Lindeman Asia Investment 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
Interest and Dividend Income	560.16	885.04	1,247	1,772	3,608
Total Interest Expense	1.3	3.84	3.3	3.25	0.05
Net Interest Income	558.87	881.2	1,243	1,769	3,608
Commissions and Fees	3,192	4,171	3,433	4,632	6,032
Gain (Loss) on Sale of Investments	3,572	4,038	4,981	3,341	6,553
Other Revenue	107.32	-0	6.76	34.13	-0
Revenue Before Loan Losses	7,431	9,090	9,664	9,775	16,193
Provision for Loan Losses	220.54	-	-	-	-
Revenue	7,210	9,090	9,664	9,775	16,193
Revenue Growth (YoY)	-20.68%	-5.94%	-1.13%	-39.63%	40.19%
Salaries & Employee Benefits	1,549	1,851	1,774	1,521	2,626
Cost of Services Provided	675.05	771.21	822.23	744.1	660.55
Other Operating Expenses	3.95	4.32	99.23	17.87	14.68
Total Operating Expenses	2,316	2,725	2,816	2,433	3,446
Operating Income	4,894	6,365	6,849	7,342	12,747
Currency Exchange Gain (Loss)	-114.9	132.99	9.08	-118.56	-
EBT Excluding Unusual Items	4,823	6,539	6,893	7,242	12,765
Gain (Loss) on Sale of Investments	-1,292	-1,781	-2,210	-1,755	-3,707
Pretax Income	3,559	4,380	4,566	4,364	7,243
Income Tax Expense	569.67	1,019	888.17	869.19	1,953
Net Income	2,989	3,361	3,677	3,495	5,290
Net Income to Common	2,989	3,361	3,677	3,495	5,290
Net Income Growth	-11.06%	-8.61%	5.23%	-33.93%	4.17%
Shares Outstanding (Basic)	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13
Shares Change (YoY)	-0.56%	-1.74%	-1.29%	-2.27%	-0.77%
EPS (Basic)	237.00	265.00	284.93	267.32	398.32
EPS (Diluted)	237.00	265.00	284.93	267.00	395.00
EPS Growth	-10.57%	-7.00%	6.71%	-32.41%	4.87%
Free Cash Flow	5,444	250.01	8,773	-920.29	7,230
Free Cash Flow Per Share	431.70	19.71	679.73	-70.39	540.37
Operating Margin	67.88%	70.02%	70.87%	75.11%	78.72%
Profit Margin	41.45%	36.97%	38.05%	35.75%	32.67%
Free Cash Flow Margin	75.51%	2.75%	90.78%	-9.41%	44.65%
Effective Tax Rate	16.01%	23.27%	19.45%	19.92%	26.97%

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