Wooyang HC Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2015	FY 2014	FY 2013	2008 - 2012
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	2008 - 2012
Operating Revenue	161,904	183,249	200,055	139,527	224,235	226,004	Upgrade
Other Revenue	-0	-0	-	-	-	-	Upgrade
Revenue	161,904	183,249	200,055	139,527	224,235	226,004	Upgrade
Revenue Growth (YoY)	-27.80%	-8.40%	43.38%	-37.78%	-0.78%	11.64%	Upgrade
Cost of Revenue	120,386	131,431	159,502	123,822	200,992	187,445	Upgrade
Gross Profit	41,518	51,818	40,553	15,705	23,243	38,559	Upgrade
Selling, General & Admin	12,041	12,857	14,483	11,313	14,246	15,473	Upgrade
Research & Development	1,110	1,574	523.71	-	-	56.31	Upgrade
Other Operating Expenses	522.49	500.32	476.54	509.72	838.95	454.9	Upgrade
Operating Expenses	19,429	20,727	15,281	22,486	32,814	16,881	Upgrade
Operating Income	22,089	31,091	25,272	-6,781	-9,570	21,678	Upgrade
Interest Expense	-3,248	-3,701	-4,190	-7,149	-9,113	-7,999	Upgrade
Interest & Investment Income	868.81	727.21	371.08	79.48	319.36	1,947	Upgrade
Earnings From Equity Investments	-	-	-	-	-3,583	359.19	Upgrade
Currency Exchange Gain (Loss)	6,012	9,093	-738.27	1,038	-453.82	-1,473	Upgrade
Other Non Operating Income (Expenses)	-7,331	-2,585	2,581	21,772	15,308	1,813	Upgrade
EBT Excluding Unusual Items	18,391	34,625	23,296	8,960	-7,093	16,326	Upgrade
Gain (Loss) on Sale of Investments	-32.87	-18.79	-5.55	-8.2	-	-	Upgrade
Gain (Loss) on Sale of Assets	20.48	22.29	91.96	-71.73	-490.94	94.85	Upgrade
Asset Writedown	-	-	-	-	-13,151	-1,356	Upgrade
Other Unusual Items	-	-	-	4,832	-	-	Upgrade
Pretax Income	18,379	34,629	23,382	13,712	-20,736	15,065	Upgrade
Income Tax Expense	4,581	7,197	1,577	13,428	-4,732	3,614	Upgrade
Earnings From Continuing Operations	13,798	27,432	21,805	284.61	-16,004	11,451	Upgrade
Minority Interest in Earnings	-	-	-	384.44	957.31	-	Upgrade
Net Income	13,798	27,432	21,805	669.05	-15,046	11,451	Upgrade
Net Income to Common	13,798	27,432	21,805	669.05	-15,046	11,451	Upgrade
Net Income Growth	-	25.80%	3159.16%	-	-	69.94%	Upgrade
Shares Outstanding (Basic)	14	-	-	22	20	17	Upgrade
Shares Outstanding (Diluted)	14	-	-	22	20	18	Upgrade
Shares Change (YoY)	-29.04%	-	-	14.57%	9.94%	19.42%	Upgrade
EPS (Basic)	995.54	-	-	29.90	-770.40	663.01	Upgrade
EPS (Diluted)	995.54	-	-	29.90	-770.40	644.62	Upgrade
EPS Growth	-	-	-	-	-	42.31%	Upgrade
Free Cash Flow	64,495	42,999	-833.18	9,480	-39,946	-51,735	Upgrade
Free Cash Flow Per Share	4653.57	-	-	423.67	-2045.30	-2912.31	Upgrade
Gross Margin	25.64%	28.28%	20.27%	11.26%	10.37%	17.06%	Upgrade
Operating Margin	13.64%	16.97%	12.63%	-4.86%	-4.27%	9.59%	Upgrade
Profit Margin	8.52%	14.97%	10.90%	0.48%	-6.71%	5.07%	Upgrade
Free Cash Flow Margin	39.84%	23.46%	-0.42%	6.79%	-17.81%	-22.89%	Upgrade
EBITDA	28,475	37,769	32,321	1,342	-1,429	29,263	Upgrade
EBITDA Margin	17.59%	20.61%	16.16%	0.96%	-0.64%	12.95%	Upgrade
D&A For EBITDA	6,386	6,678	7,050	8,123	8,141	7,585	Upgrade
EBIT	22,089	31,091	25,272	-6,781	-9,570	21,678	Upgrade
EBIT Margin	13.64%	16.97%	12.63%	-4.86%	-4.27%	9.59%	Upgrade
Effective Tax Rate	24.93%	20.78%	6.74%	97.92%	-	23.99%	Upgrade
Advertising Expenses	-	-	-	9.37	115.03	256.68	Upgrade

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