LX Semicon 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	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Operating Revenue	1,751,805	1,865,622	1,901,445	2,119,345	1,898,846	1,161,896	Upgrade
Other Revenue	-	-	-	-0	-	-	Upgrade
Revenue	1,751,805	1,865,622	1,901,445	2,119,345	1,898,846	1,161,896	Upgrade
Revenue Growth (YoY)	-6.61%	-1.88%	-10.28%	11.61%	63.43%	33.99%	Upgrade
Cost of Revenue	1,188,319	1,250,458	1,368,189	1,444,347	1,240,787	866,344	Upgrade
Gross Profit	563,486	615,163	533,256	674,998	658,058	295,552	Upgrade
Selling, General & Admin	199,239	194,679	166,154	137,822	107,378	72,143	Upgrade
Research & Development	223,339	231,692	219,775	210,779	171,357	120,856	Upgrade
Amortization of Goodwill & Intangibles	8,086	6,892	3,522	2,708	2,185	1,781	Upgrade
Other Operating Expenses	1,153	1,153	1,208	1,274	806.08	511.26	Upgrade
Operating Expenses	449,030	448,086	404,220	364,374	288,436	201,325	Upgrade
Operating Income	114,456	167,077	129,036	310,624	369,622	94,227	Upgrade
Interest Expense	-3,114	-1,803	-448.34	-430.6	-174.34	-216.07	Upgrade
Interest & Investment Income	15,497	17,672	11,363	11,908	4,111	2,718	Upgrade
Earnings From Equity Investments	-2,524	-59.12	3,003	1,904	743.41	-206.99	Upgrade
Currency Exchange Gain (Loss)	4,959	15,938	3,047	-9,968	9,809	-3,251	Upgrade
Other Non Operating Income (Expenses)	-18,101	-30,127	-24,678	-10,843	-3,373	-2,146	Upgrade
EBT Excluding Unusual Items	111,173	168,697	121,323	303,194	380,739	91,124	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-	-32.64	-107.89	Upgrade
Gain (Loss) on Sale of Assets	127.37	82.57	5,148	776.16	-29.76	-101.32	Upgrade
Asset Writedown	-1,103	-784.05	-184.15	-	-	-	Upgrade
Pretax Income	110,197	167,996	126,287	303,971	380,676	90,915	Upgrade
Income Tax Expense	25,659	37,487	25,083	70,278	84,252	18,386	Upgrade
Earnings From Continuing Operations	84,538	130,509	101,204	233,693	296,424	72,529	Upgrade
Net Income	84,538	130,509	101,204	233,693	296,424	72,529	Upgrade
Net Income to Common	84,538	130,509	101,204	233,693	296,424	72,529	Upgrade
Net Income Growth	-46.03%	28.96%	-56.69%	-21.16%	308.70%	88.20%	Upgrade
Shares Outstanding (Basic)	16	16	16	16	16	16	Upgrade
Shares Outstanding (Diluted)	16	16	16	16	16	16	Upgrade
Shares Change (YoY)	-0.01%	-	-	-	-	-	Upgrade
EPS (Basic)	5198.22	8024.27	6222.43	14368.44	18225.44	4459.39	Upgrade
EPS (Diluted)	5197.95	8024.00	6222.00	14368.00	18225.00	4459.00	Upgrade
EPS Growth	-46.03%	28.96%	-56.69%	-21.16%	308.72%	88.18%	Upgrade
Free Cash Flow	61,689	145,788	69,478	-141,603	390,478	65,683	Upgrade
Free Cash Flow Per Share	3793.22	8963.67	4271.83	-8706.38	24008.27	4038.48	Upgrade
Dividend Per Share	2400.000	2400.000	1800.000	4500.000	5400.000	1350.000	Upgrade
Dividend Growth	33.33%	33.33%	-60.00%	-16.67%	300.00%	62.65%	Upgrade
Gross Margin	32.17%	32.97%	28.04%	31.85%	34.66%	25.44%	Upgrade
Operating Margin	6.53%	8.96%	6.79%	14.66%	19.47%	8.11%	Upgrade
Profit Margin	4.83%	7.00%	5.32%	11.03%	15.61%	6.24%	Upgrade
Free Cash Flow Margin	3.52%	7.81%	3.65%	-6.68%	20.56%	5.65%	Upgrade
EBITDA	151,792	200,435	158,419	341,208	392,577	110,031	Upgrade
EBITDA Margin	8.67%	10.74%	8.33%	16.10%	20.67%	9.47%	Upgrade
D&A For EBITDA	37,336	33,358	29,384	30,584	22,956	15,804	Upgrade
EBIT	114,456	167,077	129,036	310,624	369,622	94,227	Upgrade
EBIT Margin	6.53%	8.96%	6.79%	14.66%	19.47%	8.11%	Upgrade
Effective Tax Rate	23.28%	22.31%	19.86%	23.12%	22.13%	20.22%	Upgrade
Advertising Expenses	-	580.72	581.7	144.88	79.46	70.19	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.