Dashin Value REIT Income Statement

Financials in millions KRW. Fiscal year is September - August.

Millions KRW. Fiscal year is Sep - Aug.

Fiscal Year	FY 2025	FY 2025
Period Ending	Aug '25 Aug 31, 2025	May '25 May 31, 2025
Rental Revenue	35,750	7,899
Total Revenue	35,750	7,899
Revenue Growth (YoY	352.57%	-
Selling, General & Administrative	2,363	1,045
Depreciation & Amortization	3,249	1,218
Other Operating Expenses	1,513	51.95
Total Operating Expenses	7,125	2,316
Operating Income	28,624	5,584
Interest Expense	-20,406	-6,356
Interest & Investment Income	18.51	2.6
Other Non-Operating Income	-803.3	-695.96
EBT Excluding Unusual Items	7,434	-1,465
Pretax Income	7,434	-1,465
Net Income	7,434	-1,465
Net Income to Common	7,434	-1,465
Basic Shares Outstanding	52	9
Diluted Shares Outstanding	52	9
Shares Change (YoY)	444.15%	-
EPS (Basic)	144.00	-154.45
EPS (Diluted)	144.00	-154.45
Operating Margin	80.07%	70.69%
Profit Margin	20.79%	-18.55%
EBITDA	31,873	6,802
EBITDA Margin	89.16%	86.11%
D&A For Ebitda	3,249	1,218
EBIT	28,624	5,584
EBIT Margin	80.07%	70.69%

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