LX International Corp. (KRX:001120)
South Korea · Delayed Price · Currency is KRW 37,800
+200 (0.53%)
Aug 14, 2026, 3:30 PM KST
LX International Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 17,652,410 | 16,706,310 | 16,637,573 | 14,514,350 | 18,759,549 | 16,686,533 |
Other Revenue | -0 | -0 | - | -0 | - | - |
| 17,652,410 | 16,706,310 | 16,637,573 | 14,514,350 | 18,759,549 | 16,686,533 | |
Revenue Growth | 5.92% | 0.41% | 14.63% | -22.63% | 12.42% | 47.90% |
Cost of Revenue | 16,160,541 | 15,328,741 | 15,130,526 | 13,138,717 | 16,924,063 | 15,335,139 |
Gross Profit | 1,491,868 | 1,377,568 | 1,507,047 | 1,375,633 | 1,835,487 | 1,351,394 |
Selling, General & Admin | 988,044 | 936,544 | 883,109 | 821,937 | 797,435 | 630,564 |
Amortization of Goodwill & Intangibles | 69,974 | 69,974 | 58,663 | 49,900 | 18,621 | 23,291 |
Other Operating Expenses | 14,153 | 14,153 | 12,201 | 12,313 | 11,191 | 8,647 |
Operating Expenses | 1,141,214 | 1,089,714 | 1,015,332 | 944,703 | 895,178 | 714,543 |
Operating Income | 350,654 | 287,854 | 491,715 | 430,930 | 940,308 | 636,851 |
Interest Expense | -128,733 | -127,033 | -124,299 | -116,192 | -59,066 | -34,101 |
Interest & Investment Income | 43,581 | 43,581 | 51,685 | 53,804 | 37,438 | 17,498 |
Earnings From Equity Investments | 134,335 | 136,635 | 180,261 | 137,263 | 97,492 | 89,683 |
Currency Exchange Gain (Loss) | -15,812 | -15,812 | 16,405 | 1,852 | 52,226 | 16,893 |
Other Non Operating Income (Expenses) | -42,740 | -36,040 | -41,616 | -35,457 | -38,674 | -13,620 |
EBT Excluding Unusual Items | 341,286 | 289,186 | 574,151 | 472,200 | 1,029,725 | 713,204 |
Gain (Loss) on Sale of Investments | -3,428 | -3,428 | 379 | - | - | - |
Gain (Loss) on Sale of Assets | 8,693 | 8,693 | 14,347 | 5,882 | 3,704 | 6,834 |
Asset Writedown | -96,308 | -96,308 | -131,811 | -135,603 | 98,970 | - |
Other Unusual Items | 4,707 | 4,707 | 3,356 | 319 | 789 | 14,659 |
Pretax Income | 254,950 | 202,850 | 460,422 | 342,798 | 1,133,188 | 734,697 |
Income Tax Expense | 74,088 | 44,588 | 190,930 | 149,439 | 353,877 | 194,365 |
Earnings From Continuing Operations | 180,862 | 158,262 | 269,492 | 193,359 | 779,311 | 540,332 |
Minority Interest in Earnings | -23,452 | -16,452 | -93,797 | -76,276 | -264,087 | -190,262 |
Net Income | 157,410 | 141,810 | 175,695 | 117,083 | 515,224 | 350,069 |
Net Income to Common | 157,410 | 141,810 | 175,695 | 117,083 | 515,224 | 350,069 |
Net Income Growth | -0.22% | -19.29% | 50.06% | -77.28% | 47.18% | 17.64% |
Shares Outstanding (Basic) | 36 | 36 | 36 | 36 | 36 | 36 |
Shares Outstanding (Diluted) | 36 | 36 | 36 | 36 | 36 | 36 |
Shares Change | -0.00% | - | - | - | - | -4.13% |
EPS (Basic) | 4376.41 | 3942.69 | 4884.77 | 3255.20 | 14324.55 | 9732.82 |
EPS (Diluted) | 4376.41 | 3942.69 | 4884.77 | 3255.20 | 14324.55 | 9732.82 |
EPS Growth | -0.21% | -19.29% | 50.06% | -77.28% | 47.18% | 22.70% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | - | 110,478 | 617,172 | 441,036 | 1,089,578 | 103,800 |
Free Cash Flow Per Share | - | 3071.56 | 17158.96 | 12261.94 | 30293.07 | 2885.90 |
Dividend Per Share | 2000.000 | 2000.000 | 2000.000 | 1200.000 | 3000.000 | 2300.000 |
Dividend Growth | 0% | 0% | 66.67% | -60.00% | 30.44% | 475.00% |
Gross Margin | - | 8.25% | 9.06% | 9.48% | 9.78% | 8.10% |
Operating Margin | 1.99% | 1.72% | 2.96% | 2.97% | 5.01% | 3.82% |
Profit Margin | 0.89% | 0.85% | 1.06% | 0.81% | 2.75% | 2.10% |
Free Cash Flow Margin | - | 0.66% | 3.71% | 3.04% | 5.81% | 0.62% |
EBITDA | 785,743 | 692,851 | 855,467 | 744,506 | 1,172,729 | 824,098 |
EBITDA Margin | - | 4.15% | 5.14% | 5.13% | 6.25% | 4.94% |
D&A For EBITDA | 435,089 | 404,997 | 363,752 | 313,576 | 232,421 | 187,247 |
EBIT | 350,654 | 287,854 | 491,715 | 430,930 | 940,308 | 636,851 |
EBIT Margin | - | 1.72% | 2.96% | 2.97% | 5.01% | 3.82% |
Effective Tax Rate | - | 21.98% | 41.47% | 43.59% | 31.23% | 26.46% |