SJ-CHEM 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
Period Ending	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015
Revenue	8,605	5,769	4,400
Revenue Growth (YoY)	49.15%	31.11%	-
Cost of Revenue	6,056	4,500	3,812
Gross Profit	2,549	1,269	588.5
Selling, General & Admin	1,543	1,112	770.49
Research & Development	231.74	128.69	245.22
Amortization of Goodwill & Intangibles	18.47	4.4	0.67
Other Operating Expenses	40.39	8.61	36.42
Operating Expenses	1,860	1,286	1,134
Operating Income	688.69	-16.53	-545.16
Interest Expense	-416.14	-348.54	-246.76
Interest & Investment Income	0.51	2.22	3.14
Currency Exchange Gain (Loss)	-5.59	-0.04	0.12
Other Non Operating Income (Expenses)	8.45	50.74	-253.5
EBT Excluding Unusual Items	275.92	-312.14	-1,042
Gain (Loss) on Sale of Investments	-	-62.03	-
Gain (Loss) on Sale of Assets	-	9.28	-
Other Unusual Items	-195.02	-	140
Pretax Income	80.9	-364.89	-902.16
Income Tax Expense	-45.3	-	45.22
Net Income	126.21	-364.89	-947.38
Net Income to Common	126.21	-364.89	-947.38
Shares Outstanding (Basic)	13	13	12
Shares Outstanding (Diluted)	13	13	12
Shares Change (YoY)	0.30%	7.58%	-
EPS (Basic)	10.00	-29.00	-81.00
EPS (Diluted)	10.00	-29.00	-81.00
Free Cash Flow	-476.63	-2,122	-8,266
Free Cash Flow Per Share	-37.77	-168.67	-706.75
Gross Margin	29.62%	22.00%	13.37%
Operating Margin	8.00%	-0.29%	-12.39%
Profit Margin	1.47%	-6.32%	-21.53%
Free Cash Flow Margin	-5.54%	-36.79%	-187.85%
EBITDA	1,418	248.39	-301.3
EBITDA Margin	16.47%	4.30%	-6.85%
D&A For EBITDA	728.83	264.92	243.86
EBIT	688.69	-16.53	-545.16
EBIT Margin	8.00%	-0.29%	-12.39%
Advertising Expenses	13	6	19.28

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