Deokyang Energen Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	143,195	137,370
Revenue Growth (YoY)	4.24%	-
Cost of Revenue	130,384	128,935
Gross Profit	12,811	8,435
Selling, General & Admin	5,267	2,118
Amortization of Goodwill & Intangibles	8.12	3.15
Other Operating Expenses	30.81	20.79
Operating Expenses	6,130	2,414
Operating Income	6,680	6,022
Interest Expense	-862.33	-700.31
Interest & Investment Income	161.47	136.33
Earnings From Equity Investments	-1,569	-1,323
Other Non Operating Income (Expenses)	1,181	-27.15
EBT Excluding Unusual Items	5,591	4,108
Gain (Loss) on Sale of Investments	207.86	122.65
Gain (Loss) on Sale of Assets	-12.06	-
Pretax Income	5,787	4,230
Income Tax Expense	1,271	1,206
Net Income	4,516	3,024
Net Income to Common	4,516	3,024
Net Income Growth	49.33%	-
Shares Outstanding (Basic)	18	18
Shares Outstanding (Diluted)	19	18
Shares Change (YoY)	10.71%	-
EPS (Basic)	250.00	172.00
EPS (Diluted)	232.00	172.00
EPS Growth	34.88%	-
Free Cash Flow	-1,205	3,585
Free Cash Flow Per Share	-61.90	203.91
Gross Margin	8.95%	6.14%
Operating Margin	4.67%	4.38%
Profit Margin	3.15%	2.20%
Free Cash Flow Margin	-0.84%	2.61%
EBITDA	11,142	10,924
EBITDA Margin	7.78%	7.95%
D&A For EBITDA	4,462	4,902
EBIT	6,680	6,022
EBIT Margin	4.67%	4.38%
Effective Tax Rate	21.96%	28.51%
Advertising Expenses	31.61	13.3

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