Dashin Value REIT Income Statement

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

Millions KRW. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2025	FY 2025
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	May '25 May 31, 2025
Rental Revenue	37,820	35,750	7,899
Total Revenue	37,820	35,750	7,899
Revenue Growth (YoY	5.79%	352.57%	-
Selling, General & Administrative	2,164	2,363	1,045
Depreciation & Amortization	3,249	3,249	1,218
Other Operating Expenses	5,717	1,513	51.95
Total Operating Expenses	11,130	7,125	2,316
Operating Income	26,690	28,624	5,584
Interest Expense	-18,818	-20,406	-6,356
Interest & Investment Income	393.08	18.51	2.6
Other Non-Operating Income	0.01	-803.3	-695.96
EBT Excluding Unusual Items	8,265	7,434	-1,465
Pretax Income	8,265	7,434	-1,465
Net Income	8,265	7,434	-1,465
Net Income to Common	8,265	7,434	-1,465
Net Income Growth	11.18%	-	-
Basic Shares Outstanding	59	52	9
Diluted Shares Outstanding	59	52	9
Shares Change (YoY)	14.36%	444.15%	-
EPS (Basic)	140.00	144.00	-154.45
EPS (Diluted)	140.00	144.00	-154.45
EPS Growth	-2.78%	-	-
Operating Margin	70.57%	80.07%	70.69%
Profit Margin	21.85%	20.79%	-18.55%
EBITDA	29,938	31,873	6,802
EBITDA Margin	79.16%	89.16%	86.11%
D&A For Ebitda	3,249	3,249	1,218
EBIT	26,690	28,624	5,584
EBIT Margin	70.57%	80.07%	70.69%

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