The Contents On 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	FY 2013
Period Ending	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Operating Revenue	18,889	10,045	9,659	9,499	7,102
Other Revenue	-	-	-	-	-0
Revenue	18,889	10,045	9,659	9,499	7,102
Revenue Growth (YoY)	88.04%	4.00%	1.69%	33.74%	7400.39%
Cost of Revenue	15,500	8,081	7,677	7,636	5,635
Gross Profit	3,388	1,964	1,982	1,862	1,467
Selling, General & Admin	1,699	1,490	1,296	1,105	874.53
Amortization of Goodwill & Intangibles	0.36	-	-	-	-
Other Operating Expenses	3.04	3.3	2.41	5.44	9.48
Operating Expenses	1,745	1,518	1,314	1,136	905.51
Operating Income	1,643	446.13	668.25	725.97	561.35
Interest Expense	-278.69	-298.25	-213.43	-147.59	-57.39
Interest & Investment Income	2.68	9.16	12.06	59.12	7.95
Currency Exchange Gain (Loss)	-	-0.02	-0.01	-0.01	-0
Other Non Operating Income (Expenses)	10	41.11	21.15	121	0.09
EBT Excluding Unusual Items	1,377	198.13	488.01	758.5	511.99
Gain (Loss) on Sale of Investments	-300.67	-	-301.57	-	-
Gain (Loss) on Sale of Assets	-	-	-8.1	-	-
Other Unusual Items	78.44	110.82	181.29	-	-
Pretax Income	1,155	308.95	359.64	758.5	511.99
Income Tax Expense	165.89	94.23	74.24	98.54	49.6
Net Income	988.81	214.71	285.4	659.96	462.4
Net Income to Common	988.81	214.71	285.4	659.96	462.4
Net Income Growth	360.53%	-24.77%	-56.76%	42.73%	-
Shares Outstanding (Basic)	2	2	2	2	0
Shares Outstanding (Diluted)	2	2	2	2	0
Shares Change (YoY)	-0.52%	0.59%	-0.06%	1098.90%	106.10%
EPS (Basic)	412.00	89.00	119.00	275.00	2310.00
EPS (Diluted)	412.00	89.00	119.00	275.00	2310.00
EPS Growth	362.92%	-25.21%	-56.73%	-88.09%	-
Free Cash Flow	1,484	2,610	-2,774	545.86	-2,203
Free Cash Flow Per Share	618.40	1081.94	-1156.65	227.46	-11006.40
Gross Margin	17.94%	19.55%	20.52%	19.61%	20.65%
Operating Margin	8.70%	4.44%	6.92%	7.64%	7.90%
Profit Margin	5.24%	2.14%	2.96%	6.95%	6.51%
Free Cash Flow Margin	7.86%	25.98%	-28.72%	5.75%	-31.02%
EBITDA	2,095	812.82	1,095	892.99	622.35
EBITDA Margin	11.09%	8.09%	11.34%	9.40%	8.76%
D&A For EBITDA	452.21	366.7	427.23	167.02	61
EBIT	1,643	446.13	668.25	725.97	561.35
EBIT Margin	8.70%	4.44%	6.92%	7.64%	7.90%
Effective Tax Rate	14.37%	30.50%	20.64%	12.99%	9.69%
Advertising Expenses	148.73	133.97	69.68	44.65	25.77

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