LX International Corp. (KRX:001120)

LX International Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	16,637,573	14,514,350	18,759,549	16,686,533	11,282,632
Other Revenue	-	-0	-	-0	-
Revenue	16,637,573	14,514,350	18,759,549	16,686,533	11,282,632
Revenue Growth (YoY)	14.63%	-22.63%	12.42%	47.90%	7.14%
Cost of Revenue	15,130,526	13,138,717	16,924,063	15,335,139	10,550,256
Gross Profit	1,507,047	1,375,633	1,835,487	1,351,394	732,377
Selling, General & Admin	883,109	821,937	797,435	630,564	510,244
Other Operating Expenses	12,201	12,313	11,191	8,647	10,300
Operating Expenses	1,015,332	944,703	895,178	714,573	572,926
Operating Income	491,715	430,930	940,308	636,821	159,450
Interest Expense	-124,299	-116,192	-59,066	-34,101	-42,753
Interest & Investment Income	51,685	53,804	37,438	17,498	14,780
Earnings From Equity Investments	180,640	137,263	97,492	89,683	339,422
Currency Exchange Gain (Loss)	16,405	1,852	52,226	16,893	-24,897
Other Non Operating Income (Expenses)	-47,381	-35,457	-38,674	-14,130	-2,034
EBT Excluding Unusual Items	568,765	472,200	1,029,725	712,664	443,968
Gain (Loss) on Sale of Assets	14,347	5,882	3,704	6,834	19,574
Asset Writedown	-126,046	-135,603	98,970	540	-14,746
Other Unusual Items	3,356	319	789	14,659	7,067
Pretax Income	460,422	342,798	1,133,188	734,697	455,863
Income Tax Expense	190,930	149,439	353,877	194,365	94,257
Earnings From Continuing Operations	269,492	193,359	779,311	540,332	361,606
Minority Interest in Earnings	-93,797	-76,276	-264,087	-190,262	-64,020
Net Income	175,695	117,083	515,224	350,069	297,587
Net Income to Common	175,695	117,083	515,224	350,069	297,587
Net Income Growth	50.06%	-77.28%	47.18%	17.64%	941.42%
Shares Outstanding (Basic)	36	36	36	36	38
Shares Outstanding (Diluted)	36	36	36	36	38
Shares Change (YoY)	-0.01%	0.01%	-	-4.13%	-2.95%
EPS (Basic)	4885.00	3255.00	14324.55	9732.82	7931.98
EPS (Diluted)	4885.00	3255.00	14324.55	9732.82	7931.98
EPS Growth	50.08%	-77.28%	47.18%	22.70%	973.34%
Free Cash Flow	617,172	441,036	1,089,578	103,800	210,593
Free Cash Flow Per Share	17159.76	12261.17	30293.07	2885.90	5613.21
Dividend Per Share	-	-	3000.000	2300.000	400.000
Dividend Growth	-	-	30.44%	475.00%	33.33%
Gross Margin	9.06%	9.48%	9.78%	8.10%	6.49%
Operating Margin	2.96%	2.97%	5.01%	3.82%	1.41%
Profit Margin	1.06%	0.81%	2.75%	2.10%	2.64%
Free Cash Flow Margin	3.71%	3.04%	5.81%	0.62%	1.87%
EBITDA	855,467	744,506	1,172,729	824,068	323,073
EBITDA Margin	5.14%	5.13%	6.25%	4.94%	2.86%
D&A For EBITDA	363,752	313,576	232,421	187,247	163,623
EBIT	491,715	430,930	940,308	636,821	159,450
EBIT Margin	2.96%	2.97%	5.01%	3.82%	1.41%
Effective Tax Rate	41.47%	43.59%	31.23%	26.46%	20.68%

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