1,197
Interest Expense	-74.42	-33.38
Interest & Investment Income	0.17	0.11
Currency Exchange Gain (Loss)	-	-0.02
Other Non Operating Income (Expenses)	18.05	14.16
EBT Excluding Unusual Items	748.69	-1,216
Gain (Loss) on Sale of Assets	-12.36	-
Pretax Income	736.34	-1,216
Net Income	736.34	-1,216
Net Income to Common	736.34	-1,216
Shares Outstanding (Basic)	5	3
Shares Outstanding (Diluted)	5	3
Shares Change (YoY)	73.47%	-
EPS (Basic)	149.00	-427.00
EPS (Diluted)	149.00	-427.00
Free Cash Flow	-413.75	-1,391
Free Cash Flow Per Share	-83.72	-488.12
Gross Margin	98.61%	97.06%
Operating Margin	29.00%	-116.22%
Profit Margin	26.53%	-118.07%
Free Cash Flow Margin	-14.91%	-134.97%
EBITDA	1,099	-993.23
EBITDA Margin	39.61%	-96.41%
D&A For EBITDA	294.29	204.07
EBIT	804.89	-1,197
EBIT Margin	29.00%	-116.22%
Advertising Expenses	14.34	122.25

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