LOGEN Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	793,168	808,627	808,043	822,018	673,980
Other Revenue	-	-0	-0	-0	-0
Revenue	793,168	808,627	808,043	822,018	673,980
Revenue Growth (YoY)	-1.91%	0.07%	-1.70%	21.96%	58.05%
Cost of Revenue	719,379	725,409	718,903	714,578	418,593
Gross Profit	73,789	83,218	89,139	107,440	255,387
Selling, General & Admin	37,664	37,846	43,009	56,434	153,425
Research & Development	1,320	1,181	1,093	1,195	964.53
Amortization of Goodwill & Intangibles	7,628	7,224	7,314	7,299	2,077
Other Operating Expenses	1,711	1,693	951.3	982.54	1,943
Operating Expenses	51,714	50,719	56,273	69,516	164,257
Operating Income	22,075	32,500	32,866	37,924	91,130
Interest Expense	-16,617	-19,149	-19,748	-14,951	-3,151
Interest & Investment Income	2,776	2,998	3,532	2,558	1,453
Earnings From Equity Investments	1,151	-634.27	-647.22	152.71	350.22
Currency Exchange Gain (Loss)	50.65	48.68	366.58	820.47	-395.66
Other Non Operating Income (Expenses)	9,731	-5,317	-404.96	-347.21	-3,110
EBT Excluding Unusual Items	19,166	10,446	15,964	26,157	86,275
Gain (Loss) on Sale of Investments	2,706	9,914	8,069	6,467	2,952
Gain (Loss) on Sale of Assets	496.49	1,319	49.95	-106.96	-40.34
Asset Writedown	-19.88	-8.11	-730.8	-23.69	-1,448
Pretax Income	22,349	21,672	23,352	32,494	87,739
Income Tax Expense	1,659	3,416	7,741	13,180	22,562
Earnings From Continuing Operations	20,690	18,255	15,611	19,314	65,177
Earnings From Discontinued Operations	-	172.93	29,512	45,562	-
Net Income to Company	20,690	18,428	45,123	64,875	65,177
Minority Interest in Earnings	335.23	-1,081	-1,479	-3,240	-1,560
Net Income	21,025	17,347	43,644	61,635	63,617
Net Income to Common	21,025	17,347	43,644	61,635	63,617
Net Income Growth	21.20%	-60.25%	-29.19%	-3.12%	-11.11%
Shares Outstanding (Basic)	53	53	53	54	54
Shares Outstanding (Diluted)	53	53	53	55	54
Shares Change (YoY)	-1.22%	-0.24%	-2.32%	0.31%	-2.27%
EPS (Basic)	400.00	326.00	818.22	1134.80	1174.51
EPS (Diluted)	400.00	326.00	818.05	1134.80	1169.36
EPS Growth	22.70%	-60.15%	-27.91%	-2.96%	-9.13%
Free Cash Flow	24,506	-30,164	34,299	27,130	57,938
Free Cash Flow Per Share	466.22	-566.88	643.03	496.82	1064.29
Gross Margin	9.30%	10.29%	11.03%	13.07%	37.89%
Operating Margin	2.78%	4.02%	4.07%	4.61%	13.52%
Profit Margin	2.65%	2.15%	5.40%	7.50%	9.44%
Free Cash Flow Margin	3.09%	-3.73%	4.25%	3.30%	8.60%
EBITDA	56,994	63,794	68,756	71,428	102,960
EBITDA Margin	7.19%	7.89%	8.51%	8.69%	15.28%
D&A For EBITDA	34,919	31,294	35,890	33,504	11,830
EBIT	22,075	32,500	32,866	37,924	91,130
EBIT Margin	2.78%	4.02%	4.07%	4.61%	13.52%
Effective Tax Rate	7.42%	15.76%	33.15%	40.56%	25.71%
Advertising Expenses	2,024	1,420	1,210	1,820	7,893

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