MEGAELECTRONICS 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
Operating Revenue	96,491	48,305
Other Revenue	-0	-
Revenue	96,491	48,305
Revenue Growth (YoY)	99.75%	-
Cost of Revenue	81,784	41,579
Gross Profit	14,707	6,726
Selling, General & Admin	2,285	1,519
Research & Development	613.21	285.8
Amortization of Goodwill & Intangibles	4.16	3.29
Other Operating Expenses	82.53	69.22
Operating Expenses	3,165	1,940
Operating Income	11,542	4,787
Interest Expense	-971.09	-974.27
Interest & Investment Income	119.27	0.29
Currency Exchange Gain (Loss)	-164.79	1,341
Other Non Operating Income (Expenses)	4,308	-496.35
EBT Excluding Unusual Items	14,834	4,657
Gain (Loss) on Sale of Assets	-1,079	-104.52
Asset Writedown	-394.27	-
Other Unusual Items	-	268.9
Pretax Income	13,361	4,821
Income Tax Expense	2,683	1,821
Earnings From Continuing Operations	10,678	3,000
Minority Interest in Earnings	53.15	-
Net Income	10,731	3,000
Net Income to Common	10,731	3,000
Net Income Growth	257.66%	-
Shares Outstanding (Basic)	10	8
Shares Outstanding (Diluted)	15	8
Shares Change (YoY)	79.08%	-
EPS (Basic)	1035.00	361.00
EPS (Diluted)	705.00	353.00
EPS Growth	99.72%	-
Free Cash Flow	-26,906	-3,122
Free Cash Flow Per Share	-1767.67	-367.28
Gross Margin	15.24%	13.93%
Operating Margin	11.96%	9.91%
Profit Margin	11.12%	6.21%
Free Cash Flow Margin	-27.88%	-6.46%
EBITDA	13,090	6,339
EBITDA Margin	13.57%	13.12%
D&A For EBITDA	1,547	1,553
EBIT	11,542	4,787
EBIT Margin	11.96%	9.91%
Effective Tax Rate	20.08%	37.77%

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