Revenue: KRW 30,559,039,190; YoY +17.05%; QoQ +0.60%
Gross Profit: KRW 30,559,039,190 (Gross Profit Margin 100% per reported data); YoY +63.16%; QoQ +39.22%
Operating Income: KRW 20,230,479,830; YoY +20.35%; QoQ +2.08%
Net Income: KRW 4,305,502,780; YoY -24.92%; QoQ +58.32%
EPS: KRW 48.24; YoY -13.41%; QoQ +58.32%
EBITDA: KRW 24,404,187,240; EBITDA Margin ~0.80x on revenue
Interest Expense: KRW 15,967,843,000
Depreciation & Amortization: KRW 3,358,142,000
Net Income Margin: ~14.09%
Cash from Operations: KRW 7,319,265,000
Free Cash Flow: KRW 7,319,265,000
Cash End of Period: KRW 9,643,221,000; Cash Beginning: KRW 11,865,193,000; QoQ cash change: KRW -2,221,972,000
Total Assets: KRW 2,256,243,174,000
Total Liabilities: KRW 1,545,515,601,000
Total Debt: KRW 1,468,254,256,000; Net Debt: KRW 1,405,611,035,000
Total Equity: KRW 651,954,874,000; ROE ~0.66%
Debt Ratios: Debt Ratio 0.651; Debt to Equity 2.25; Long-Term Debt to Capitalization 0.598; Total Debt to Capitalization 0.693
Interest Coverage: 1.267x; Cash Flow to Debt 0.00499
Liquidity/Valuations: Price to Book ~0.772x; Dividend Yield ~3.39%; Payout Ratio ~396% (noting potential drivers from financing activities and non-cash adjustments)
Key YoY/QoQ Trends: Revenue up 17.05% YoY, Net Income down 24.92% YoY, QoQ Net Income up 58.32%.
Note: All figures shown in KRW.