Doosan Bobcat Inc. (KRX:241560)

United States Steel 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	8,936,197	9,261,331	9,694,242	8,392,742	5,816,200	4,282,058
Revenue Growth (YoY)	-9.80%	-4.47%	15.51%	44.30%	35.83%	-5.04%
Cost of Revenue	6,877,512	7,104,818	7,333,459	6,496,017	4,582,555	3,392,209
Gross Profit	2,058,685	2,156,513	2,360,783	1,896,725	1,233,645	889,848
Selling, General & Admin	946,814	924,392	731,470	540,165	512,486	385,584
Research & Development	233,314	230,562	198,096	152,968	107,763	91,702
Other Operating Expenses	-	-	-	144,702	-	-
Operating Expenses	1,244,019	1,212,747	980,093	853,601	638,355	495,989
Operating Income	814,666	943,766	1,380,690	1,043,123	595,290	393,859
Interest Expense	-116,224	-116,037	-111,680	-81,633	-55,572	-44,175
Interest & Investment Income	67,105	72,889	38,520	3,214	2,498	5,205
Earnings From Equity Investments	-122.4	-93.07	538.16	1,704	10,027	-55.19
Currency Exchange Gain (Loss)	17,256	19,857	-12,263	-54,133	-40,511	9,976
Other Non Operating Income (Expenses)	-40,202	-37,764	-33,495	-21,617	-8,482	-8,099
EBT Excluding Unusual Items	742,478	882,618	1,262,310	890,659	503,251	356,712
Gain (Loss) on Sale of Investments	-	-	-1,260	-	-	-
Gain (Loss) on Sale of Assets	-1,056	-985.33	-180.25	-1,976	21,153	-900.59
Asset Writedown	-14,001	-14,515	-9,737	-618.74	-3,382	-
Other Unusual Items	-2,365	-2,372	-2,203	-25,345	-	-
Pretax Income	725,056	864,745	1,248,929	862,720	521,023	355,811
Income Tax Expense	220,234	254,598	333,556	235,783	135,134	108,358
Earnings From Continuing Operations	504,822	610,147	915,373	626,937	385,889	247,454
Net Income to Company	504,822	610,147	915,373	626,937	385,889	247,454
Net Income	504,822	610,147	915,373	626,937	385,889	247,454
Net Income to Common	504,822	610,147	915,373	626,937	385,889	247,454
Net Income Growth	-46.68%	-33.34%	46.01%	62.47%	55.94%	-9.06%
Shares Outstanding (Basic)	99	100	100	100	100	100
Shares Outstanding (Diluted)	99	100	100	100	100	100
Shares Change (YoY)	-1.26%	-0.30%	-0.03%	-0.13%	0.01%	0.16%
EPS (Basic)	5106.28	6112.51	9138.57	6255.39	3845.00	2466.00
EPS (Diluted)	5084.29	6101.04	9129.19	6250.32	3845.00	2466.00
EPS Growth	-46.22%	-33.17%	46.06%	62.56%	55.92%	-9.21%
Free Cash Flow	371,656	490,419	1,115,885	527,484	246,240	422,882
Free Cash Flow Per Share	3756.30	4909.01	11135.87	5262.62	2453.53	4214.23
Dividend Per Share	1595.031	1599.999	1600.001	-	-	-
Gross Margin	23.04%	23.29%	24.35%	22.60%	21.21%	20.78%
Operating Margin	9.12%	10.19%	14.24%	12.43%	10.23%	9.20%
Profit Margin	5.65%	6.59%	9.44%	7.47%	6.64%	5.78%
Free Cash Flow Margin	4.16%	5.29%	11.51%	6.29%	4.23%	9.88%
EBITDA	1,016,401	1,133,175	1,536,154	1,189,049	784,941	523,885
EBITDA Margin	11.37%	12.24%	15.85%	14.17%	13.50%	12.23%
D&A For EBITDA	201,735	189,409	155,463	145,926	189,651	130,026
EBIT	814,666	943,766	1,380,690	1,043,123	595,290	393,859
EBIT Margin	9.12%	10.19%	14.24%	12.43%	10.23%	9.20%
Effective Tax Rate	30.38%	29.44%	26.71%	27.33%	25.94%	30.45%
Advertising Expenses	-	113,429	99,254	64,391	42,191	31,886

Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.