HBL Corporation 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
Operating Revenue	24,246	18,542	22,676	20,586	17,595
Other Revenue	-0	-0	-0	-0	-
Revenue	24,246	18,542	22,676	20,586	17,595
Revenue Growth (YoY)	30.76%	-18.23%	10.15%	17.00%	-
Cost of Revenue	16,863	14,855	16,437	12,966	12,185
Gross Profit	7,383	3,688	6,239	7,620	5,409
Selling, General & Admin	3,093	3,476	3,172	2,487	1,856
Research & Development	2,338	2,109	1,844	2,178	2,098
Amortization of Goodwill & Intangibles	25.32	19.25	10.05	7.3	7.55
Other Operating Expenses	108.06	81.96	100.63	78.23	58.65
Operating Expenses	5,420	6,251	5,593	5,237	4,096
Operating Income	1,962	-2,564	645.28	2,384	1,313
Interest Expense	-91.88	-141.89	-445.69	-280.04	-127.92
Interest & Investment Income	341.45	437.71	159	77.05	18.82
Currency Exchange Gain (Loss)	65.15	-82.64	92.67	-448.35	-51.44
Other Non Operating Income (Expenses)	114.67	57.75	-5,449	-30.44	423.75
EBT Excluding Unusual Items	2,392	-2,293	-4,998	1,702	1,576
Gain (Loss) on Sale of Investments	6.35	-	-	-	-
Gain (Loss) on Sale of Assets	-1	1.63	-	-	3
Pretax Income	2,397	-2,291	-4,998	1,702	1,579
Income Tax Expense	-39.18	-185.7	572.46	-378.02	-310.13
Earnings From Continuing Operations	2,436	-2,106	-5,571	2,080	1,890
Minority Interest in Earnings	-	-	14.73	13.2	-1.6
Net Income	2,436	-2,106	-5,556	2,093	1,888
Net Income to Common	2,436	-2,106	-5,556	2,093	1,888
Net Income Growth	-	-	-	10.86%	-
Shares Outstanding (Basic)	23	23	17	18	2
Shares Outstanding (Diluted)	25	23	17	20	2
Shares Change (YoY)	7.52%	32.65%	-13.44%	753.40%	-
EPS (Basic)	104.00	-92.00	-322.02	119.55	833.02
EPS (Diluted)	99.00	-92.00	-322.02	105.00	808.30
EPS Growth	-	-	-	-87.01%	-
Free Cash Flow	-4,074	3,614	1,027	-3,254	704.49
Free Cash Flow Per Share	-165.57	157.91	59.54	-163.25	301.62
Gross Margin	30.45%	19.89%	27.51%	37.02%	30.74%
Operating Margin	8.09%	-13.83%	2.85%	11.58%	7.46%
Profit Margin	10.05%	-11.36%	-24.50%	10.17%	10.73%
Free Cash Flow Margin	-16.80%	19.49%	4.53%	-15.81%	4.00%
EBITDA	2,600	-1,950	1,178	2,861	1,733
EBITDA Margin	10.72%	-10.52%	5.20%	13.90%	9.85%
D&A For EBITDA	637.37	613.47	532.75	477.59	419.88
EBIT	1,962	-2,564	645.28	2,384	1,313
EBIT Margin	8.09%	-13.83%	2.85%	11.58%	7.46%
Advertising Expenses	8.46	26.74	11.4	14.22	12.69

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