Iljin Power Co., Ltd. (KOSDAQ:094820)
South Korea · Delayed Price · Currency is KRW 11,710
-420 (-3.46%)
Aug 31, 2026, 2:50 PM KST
Iljin Power Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 285,296 | 251,985 | 193,088 | 190,827 | 196,015 | 185,899 |
Other Revenue | - | - | - | -0 | -0 | - |
| 285,296 | 251,985 | 193,088 | 190,827 | 196,015 | 185,899 | |
Revenue Growth | 43.20% | 30.50% | 1.19% | -2.65% | 5.44% | 10.64% |
Cost of Revenue | 242,162 | 214,450 | 168,373 | 165,822 | 168,380 | 160,159 |
Gross Profit | 43,133 | 37,535 | 24,715 | 25,005 | 27,635 | 25,740 |
Selling, General & Admin | 13,978 | 12,531 | 12,678 | 10,724 | 8,945 | 5,991 |
Research & Development | - | - | 491.02 | - | - | - |
Amortization of Goodwill & Intangibles | 154.47 | 152.24 | 141.49 | 137.68 | 26.26 | 8.11 |
Other Operating Expenses | 57.96 | 103.71 | 273.88 | 432.84 | 407.98 | 102.53 |
Operating Expenses | 15,004 | 14,996 | 14,471 | 11,885 | 9,732 | 6,931 |
Operating Income | 28,129 | 22,539 | 10,243 | 13,120 | 17,903 | 18,809 |
Interest Expense | -5,244 | -2,836 | -280.74 | -41.1 | -37.29 | -28.35 |
Interest & Investment Income | 1,124 | 978.97 | 1,304 | 1,669 | 1,051 | 362.48 |
Earnings From Equity Investments | 310.79 | 507.34 | 604.48 | 421.21 | - | - |
Currency Exchange Gain (Loss) | 2,298 | 357.05 | 24.89 | -184.02 | 585.1 | 181.39 |
Other Non Operating Income (Expenses) | 1,408 | 1,537 | 241.81 | -1,395 | 247.26 | 297.23 |
EBT Excluding Unusual Items | 28,027 | 23,084 | 12,138 | 13,591 | 19,749 | 19,622 |
Gain (Loss) on Sale of Investments | 478.87 | 96.43 | -1,720 | 594.25 | 433.7 | 104.04 |
Gain (Loss) on Sale of Assets | 1,135 | 377.08 | 5,871 | -433.05 | 541.09 | -28.18 |
Asset Writedown | -34.15 | -26.15 | -1,048 | - | - | - |
Pretax Income | 29,607 | 23,531 | 15,240 | 13,752 | 20,724 | 19,698 |
Income Tax Expense | 5,812 | 3,977 | 5,347 | 4,172 | 5,048 | 4,375 |
Earnings From Continuing Operations | 23,795 | 19,554 | 9,893 | 9,580 | 15,675 | 15,323 |
Minority Interest in Earnings | -1,391 | -992.4 | 535.41 | - | - | - |
Net Income | 22,403 | 18,561 | 10,428 | 9,580 | 15,675 | 15,323 |
Net Income to Common | 22,403 | 18,561 | 10,428 | 9,580 | 15,675 | 15,323 |
Net Income Growth | 305.38% | 77.99% | 8.85% | -38.88% | 2.30% | 43.77% |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Change | -0.06% | -1.47% | -0.06% | - | 0.74% | 1.70% |
EPS (Basic) | 1499.20 | 1250.15 | 692.00 | 635.35 | 1039.57 | 1023.73 |
EPS (Diluted) | 1499.20 | 1250.15 | 692.00 | 635.35 | 1039.57 | 1023.73 |
EPS Growth | 305.63% | 80.66% | 8.92% | -38.88% | 1.55% | 41.36% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 5,432 | 24,366 | -90,760 | 4,146 | 11,314 | 16,018 |
Free Cash Flow Per Share | 363.51 | 1641.12 | -6022.77 | 274.93 | 750.33 | 1070.20 |
Dividend Per Share | - | - | - | 330.000 | 330.000 | 330.000 |
Dividend Growth | - | - | - | 0% | 0% | 10.00% |
Gross Margin | 15.12% | 14.90% | 12.80% | 13.10% | 14.10% | 13.85% |
Operating Margin | 9.86% | 8.95% | 5.30% | 6.88% | 9.13% | 10.12% |
Profit Margin | 7.85% | 7.37% | 5.40% | 5.02% | 8.00% | 8.24% |
Free Cash Flow Margin | 1.90% | 9.67% | -47.00% | 2.17% | 5.77% | 8.62% |
EBITDA | 36,094 | 28,372 | 13,094 | 15,802 | 20,518 | 21,323 |
EBITDA Margin | 12.65% | 11.26% | 6.78% | 8.28% | 10.47% | 11.47% |
D&A For EBITDA | 7,965 | 5,832 | 2,851 | 2,681 | 2,615 | 2,514 |
EBIT | 28,129 | 22,539 | 10,243 | 13,120 | 17,903 | 18,809 |
EBIT Margin | 9.86% | 8.95% | 5.30% | 6.88% | 9.13% | 10.12% |
Effective Tax Rate | 19.63% | 16.90% | 35.09% | 30.34% | 24.36% | 22.21% |
Advertising Expenses | - | 55.24 | 33.12 | 10.2 | 14.35 | - |