Income Statement

Revenue

-6%

+10%

10Y

Currency: KRW

	Dec-2007	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	14	0	0	1 182	5 303	3 628	4 815	5 182	5 834	6 481	6 903	6 949	6 864	6 581	7 085	7 372	7 799	8 121	7 933	8 008	7 832	8 033	7 887	7 850	7 616	7 101	6 975	6 586	6 078	5 984	6 054	6 823	7 976	8 864	9 466	9 546	9 190	9 114	8 886	8 512	9 833	9 399	10 110	10 622	10 110	11 275	11 540	12 920	15 255	18 600	21 671	24 110	25 295	24 895	0	0
Revenue	738 084 N/A	389 132 -47%	753 222 +94%	1 043 818 +39%	1 466 497 +40%	1 453 308 -1%	1 451 860 0%	1 468 151 +1%	1 486 052 +1%	1 471 846 -1%	1 462 231 -1%	1 466 559 +0%	1 460 156 0%	1 477 320 +1%	1 519 639 +3%	1 547 137 +2%	1 571 048 +2%	1 572 982 +0%	1 563 605 -1%	1 535 848 -2%	1 529 297 0%	1 529 750 +0%	1 541 027 +1%	1 569 741 +2%	1 602 060 +2%	1 630 202 +2%	1 661 738 +2%	1 689 307 +2%	1 706 682 +1%	1 721 015 +1%	1 761 268 +2%	1 809 753 +3%	1 851 717 +2%	1 800 102 -3%	1 753 161 -3%	1 682 393 -4%	1 610 460 -4%	1 636 607 +2%	1 679 848 +3%	1 721 258 +2%	1 793 104 +4%	1 845 688 +3%	1 904 520 +3%	1 952 811 +3%	1 968 540 +1%	1 959 057 0%	1 908 958 -3%	1 891 162 -1%	1 900 726 +1%	1 905 969 +0%	1 901 052 0%	1 965 216 +3%	1 956 268 0%	1 939 881 -1%	1 926 476 -1%	1 844 094 -4%
Gross Profit
Cost of Revenue	(276 882)	(165 398)	(306 460)	(427 334)	(588 749)	(578 944)	(575 597)	(578 207)	(579 377)	(564 243)	(550 587)	(550 154)	(544 219)	(565 007)	(592 160)	(612 098)	(628 955)	(629 767)	(627 856)	(609 309)	(626 185)	(623 389)	(633 965)	(656 465)	(661 349)	(680 496)	(703 092)	(719 358)	(763 855)	(776 142)	(791 912)	(812 432)	(805 871)	(781 757)	(768 678)	(739 041)	(713 336)	(701 981)	(695 802)	(688 354)	(695 009)	(719 416)	(739 847)	(773 107)	(798 160)	(808 799)	(807 659)	(802 813)	(806 327)	(807 903)	(815 076)	(817 055)	(842 735)	(835 641)	(816 286)	(817 148)
Gross Profit	461 202 N/A	223 734 -51%	446 763 +100%	616 485 +38%	877 748 +42%	874 364 0%	876 261 +0%	889 942 +2%	906 676 +2%	907 602 +0%	911 644 +0%	916 406 +1%	915 937 0%	912 314 0%	927 480 +2%	935 039 +1%	942 093 +1%	943 215 +0%	935 749 -1%	926 539 -1%	903 112 -3%	906 360 +0%	907 061 +0%	913 275 +1%	940 710 +3%	949 706 +1%	958 646 +1%	969 949 +1%	942 827 -3%	944 873 +0%	969 355 +3%	997 319 +3%	1 045 846 +5%	1 018 343 -3%	984 482 -3%	943 352 -4%	897 124 -5%	934 626 +4%	984 046 +5%	1 032 904 +5%	1 098 095 +6%	1 126 272 +3%	1 164 673 +3%	1 179 705 +1%	1 170 381 -1%	1 150 258 -2%	1 101 299 -4%	1 088 350 -1%	1 094 399 +1%	1 098 065 +0%	1 085 976 -1%	1 148 161 +6%	1 113 534 -3%	1 104 240 -1%	1 110 190 +1%	1 026 946 -7%
Operating Income
Operating Expenses	(369 476)	(197 225)	(392 999)	(578 898)	(799 862)	(802 893)	(810 545)	(808 181)	(821 915)	(824 334)	(824 457)	(823 183)	(820 252)	(819 414)	(834 200)	(846 198)	(868 004)	(873 154)	(863 071)	(850 510)	(824 124)	(817 325)	(815 314)	(818 998)	(830 565)	(834 414)	(839 409)	(845 853)	(823 319)	(839 048)	(845 526)	(869 403)	(904 105)	(885 682)	(852 554)	(818 385)	(784 600)	(783 498)	(823 401)	(859 066)	(936 996)	(944 748)	(978 367)	(985 850)	(985 220)	(1 000 227)	(1 022 426)	(1 024 855)	(1 037 020)	(1 027 913)	(988 479)	(1 002 611)	(987 394)	(972 621)	(966 474)	(918 520)
Selling, General & Administrative	(369 476)	(197 225)	(367 955)	(540 235)	(748 391)	(751 423)	(784 119)	(782 827)	(771 660)	(787 446)	(777 390)	(778 607)	(778 819)	(780 067)	(794 727)	(806 935)	(827 944)	(832 904)	(823 686)	(810 910)	(784 604)	(775 832)	(773 962)	(778 413)	(790 021)	(792 915)	(797 202)	(802 951)	(781 641)	(783 668)	(792 688)	(806 418)	(831 240)	(805 701)	(770 024)	(736 010)	(701 692)	(701 758)	(743 485)	(780 875)	(860 873)	(869 414)	(902 446)	(908 845)	(907 097)	(920 989)	(940 746)	(941 292)	(950 562)	(939 573)	(891 070)	(914 431)	(901 685)	(890 636)	(876 231)	(831 056)
Depreciation & Amortization	0	0	0	(13 619)	(51 471)	0	0	(25 354)	(50 256)	(36 888)	(47 066)	(44 576)	(41 433)	(39 372)	(39 499)	(39 288)	(40 059)	(40 250)	(39 385)	(39 600)	(39 520)	(39 191)	(39 408)	(38 880)	(40 543)	(41 498)	(42 207)	(42 902)	(41 678)	(44 930)	(52 838)	(62 985)	(72 865)	(79 980)	(82 528)	(82 374)	(82 907)	(81 739)	(79 916)	(78 190)	(76 123)	(75 334)	(75 921)	(77 005)	(78 123)	(80 180)	(81 680)	(83 563)	(86 458)	(88 340)	(88 713)	(88 180)	(85 709)	(81 985)	(79 742)	(79 355)
Other Operating Expenses	0	0	(25 044)	(25 044)	0	(51 470)	(26 426)	0	0	0	0	0	0	25	26	25	0	0	0	0	0	(2 302)	(1 944)	(1 705)	0	0	0	0	0	(10 450)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	942	0	0	0	0	(8 696)	0	0	0	(10 501)	(8 109)
Operating Income	91 726 N/A	26 509 -71%	53 763 +103%	37 586 -30%	77 886 +107%	71 470 -8%	65 716 -8%	81 761 +24%	84 760 +4%	83 268 -2%	87 188 +5%	93 223 +7%	95 685 +3%	92 899 -3%	93 278 +0%	88 839 -5%	74 089 -17%	70 060 -5%	72 677 +4%	76 029 +5%	78 988 +4%	89 035 +13%	91 748 +3%	94 278 +3%	110 146 +17%	115 292 +5%	119 236 +3%	124 095 +4%	119 508 -4%	105 825 -11%	123 830 +17%	127 918 +3%	141 741 +11%	132 664 -6%	131 931 -1%	124 968 -5%	112 524 -10%	151 129 +34%	160 645 +6%	173 839 +8%	161 099 -7%	181 523 +13%	186 306 +3%	193 855 +4%	185 161 -4%	150 031 -19%	78 873 -47%	63 495 -19%	57 379 -10%	70 153 +22%	97 497 +39%	145 550 +49%	126 140 -13%	131 619 +4%	143 716 +9%	108 426 -25%
Pre-Tax Income
Interest Income Expense	121	278	1 128	1 374	2 559	4 040	6 068	8 211	8 457	9 040	8 370	8 379	8 880	8 508	6 698	5 048	2 867	1 564	1 746	(387)	2 034	(821)	202	3 518	(460)	3 592	3 616	3 655	7 137	7 389	6 668	6 152	3 058	2 754	1 294	(2 500)	(4 182)	(4 076)	(2 640)	2 037	1 679	693	5 308	10 873	8 619	11 066	7 440	1 911	3 956	(124)	(1 622)	(5 623)	(457)	944	(2 528)	14 234
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	25	0	0	0	0	(167)	(526)	(765)	(2 468)	0	0	0	(20 570)	(21 576)	(24 613)	(24 681)	(11 456)	0	(20 209)	(31 596)	(67 886)	(71 881)	(67 019)	(66 728)	(48 940)	(80 300)	(40 961)	(29 288)	13 408	48 198	18 085	17 066	28 435	0	(299)	(74)	(6 145)	(8 645)	0	(10 803)	(13 001)	(10 501)	0	0
Gain/Loss on Disposition of Assets	(362)	0	0	(1 082)	(2 238)	0	0	(2 216)	(7 410)	(4 274)	(6 269)	(5 587)	(4 402)	(3 584)	(4 328)	(5 747)	(5 374)	(6 291)	(6 840)	(5 286)	(5 292)	(4 780)	(1 670)	(1 552)	(1 669)	(1 371)	(1 271)	(950)	(1 007)	(1 496)	(1 946)	(2 476)	(4 191)	(3 928)	(3 653)	(3 105)	(4 075)	(3 803)	(2 318)	16 292	20 152	20 514	18 916	583	(181)	(1 103)	(1 239)	509	119	901	850	(1 028)	(2 692)	(2 329)	(2 674)	(2 616)
Total Other Income	(711)	(274)	508	1 470	1 837	(2 471)	(3 801)	(1 697)	4 072	2 763	4 052	3 001	3 395	5 740	5 445	5 688	1 772	(716)	(432)	(1 017)	977	5 934	5 198	6 956	14 431	9 780	11 417	11 315	6 063	6 381	5 512	5 536	27 743	27 691	24 057	24 578	(848)	(367)	1 310	1 815	3 020	1 913	3 054	1 185	1 733	3 189	4 487	4 700	7 514	7 172	7 579	7 660	5 120	3 236	2 134	1 879
Pre-Tax Income	90 774 N/A	26 513 -71%	55 399 +109%	39 348 -29%	80 044 +103%	73 039 -9%	67 983 -7%	86 060 +27%	89 879 +4%	90 797 +1%	93 341 +3%	99 015 +6%	103 583 +5%	103 565 0%	101 095 -2%	93 828 -7%	73 354 -22%	64 452 -12%	66 626 +3%	68 573 +3%	74 239 +8%	89 366 +20%	95 477 +7%	103 200 +8%	101 879 -1%	105 718 +4%	108 386 +3%	113 435 +5%	120 246 +6%	118 098 -2%	113 854 -4%	105 533 -7%	100 465 -5%	87 299 -13%	86 609 -1%	77 212 -11%	54 480 -29%	62 583 +15%	116 035 +85%	164 695 +42%	199 358 +21%	252 841 +27%	231 670 -8%	223 561 -4%	223 767 +0%	163 182 -27%	89 263 -45%	70 541 -21%	62 824 -11%	69 457 +11%	104 304 +50%	135 756 +30%	115 110 -15%	122 969 +7%	140 648 +14%	121 923 -13%
Net Income
Tax Provision	(25 037)	(7 201)	(15 517)	(12 487)	(23 298)	(21 746)	(20 190)	(24 689)	(24 965)	(25 117)	(23 628)	(24 214)	(22 518)	(22 321)	(25 440)	(22 655)	(22 743)	(21 149)	(20 554)	(22 812)	(23 083)	(25 674)	(26 681)	(28 560)	(31 925)	(33 161)	(39 292)	(39 767)	(38 906)	(39 895)	(35 159)	(35 811)	(31 015)	(28 774)	(29 887)	(23 102)	(25 884)	(28 697)	(38 148)	(54 169)	(63 204)	(76 317)	(74 470)	(73 682)	(46 464)	(26 655)	11 660	29 270	17 230	18 146	(5 359)	(21 806)	(24 507)	(30 506)	(36 172)	(29 847)
Income from Continuing Operations	65 736	19 312	39 882	26 860	56 746	51 292	47 792	61 371	64 914	65 680	69 713	74 802	81 065	81 244	75 655	71 172	50 611	43 302	46 071	45 760	51 156	63 692	68 796	74 639	69 954	72 556	69 093	73 669	81 340	78 204	78 696	69 721	69 450	58 524	56 720	54 110	28 596	33 886	77 889	110 526	136 154	176 525	157 200	149 879	177 303	136 528	100 923	99 811	80 054	87 603	98 944	113 950	90 603	92 464	104 476	92 076
Income to Minority Interest	0	500	1 232	2 411	3 950	4 016	4 247	3 829	3 268	2 735	1 839	1 147	281	253	415	411	314	286	217	192	507	834	1 414	1 620	3 690	3 774	3 633	3 605	1 878	1 823	2 439	1 912	(1 806)	(8 113)	(13 994)	(12 766)	(11 286)	(10 437)	(12 454)	(18 051)	(17 515)	(21 100)	(21 803)	(22 416)	(25 020)	(16 613)	(1 284)	145	2 460	1 511	(8 843)	(17 164)	(15 132)	(16 160)	(18 436)	(10 028)
Net Income (Common)	65 736 N/A	19 812 -70%	41 114 +108%	29 272 -29%	60 696 +107%	55 309 -9%	52 040 -6%	65 200 +25%	68 183 +5%	68 415 +0%	71 551 +5%	75 948 +6%	81 346 +7%	81 497 +0%	76 071 -7%	71 584 -6%	50 925 -29%	43 588 -14%	46 288 +6%	45 952 -1%	51 662 +12%	64 526 +25%	70 210 +9%	76 260 +9%	73 644 -3%	76 330 +4%	72 726 -5%	77 273 +6%	83 218 +8%	80 028 -4%	81 136 +1%	71 634 -12%	67 643 -6%	50 411 -25%	42 727 -15%	41 344 -3%	17 310 -58%	23 450 +35%	65 434 +179%	92 476 +41%	118 640 +28%	155 424 +31%	135 396 -13%	127 463 -6%	152 282 +19%	119 914 -21%	99 639 -17%	99 956 +0%	82 514 -17%	89 114 +8%	90 101 +1%	96 786 +7%	75 471 -22%	76 303 +1%	86 040 +13%	82 047 -5%
EPS (Diluted)	2 266.75 N/A	683.17 -70%	1 370.46 +101%	1 009.37 -26%	2 092.96 +107%	1 907.2 -9%	1 794.48 -6%	2 248.27 +25%	2 351.13 +5%	2 359.13 +0%	2 467.27 +5%	2 618.89 +6%	2 805.03 +7%	2 810.24 +0%	2 535.69 -10%	2 468.41 -3%	1 756.03 -29%	1 503.03 -14%	1 596.13 +6%	1 584.55 -1%	1 781.44 +12%	2 225.03 +25%	2 421.03 +9%	2 629.65 +9%	2 539.44 -3%	2 632.06 +4%	2 507.79 -5%	2 664.58 +6%	2 869.58 +8%	2 759.58 -4%	2 797.79 +1%	2 470.13 -12%	2 332.51 -6%	1 738.31 -25%	1 525.96 -12%	1 476.57 -3%	596.89 -60%	837.5 +40%	2 299.19 +175%	3 249.33 +41%	4 168.65 +28%	5 461.15 +31%	4 757.43 -13%	4 478.67 -6%	5 350.74 +19%	4 213.44 -21%	3 501.02 -17%	3 512.17 +0%	2 899.29 -17%	3 132.15 +8%	3 203.86 +2%	3 457.44 +8%	2 694.38 -22%	2 779.75 +3%	3 137.14 +13%	3 042.72 -3%

Income Statement Balance Sheet Cash Flow Statement

LF Corp
KRX:093050

Income Statement

Earnings Waterfall
LF Corp

Income Statement
LF Corp

See Also

Company

Help

Tools

Stocks

LF Corp KRX:093050

Income Statement

Earnings Waterfall LF Corp

Income Statement LF Corp

See Also

Company

Help

Tools

Stocks

LF Corp
KRX:093050

Earnings Waterfall
LF Corp

Income Statement
LF Corp