Chin Yang Industry Income Statement

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	90,655	88,220	86,872	83,673	76,350
Other Revenue	-	-	-0	-0	-
Revenue	90,655	88,220	86,872	83,673	76,350
Revenue Growth (YoY)	2.76%	1.55%	3.82%	9.59%	18.71%
Cost of Revenue	72,821	70,620	69,873	69,916	62,215
Gross Profit	17,835	17,600	16,999	13,758	14,136
Selling, General & Admin	9,075	8,850	8,751	7,937	7,020
Research & Development	-	-	39.84	-	-
Amortization of Goodwill & Intangibles	2.33	1.02	1.16	1.16	1.45
Other Operating Expenses	80.87	75.54	100.13	88.09	65.97
Operating Expenses	9,390	9,405	9,429	8,472	7,290
Operating Income	8,444	8,196	7,570	5,285	6,846
Interest Expense	-534	-635.6	-625.6	-506.29	-207.96
Interest & Investment Income	287.93	652.95	586.65	358.94	579.32
Earnings From Equity Investments	-	-	1,971	-	-
Currency Exchange Gain (Loss)	108.68	34.81	157.65	107.99	1.58
Other Non Operating Income (Expenses)	72.23	3,365	212.94	214.03	110.58
EBT Excluding Unusual Items	8,379	11,613	9,872	5,460	7,330
Gain (Loss) on Sale of Assets	-11.52	-31.61	175.13	16.29	25.9
Pretax Income	8,368	11,581	10,047	5,476	7,356
Income Tax Expense	1,420	1,535	1,551	-659.86	1,158
Net Income	6,947	10,046	8,496	6,136	6,198
Net Income to Common	6,947	10,046	8,496	6,136	6,198
Net Income Growth	-30.85%	18.24%	38.47%	-1.00%	20.66%
Shares Outstanding (Basic)	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13
Shares Change (YoY)	0.10%	-0.03%	-	0.05%	-0.05%
EPS (Basic)	534.00	773.00	653.57	472.01	477.00
EPS (Diluted)	534.00	773.00	653.57	472.00	477.00
EPS Growth	-30.92%	18.27%	38.47%	-1.05%	20.76%
Free Cash Flow	7,894	-2,024	-300.36	3,571	-1,858
Free Cash Flow Per Share	606.81	-155.74	-23.10	274.73	-142.96
Dividend Per Share	-	-	250.000	200.000	-
Dividend Growth	-	-	25.00%	-	-
Gross Margin	19.67%	19.95%	19.57%	16.44%	18.51%
Operating Margin	9.31%	9.29%	8.71%	6.32%	8.97%
Profit Margin	7.66%	11.39%	9.78%	7.33%	8.12%
Free Cash Flow Margin	8.71%	-2.29%	-0.35%	4.27%	-2.43%
EBITDA	12,023	11,741	10,649	8,265	8,944
EBITDA Margin	13.26%	13.31%	12.26%	9.88%	11.71%
D&A For EBITDA	3,579	3,545	3,080	2,980	2,098
EBIT	8,444	8,196	7,570	5,285	6,846
EBIT Margin	9.31%	9.29%	8.71%	6.32%	8.97%
Effective Tax Rate	16.97%	13.25%	15.43%	-	15.74%
Advertising Expenses	28.82	39.61	33.3	30.66	27.11

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.