LAMEDITECH 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
Other Revenue	-	-	-	-0	0
Revenue	7,187	6,577	2,918	2,056	1,029
Revenue Growth (YoY)	9.28%	125.37%	41.95%	99.85%	403.91%
Cost of Revenue	4,040	4,220	2,019	1,771	661.81
Gross Profit	3,148	2,357	899.43	284.81	366.86
Selling, General & Admin	13,066	10,306	3,510	2,242	1,531
Research & Development	1,665	1,466	765.3	1,260	680.28
Amortization of Goodwill & Intangibles	22.14	16.14	8.01	10.41	9.85
Other Operating Expenses	-	-	-	-	6.58
Operating Expenses	14,991	12,019	4,425	3,629	2,248
Operating Income	-11,844	-9,662	-3,526	-3,344	-1,881
Interest Expense	-214.72	-59.72	-976.99	-1,006	-59.8
Interest & Investment Income	161.88	226.03	93.96	11.59	2.73
Currency Exchange Gain (Loss)	-3.86	8.39	6.56	-3.18	2.16
Other Non Operating Income (Expenses)	586.07	3.23	-3,903	-88.79	68.87
EBT Excluding Unusual Items	-11,314	-9,484	-8,305	-4,430	-1,867
Gain (Loss) on Sale of Investments	-52.98	-	-	-	-
Pretax Income	-11,367	-9,484	-8,305	-4,430	-1,867
Net Income	-11,367	-9,484	-8,305	-4,430	-1,867
Net Income to Common	-11,367	-9,484	-8,305	-4,430	-1,867
Shares Outstanding (Basic)	9	8	5	5	0
Shares Outstanding (Diluted)	9	8	5	5	0
Shares Change (YoY)	8.60%	47.96%	9.28%	4900.41%	-0.00%
EPS (Basic)	-1299.00	-1177.00	-1525.00	-889.00	-18734.16
EPS (Diluted)	-1299.00	-1177.00	-1525.00	-889.00	-18734.16
Free Cash Flow	-15,275	-13,860	-3,905	-3,695	-2,001
Free Cash Flow Per Share	-1745.54	-1720.14	-717.13	-741.49	-20075.22
Gross Margin	43.79%	35.84%	30.82%	13.85%	35.66%
Operating Margin	-164.78%	-146.90%	-120.82%	-162.66%	-182.85%
Profit Margin	-158.15%	-144.20%	-284.58%	-215.50%	-181.50%
Free Cash Flow Margin	-212.52%	-210.74%	-133.82%	-179.74%	-194.49%
EBITDA	-11,248	-9,197	-3,230	-3,109	-1,726
EBITDA Margin	-156.50%	-139.84%	-110.67%	-151.22%	-167.78%
D&A For EBITDA	595.12	464.9	296.08	235.13	155.03
EBIT	-11,844	-9,662	-3,526	-3,344	-1,881
EBIT Margin	-164.78%	-146.90%	-120.82%	-162.66%	-182.85%
Advertising Expenses	4,837	3,840	677.12	512.56	232.71

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