Kornic Automation 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 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Operating Revenue	30,100	55,511	27,348	30,093	19,431
Other Revenue	-	-	-	-0	-0
Revenue	30,100	55,511	27,348	30,093	19,431
Revenue Growth (YoY)	-45.78%	102.98%	-9.12%	54.87%	47.56%
Cost of Revenue	23,771	48,607	17,335	18,173	10,088
Gross Profit	6,329	6,904	10,013	11,920	9,343
Selling, General & Admin	6,534	5,009	6,468	7,120	7,163
Research & Development	1,981	1,340	977.53	760.99	18.56
Amortization of Goodwill & Intangibles	97.12	105.31	67.54	70.94	68.6
Other Operating Expenses	54.16	38.03	60.57	59.05	77.76
Operating Expenses	10,058	6,705	8,105	8,534	7,607
Operating Income	-3,729	199.05	1,908	3,386	1,735
Interest Expense	-557.85	-87.66	-85.93	-225.93	-212.82
Interest & Investment Income	415.18	344.16	244.13	194.31	19.56
Currency Exchange Gain (Loss)	-80.76	287.34	-2.62	-256.18	-9.31
Other Non Operating Income (Expenses)	2,359	33.64	10.04	-8,375	15.15
EBT Excluding Unusual Items	-1,594	776.53	2,073	-5,277	1,548
Gain (Loss) on Sale of Investments	-929.75	375.46	310.31	57	-
Gain (Loss) on Sale of Assets	28.14	0.78	0.51	-77.82	-1.86
Pretax Income	-2,495	1,153	2,384	-5,298	1,546
Income Tax Expense	405.33	128.78	47.01	272.18	135.37
Net Income	-2,900	1,024	2,337	-5,570	1,411
Net Income to Common	-2,900	1,024	2,337	-5,570	1,411
Net Income Growth	-	-56.18%	-	-	-
Shares Outstanding (Basic)	42	41	41	36	4
Shares Outstanding (Diluted)	42	41	41	36	4
Shares Change (YoY)	2.63%	-1.06%	14.45%	930.68%	4428.03%
EPS (Basic)	-69.00	25.00	56.45	-154.00	402.00
EPS (Diluted)	-69.00	25.00	56.45	-154.00	402.00
EPS Growth	-	-55.72%	-	-	-
Free Cash Flow	-5,643	1,995	-1,700	2,952	1,843
Free Cash Flow Per Share	-134.25	48.71	-41.07	81.61	525.25
Gross Margin	21.02%	12.44%	36.61%	39.61%	48.08%
Operating Margin	-12.39%	0.36%	6.98%	11.25%	8.93%
Profit Margin	-9.64%	1.85%	8.55%	-18.51%	7.26%
Free Cash Flow Margin	-18.75%	3.59%	-6.22%	9.81%	9.49%
EBITDA	-2,783	1,067	2,638	4,013	2,202
EBITDA Margin	-9.25%	1.92%	9.64%	13.34%	11.33%
D&A For EBITDA	945.78	867.54	730.08	627.36	466.37
EBIT	-3,729	199.05	1,908	3,386	1,735
EBIT Margin	-12.39%	0.36%	6.98%	11.25%	8.93%
Effective Tax Rate	-	11.17%	1.97%	-	8.76%
Advertising Expenses	88.31	18.26	17.85	26.42	3

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