OSP Co., Ltd. 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	25,387	30,309	35,169	16,800
Other Revenue	-	-0	-	-
Revenue	25,387	30,309	35,169	16,800
Revenue Growth (YoY)	-16.24%	-13.82%	109.34%	-
Cost of Revenue	17,897	21,158	25,553	13,227
Gross Profit	7,491	9,152	9,616	3,574
Selling, General & Admin	6,715	7,153	5,631	2,052
Research & Development	657.18	534.1	627	215.49
Amortization of Goodwill & Intangibles	931.97	938.7	928.54	15.25
Other Operating Expenses	81.31	65.94	60.8	27.3
Operating Expenses	8,767	9,210	7,573	2,480
Operating Income	-1,276	-58.74	2,043	1,093
Interest Expense	-1,329	-1,254	-572.05	-56.58
Interest & Investment Income	275.42	419.57	229.43	222.82
Currency Exchange Gain (Loss)	18.35	148.91	41.36	24.45
Other Non Operating Income (Expenses)	399.07	3,572	-1,995	-3.74
EBT Excluding Unusual Items	-1,912	2,828	-253.27	1,280
Gain (Loss) on Sale of Investments	-1,754	121.15	-80.96	-30.68
Gain (Loss) on Sale of Assets	6	-69.06	24.61	-45.22
Other Unusual Items	20.51	-	-	-
Pretax Income	-3,640	2,880	-309.62	1,204
Income Tax Expense	-362.44	225.55	-438.04	103.19
Earnings From Continuing Operations	-3,278	2,654	128.42	1,101
Minority Interest in Earnings	-16.52	-304.39	-496.4	-
Net Income	-3,294	2,350	-367.98	1,101
Net Income to Common	-3,294	2,350	-367.98	1,101
Shares Outstanding (Basic)	9	9	9	8
Shares Outstanding (Diluted)	14	181	9	8
Shares Change (YoY)	-92.15%	1834.22%	21.64%	-
EPS (Basic)	-356.00	251.00	-39.37	143.33
EPS (Diluted)	-356.00	13.00	-39.37	143.00
Free Cash Flow	485.26	-4,827	-7.09	439.79
Free Cash Flow Per Share	34.18	-26.70	-0.76	57.24
Gross Margin	29.51%	30.19%	27.34%	21.27%
Operating Margin	-5.03%	-0.19%	5.81%	6.51%
Profit Margin	-12.97%	7.75%	-1.05%	6.55%
Free Cash Flow Margin	1.91%	-15.93%	-0.02%	2.62%
EBITDA	1,177	2,236	4,270	1,603
EBITDA Margin	4.63%	7.38%	12.14%	9.54%
D&A For EBITDA	2,453	2,295	2,227	509.19
EBIT	-1,276	-58.74	2,043	1,093
EBIT Margin	-5.03%	-0.19%	5.81%	6.51%
Effective Tax Rate	-	7.83%	-	8.57%
Advertising Expenses	1,928	2,142	1,159	265.83

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