G2Power Co. 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	77,378	55,423	49,413	37,377
Other Revenue	-0	-	-0	-0
Revenue	77,378	55,423	49,413	37,377
Revenue Growth (YoY)	39.61%	12.16%	32.20%	-
Cost of Revenue	50,633	37,952	37,029	26,205
Gross Profit	26,745	17,471	12,384	11,172
Selling, General & Admin	16,147	12,094	11,008	8,532
Research & Development	1,282	1,057	1,419	1,798
Amortization of Goodwill & Intangibles	11.12	14.25	14.18	13.44
Other Operating Expenses	155.22	135.51	120.07	103.11
Operating Expenses	19,970	13,801	13,370	10,968
Operating Income	6,776	3,670	-985.44	204.48
Interest Expense	-126.76	-75.64	-30.18	-19.53
Interest & Investment Income	638.01	658.75	615.06	341.72
Currency Exchange Gain (Loss)	0.4	0.24	-4.08	0.49
Other Non Operating Income (Expenses)	-418.5	371.21	39.98	11.65
EBT Excluding Unusual Items	6,869	4,625	-364.66	538.81
Gain (Loss) on Sale of Investments	-202.12	-155.12	0.23	0.14
Gain (Loss) on Sale of Assets	-	37.35	10	-
Pretax Income	6,667	4,507	-354.43	538.95
Income Tax Expense	1,112	295.91	-1,026	-197.08
Net Income	5,554	4,211	671.24	736.03
Net Income to Common	5,554	4,211	671.24	736.03
Net Income Growth	31.89%	527.39%	-8.80%	-
Shares Outstanding (Basic)	19	19	18	17
Shares Outstanding (Diluted)	19	19	18	18
Shares Change (YoY)	0.23%	1.52%	3.73%	-
EPS (Basic)	297.00	225.70	36.64	42.44
EPS (Diluted)	297.00	225.70	36.50	41.50
EPS Growth	31.59%	518.36%	-12.05%	-
Free Cash Flow	14,776	1,223	4,744	-3,148
Free Cash Flow Per Share	790.12	65.53	258.13	-177.65
Gross Margin	34.56%	31.52%	25.06%	29.89%
Operating Margin	8.76%	6.62%	-1.99%	0.55%
Profit Margin	7.18%	7.60%	1.36%	1.97%
Free Cash Flow Margin	19.10%	2.21%	9.60%	-8.42%
EBITDA	7,726	4,619	-255.67	746.08
EBITDA Margin	9.98%	8.33%	-0.52%	2.00%
D&A For EBITDA	950.46	948.93	729.77	541.59
EBIT	6,776	3,670	-985.44	204.48
EBIT Margin	8.76%	6.62%	-1.99%	0.55%
Effective Tax Rate	16.69%	6.57%	-	-
Advertising Expenses	-	-	-	17.77

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.