KG Chemical Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	8,936,049	8,860,687	8,925,693	6,607,355	4,826,618	3,686,350
Other Revenue	2,455	2,455	7,364	-0	-0	-
Revenue	8,938,504	8,863,142	8,933,057	6,607,355	4,826,618	3,686,350
Revenue Growth (YoY)	2.85%	-0.78%	35.20%	36.89%	30.93%	78.22%
Cost of Revenue	7,890,882	7,838,997	7,696,844	5,518,853	3,935,253	3,018,827
Gross Profit	1,047,623	1,024,145	1,236,213	1,088,502	891,365	667,524
Selling, General & Admin	645,558	619,337	749,607	532,444	390,383	368,030
Amortization of Goodwill & Intangibles	11,613	13,506	12,545	8,770	8,467	5,906
Operating Expenses	697,926	706,819	793,965	587,301	445,212	425,667
Operating Income	349,697	317,326	442,249	501,201	446,153	241,856
Interest Expense	-103,230	-96,825	-81,214	-69,417	-57,446	-61,075
Interest & Investment Income	20,317	24,251	26,512	25,278	4,867	4,201
Earnings From Equity Investments	1,751	-15.37	-1,252	-1,805	13,875	-469.82
Currency Exchange Gain (Loss)	18,182	36,799	2,000	-34,585	-13,842	2,769
Other Non Operating Income (Expenses)	3,174	-12,907	-5,659	68,404	-24,828	26,789
EBT Excluding Unusual Items	289,891	268,629	382,635	489,075	368,779	214,070
Gain (Loss) on Sale of Investments	40,955	14,129	7,270	-7,942	-4,886	9,691
Gain (Loss) on Sale of Assets	30,743	66,686	63,134	-6,022	-919.18	4,960
Asset Writedown	-36,580	-36,935	-7,714	108,734	-2,947	-17,351
Other Unusual Items	1,391	-1,729	-1,487	-2,785	39.94	55.46
Pretax Income	326,400	310,780	443,838	581,060	360,068	211,426
Income Tax Expense	69,882	82,285	93,123	-120,624	92,569	56,762
Earnings From Continuing Operations	256,519	228,496	350,715	701,685	267,498	154,664
Earnings From Discontinued Operations	-	-	-	295,738	14,463	-
Net Income to Company	256,519	228,496	350,715	997,423	281,961	154,664
Minority Interest in Earnings	-179,468	-166,640	-254,952	-672,129	-207,557	-111,469
Net Income	77,051	61,856	95,763	325,294	74,404	43,195
Net Income to Common	77,051	61,856	95,763	325,294	74,404	43,195
Net Income Growth	31.08%	-35.41%	-70.56%	337.20%	72.25%	-55.07%
Shares Outstanding (Basic)	68	67	66	65	65	64
Shares Outstanding (Diluted)	68	67	66	65	65	65
Shares Change (YoY)	1.58%	1.68%	2.05%	0.28%	-0.00%	2.46%
EPS (Basic)	1131.37	918.58	1446.02	5012.54	1149.71	671.57
EPS (Diluted)	1131.37	918.58	1446.00	5012.54	1149.71	667.53
EPS Growth	29.04%	-36.48%	-71.15%	335.98%	72.23%	-56.15%
Free Cash Flow	134,816	56,803	96,387	162,053	45,015	209,542
Free Cash Flow Per Share	1979.57	843.54	1455.45	2497.11	695.58	3237.80
Dividend Per Share	130.000	130.000	120.000	100.000	100.000	80.000
Dividend Growth	8.33%	8.33%	20.00%	-	25.00%	14.29%
Gross Margin	11.72%	11.55%	13.84%	16.47%	18.47%	18.11%
Operating Margin	3.91%	3.58%	4.95%	7.59%	9.24%	6.56%
Profit Margin	0.86%	0.70%	1.07%	4.92%	1.54%	1.17%
Free Cash Flow Margin	1.51%	0.64%	1.08%	2.45%	0.93%	5.68%
EBITDA	600,057	578,620	718,121	680,393	599,841	370,646
EBITDA Margin	6.71%	6.53%	8.04%	10.30%	12.43%	10.05%
D&A For EBITDA	250,361	261,294	275,872	179,192	153,688	128,790
EBIT	349,697	317,326	442,249	501,201	446,153	241,856
EBIT Margin	3.91%	3.58%	4.95%	7.58%	9.24%	6.56%
Effective Tax Rate	21.41%	26.48%	20.98%	-	25.71%	26.85%
Advertising Expenses	-	22,785	24,657	17,484	14,475	14,767

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