LF Corp. 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	2015 - 2019
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	2015 - 2019
Operating Revenue	1,695,518	1,746,545	1,777,262	1,739,544	1,545,547	1,466,185	Upgrade
Other Revenue	148,576	209,723	123,464	228,996	247,557	144,275	Upgrade
Revenue	1,844,094	1,956,268	1,900,726	1,968,540	1,793,104	1,610,460	Upgrade
Revenue Growth (YoY)	-6.16%	2.92%	-3.45%	9.78%	11.34%	-13.03%	Upgrade
Cost of Revenue	817,148	842,735	806,327	798,160	695,009	713,336	Upgrade
Gross Profit	1,026,946	1,113,534	1,094,399	1,170,381	1,098,095	897,124	Upgrade
Selling, General & Admin	820,240	869,324	905,262	885,954	777,215	701,692	Upgrade
Amortization of Goodwill & Intangibles	20,606	23,061	25,786	24,030	22,971	24,340	Upgrade
Operating Expenses	911,541	988,203	1,036,748	985,492	939,513	819,632	Upgrade
Operating Income	115,405	125,331	57,651	184,889	158,582	77,491	Upgrade
Interest Expense	-30,130	-25,295	-15,255	-10,109	-9,834	-9,190	Upgrade
Interest & Investment Income	12,667	13,878	14,579	7,647	3,288	4,163	Upgrade
Earnings From Equity Investments	25,888	5,054	2,966	32,547	34,124	3,802	Upgrade
Currency Exchange Gain (Loss)	1,645	4,481	1,204	4,033	3,756	-3,485	Upgrade
Other Non Operating Income (Expenses)	6,025	6,253	7,716	2,628	1,920	-1,284	Upgrade
EBT Excluding Unusual Items	131,500	129,702	68,861	221,634	191,836	71,497	Upgrade
Gain (Loss) on Sale of Investments	39.9	-4,900	-5,678	2,296	1,603	540.75	Upgrade
Gain (Loss) on Sale of Assets	-2,617	-2,692	119	-181	20,152	-4,075	Upgrade
Asset Writedown	-7,000	-7,000	-479	18	-14,233	-13,483	Upgrade
Pretax Income	121,923	115,110	62,824	223,767	199,358	54,480	Upgrade
Income Tax Expense	29,847	24,507	-17,230	46,464	63,204	25,884	Upgrade
Earnings From Continuing Operations	92,076	90,603	80,054	177,303	136,154	28,596	Upgrade
Minority Interest in Earnings	-10,028	-15,132	2,460	-25,020	-17,515	-11,286	Upgrade
Net Income	82,047	75,471	82,514	152,282	118,640	17,310	Upgrade
Net Income to Common	82,047	75,471	82,514	152,282	118,640	17,310	Upgrade
Net Income Growth	-15.23%	-8.54%	-45.81%	28.36%	585.40%	-74.41%	Upgrade
Shares Outstanding (Basic)	27	28	28	28	28	29	Upgrade
Shares Outstanding (Diluted)	27	28	28	28	28	29	Upgrade
Shares Change (YoY)	-3.29%	-1.58%	-	-	-0.57%	-2.11%	Upgrade
EPS (Basic)	3002.54	2694.38	2899.29	5350.74	4168.65	604.76	Upgrade
EPS (Diluted)	3002.54	2694.38	2899.29	5350.74	4168.65	604.76	Upgrade
EPS Growth	-12.34%	-7.07%	-45.81%	28.36%	589.31%	-73.86%	Upgrade
Free Cash Flow	43,881	-7,818	-117,680	9,839	230,142	252,276	Upgrade
Free Cash Flow Per Share	1605.82	-279.12	-4134.92	345.72	8086.49	8813.94	Upgrade
Dividend Per Share	700.000	700.000	700.000	700.000	600.000	500.000	Upgrade
Dividend Growth	-	-	-	16.67%	20.00%	-	Upgrade
Gross Margin	55.69%	56.92%	57.58%	59.45%	61.24%	55.71%	Upgrade
Operating Margin	6.26%	6.41%	3.03%	9.39%	8.84%	4.81%	Upgrade
Profit Margin	4.45%	3.86%	4.34%	7.74%	6.62%	1.07%	Upgrade
Free Cash Flow Margin	2.38%	-0.40%	-6.19%	0.50%	12.83%	15.67%	Upgrade
EBITDA	197,333	213,113	146,159	264,817	236,421	163,670	Upgrade
EBITDA Margin	10.70%	10.89%	7.69%	13.45%	13.18%	10.16%	Upgrade
D&A For EBITDA	81,928	87,782	88,508	79,928	77,840	86,179	Upgrade
EBIT	115,405	125,331	57,651	184,889	158,582	77,491	Upgrade
EBIT Margin	6.26%	6.41%	3.03%	9.39%	8.84%	4.81%	Upgrade
Effective Tax Rate	24.48%	21.29%	-	20.77%	31.70%	47.51%	Upgrade
Advertising Expenses	-	52,216	62,948	60,373	45,532	36,806	Upgrade

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