JS Corporation 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	Jun '26 Jun 30, 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	1,438,761	1,288,233	1,117,499	862,765	975,066	987,024
Other Revenue	-0	-0	-0	-	-0	-
Revenue	1,438,761	1,288,233	1,117,499	862,765	975,066	987,024
Revenue Growth	11.32%	15.28%	29.53%	-11.52%	-1.21%	145.03%
Cost of Revenue	1,155,083	1,046,698	906,896	691,461	801,807	830,747
Gross Profit	283,678	241,534	210,603	171,304	173,259	156,277
Selling, General & Admin	99,729	89,290	80,890	76,973	81,994	84,657
Research & Development	753.47	879.19	827.52	2,134	2,085	2,145
Amortization of Goodwill & Intangibles	247.77	241.9	170.57	243.18	352.74	678.65
Other Operating Expenses	8,053	7,626	4,534	3,041	3,471	3,245
Operating Expenses	112,267	101,384	89,364	87,282	91,808	95,336
Operating Income	171,411	140,151	121,239	84,022	81,451	60,941
Interest Expense	-37,136	-40,745	-38,634	-13,831	-4,238	-4,065
Interest & Investment Income	3,167	4,026	6,145	6,494	575.56	226.95
Earnings From Equity Investments	116.65	520.31	22,612	43,167	4,872	-1,257
Currency Exchange Gain (Loss)	-7,511	7,610	4,811	3,939	3,875	-1,220
Other Non Operating Income (Expenses)	8,853	9,794	23,656	3,597	-1,100	-3,459
EBT Excluding Unusual Items	138,902	121,356	139,829	127,388	85,435	51,166
Gain (Loss) on Sale of Investments	5,507	4,661	1,801	1,196	696.23	2,057
Gain (Loss) on Sale of Assets	1,066	-238.57	47.58	-1,274	547.15	8,776
Asset Writedown	-6,945	-6,863	-2,532	-1,266	-3,085	-2,473
Other Unusual Items	-8,692	-	-	3,674	-	-
Pretax Income	129,837	118,915	139,146	129,719	83,594	59,526
Income Tax Expense	40,650	33,161	36,947	19,914	19,009	11,232
Earnings From Continuing Operations	89,187	85,754	102,199	109,805	64,585	48,294
Minority Interest in Earnings	-7,640	-9,204	-4,773	-36.43	11.45	-30.05
Net Income	81,547	76,550	97,426	109,768	64,596	48,264
Net Income to Common	81,547	76,550	97,426	109,768	64,596	48,264
Net Income Growth	27.01%	-21.43%	-11.24%	69.93%	33.84%	1942.76%
Shares Outstanding (Basic)	29	28	27	25	25	25
Shares Outstanding (Diluted)	30	31	31	32	27	26
Shares Change	-2.49%	0.07%	-3.99%	16.43%	5.65%	3.36%
EPS (Basic)	2810.05	2691.57	3675.83	4336.00	2558.76	1937.98
EPS (Diluted)	2761.76	2365.91	3299.45	3379.00	2430.06	1877.77
EPS Growth	36.48%	-28.29%	-2.35%	39.05%	29.41%	1888.93%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Free Cash Flow	62,593	117,072	10,417	75,126	46,051	14,251
Free Cash Flow Per Share	2100.58	3829.17	340.96	2360.95	1685.03	550.92
Gross Margin	19.72%	18.75%	18.85%	19.86%	17.77%	15.83%
Operating Margin	11.91%	10.88%	10.85%	9.74%	8.35%	6.17%
Profit Margin	5.67%	5.94%	8.72%	12.72%	6.63%	4.89%
Free Cash Flow Margin	4.35%	9.09%	0.93%	8.71%	4.72%	1.44%
EBITDA	193,071	162,833	143,993	99,488	99,523	80,984
EBITDA Margin	13.42%	12.64%	12.88%	11.53%	10.21%	8.21%
D&A For EBITDA	21,660	22,682	22,754	15,466	18,073	20,043
EBIT	171,411	140,151	121,239	84,022	81,451	60,941
EBIT Margin	11.91%	10.88%	10.85%	9.74%	8.35%	6.17%
Effective Tax Rate	31.31%	27.89%	26.55%	15.35%	22.74%	18.87%