Jin Young 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	33,296	34,221	30,903
Revenue Growth (YoY)	1.77%	10.74%	-
Cost of Revenue	30,992	32,344	29,374
Gross Profit	2,304	1,877	1,529
Selling, General & Admin	4,416	3,559	3,234
Research & Development	326.87	329.77	96.25
Amortization of Goodwill & Intangibles	4.26	3.63	2.63
Other Operating Expenses	130.96	158.58	74.92
Operating Expenses	5,392	4,816	3,890
Operating Income	-3,088	-2,939	-2,361
Interest Expense	-1,377	-834.36	-506.03
Interest & Investment Income	40.98	149.11	83.87
Currency Exchange Gain (Loss)	96.25	230.76	63.48
Other Non Operating Income (Expenses)	39.37	1,325	181.73
EBT Excluding Unusual Items	-4,289	-2,069	-2,538
Gain (Loss) on Sale of Investments	-48.08	-766.76	2.44
Gain (Loss) on Sale of Assets	27.69	79.76	-7.41
Asset Writedown	-1,260	-771.52	-12.78
Pretax Income	-5,569	-3,527	-2,556
Income Tax Expense	779.29	20.47	-682.64
Earnings From Continuing Operations	-6,348	-3,548	-1,873
Minority Interest in Earnings	939.49	352.63	-
Net Income	-5,409	-3,195	-1,873
Net Income to Common	-5,409	-3,195	-1,873
Shares Outstanding (Basic)	18	17	15
Shares Outstanding (Diluted)	18	17	15
Shares Change (YoY)	1.73%	13.30%	-
EPS (Basic)	-306.70	-182.82	-121.43
EPS (Diluted)	-306.88	-183.00	-121.43
Free Cash Flow	-8,016	-7,887	-5,138
Free Cash Flow Per Share	-454.51	-451.28	-333.11
Gross Margin	6.92%	5.49%	4.95%
Operating Margin	-9.28%	-8.59%	-7.64%
Profit Margin	-16.25%	-9.34%	-6.06%
Free Cash Flow Margin	-24.07%	-23.05%	-16.63%
EBITDA	-1,237	-1,610	-1,268
EBITDA Margin	-3.71%	-4.71%	-4.10%
D&A For EBITDA	1,851	1,329	1,093
EBIT	-3,088	-2,939	-2,361
EBIT Margin	-9.28%	-8.59%	-7.64%

Source: S&P Capital IQ. Standard template. Financial Sources.