Oyang Corporation (KRX:006090)

Oyang Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Other Revenue	-0	-0	-	-	-0	-
Revenue	419,128	400,697	391,538	369,125	328,882	327,621
Revenue Growth (YoY)	4.68%	2.34%	6.07%	12.24%	0.39%	4.47%
Cost of Revenue	377,033	350,765	347,396	333,188	285,877	279,447
Gross Profit	42,095	49,932	44,142	35,937	43,004	48,174
Selling, General & Admin	28,641	27,887	27,035	24,626	21,382	20,330
Research & Development	4.36	3.43	2.49	1.71	2.52	3.27
Amortization of Goodwill & Intangibles	41.72	298.35	37.67	343.19	434.27	420.94
Other Operating Expenses	474.8	424.32	515.2	421.92	432.67	407.46
Operating Expenses	30,908	30,039	29,422	26,935	24,187	22,795
Operating Income	11,188	19,893	14,719	9,002	18,817	25,379
Interest Expense	-5,660	-4,077	-3,169	-2,114	-1,621	-2,170
Interest & Investment Income	824.72	1,196	1,087	5,020	1,203	1,446
Earnings From Equity Investments	-1,030	-1,030	11,247	-	-	-4,526
Currency Exchange Gain (Loss)	-14.49	-576.79	-365.76	195.41	-178.68	720.62
Other Non Operating Income (Expenses)	1,134	733.2	383.07	172.25	3,028	-767.17
EBT Excluding Unusual Items	6,442	16,139	23,902	12,275	21,249	20,083
Gain (Loss) on Sale of Investments	-1,311	32.36	27.68	-1,594	-488.49	1.13
Gain (Loss) on Sale of Assets	104.62	244.53	-6.52	12.86	23.03	3,983
Pretax Income	5,235	16,416	23,923	10,693	20,783	24,067
Income Tax Expense	1,180	3,768	3,625	2,166	5,013	5,610
Net Income	4,055	12,648	20,299	8,527	15,770	18,457
Net Income to Common	4,055	12,648	20,299	8,527	15,770	18,457
Net Income Growth	-80.69%	-37.69%	138.06%	-45.93%	-14.56%	39.67%
Shares Outstanding (Basic)	9	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9	9
Shares Change (YoY)	0.01%	-0.01%	0.02%	0.01%	-0.01%	-0.04%
EPS (Basic)	430.26	1342.27	2154.00	905.00	1674.00	1959.00
EPS (Diluted)	430.26	1342.27	2154.00	905.00	1674.00	1959.00
EPS Growth	-80.69%	-37.69%	138.01%	-45.94%	-14.55%	39.73%
Free Cash Flow	20,030	45,699	23,369	-30,317	12,591	27,958
Free Cash Flow Per Share	2125.30	4849.87	2479.85	-3217.72	1336.57	2967.41
Gross Margin	10.04%	12.46%	11.27%	9.74%	13.08%	14.70%
Operating Margin	2.67%	4.96%	3.76%	2.44%	5.72%	7.75%
Profit Margin	0.97%	3.16%	5.18%	2.31%	4.79%	5.63%
Free Cash Flow Margin	4.78%	11.40%	5.97%	-8.21%	3.83%	8.53%
EBITDA	19,889	28,955	23,557	17,632	27,866	34,836
EBITDA Margin	4.75%	7.23%	6.02%	4.78%	8.47%	10.63%
D&A For EBITDA	8,702	9,063	8,838	8,630	9,049	9,456
EBIT	11,188	19,893	14,719	9,002	18,817	25,379
EBIT Margin	2.67%	4.96%	3.76%	2.44%	5.72%	7.75%
Effective Tax Rate	22.54%	22.95%	15.15%	20.26%	24.12%	23.31%
Advertising Expenses	-	-	-	78.08	79.52	103.99

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