LF Corp. (KRX:093050)
South Korea · Delayed Price · Currency is KRW 22,100
+1,450 (7.02%)
Last updated: Jun 9, 2026, 2:11 PM KST
LF Corp. Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 1,722,644 | 1,697,191 | 1,746,545 | 1,777,262 | 1,739,544 | 1,545,547 |
Other Revenue | 191,450 | 185,239 | 209,723 | 123,464 | 228,996 | 247,557 |
| 1,914,094 | 1,882,430 | 1,956,268 | 1,900,726 | 1,968,540 | 1,793,104 | |
Revenue Growth (YoY) | -1.33% | -3.77% | 2.92% | -3.45% | 9.78% | 11.34% |
Cost of Revenue | 789,263 | 790,068 | 842,735 | 806,327 | 798,160 | 695,009 |
Gross Profit | 1,124,831 | 1,092,363 | 1,113,534 | 1,094,399 | 1,170,381 | 1,098,095 |
Selling, General & Admin | 845,098 | 830,567 | 869,324 | 905,262 | 885,954 | 777,215 |
Amortization of Goodwill & Intangibles | 19,633 | 20,089 | 23,061 | 25,786 | 24,030 | 22,971 |
Operating Expenses | 942,494 | 924,391 | 988,203 | 1,036,748 | 985,492 | 939,513 |
Operating Income | 182,337 | 167,972 | 125,331 | 57,651 | 184,889 | 158,582 |
Interest Expense | -40,009 | -35,172 | -25,295 | -15,255 | -10,109 | -9,834 |
Interest & Investment Income | 10,251 | 11,249 | 13,878 | 14,579 | 7,647 | 3,288 |
Earnings From Equity Investments | 29,484 | 26,755 | 5,054 | 2,966 | 32,547 | 34,124 |
Currency Exchange Gain (Loss) | -2,840 | -2,139 | 4,481 | 1,204 | 4,033 | 3,756 |
Other Non Operating Income (Expenses) | 11,890 | 7,196 | 6,253 | 7,716 | 2,628 | 1,920 |
EBT Excluding Unusual Items | 191,113 | 175,861 | 129,702 | 68,861 | 221,634 | 191,836 |
Gain (Loss) on Sale of Investments | -1,357 | -1,315 | -4,900 | -5,678 | 2,296 | 1,603 |
Gain (Loss) on Sale of Assets | -1,752 | -1,398 | -2,692 | 119 | -181 | 20,152 |
Asset Writedown | -4,391 | -4,391 | -7,000 | -479 | 18 | -14,233 |
Pretax Income | 183,613 | 168,757 | 115,110 | 62,824 | 223,767 | 199,358 |
Income Tax Expense | 57,322 | 51,230 | 24,507 | -17,230 | 46,464 | 63,204 |
Earnings From Continuing Operations | 126,291 | 117,527 | 90,603 | 80,054 | 177,303 | 136,154 |
Minority Interest in Earnings | -18,437 | -18,634 | -15,132 | 2,460 | -25,020 | -17,515 |
Net Income | 107,854 | 98,893 | 75,471 | 82,514 | 152,282 | 118,640 |
Net Income to Common | 107,854 | 98,893 | 75,471 | 82,514 | 152,282 | 118,640 |
Net Income Growth | 41.35% | 31.03% | -8.54% | -45.81% | 28.36% | 585.40% |
Shares Outstanding (Basic) | 27 | 27 | 28 | 28 | 28 | 28 |
Shares Outstanding (Diluted) | 27 | 27 | 28 | 28 | 28 | 28 |
Shares Change (YoY) | -3.12% | -3.18% | -1.57% | - | - | -0.57% |
EPS (Basic) | 4009.64 | 3645.93 | 2694.00 | 2899.29 | 5350.74 | 4168.65 |
EPS (Diluted) | 4009.64 | 3645.93 | 2694.00 | 2899.29 | 5350.74 | 4168.65 |
EPS Growth | 45.90% | 35.34% | -7.08% | -45.81% | 28.36% | 589.31% |
Free Cash Flow | 47,310 | 35,912 | -7,818 | -117,680 | 9,839 | 230,142 |
Free Cash Flow Per Share | 1758.81 | 1323.99 | -279.08 | -4134.92 | 345.72 | 8086.49 |
Dividend Per Share | - | - | - | 700.000 | 700.000 | 600.000 |
Dividend Growth | - | - | - | - | 16.67% | 20.00% |
Gross Margin | 58.77% | 58.03% | 56.92% | 57.58% | 59.45% | 61.24% |
Operating Margin | 9.53% | 8.92% | 6.41% | 3.03% | 9.39% | 8.84% |
Profit Margin | 5.63% | 5.25% | 3.86% | 4.34% | 7.74% | 6.62% |
Free Cash Flow Margin | 2.47% | 1.91% | -0.40% | -6.19% | 0.50% | 12.83% |
EBITDA | 270,368 | 253,413 | 213,113 | 146,159 | 264,817 | 236,421 |
EBITDA Margin | 14.12% | 13.46% | 10.89% | 7.69% | 13.45% | 13.18% |
D&A For EBITDA | 88,030 | 85,441 | 87,782 | 88,508 | 79,928 | 77,840 |
EBIT | 182,337 | 167,972 | 125,331 | 57,651 | 184,889 | 158,582 |
EBIT Margin | 9.53% | 8.92% | 6.41% | 3.03% | 9.39% | 8.84% |
Effective Tax Rate | 31.22% | 30.36% | 21.29% | - | 20.77% | 31.70% |
Advertising Expenses | - | 45,012 | 52,216 | 62,948 | 60,373 | 45,532 |