Boryung Corporation (003850.KS) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	1060.3B	1017.4B	1017.1B	859.6B	760.5B
Cost of Revenue	690.1B	664.9B	653.7B	506.2B	453.3B
Gross Profit	365.3B	352.5B	363.4B	353.4B	307.2B
Operating Expenses
R&D Expense	47.7B	65.1B	51.5B	47.3B	41.7B
SG&A Expense	129.8B	99.6B	99.1B	92.1B	92.0B
General & Admin Expense	17.9B	20.7B	21.3B	19.2B	17.9B
Selling & Marketing Expense	78.1B	78.8B	77.7B	72.8B	74.2B
Other Expenses	134.3B	122.8B	142.3B	145.8B	116.9B
Total Operating Expenses	292.5B	287.4B	292.9B	285.2B	250.6B
Cost and Expenses	987.6B	950.5B	946.6B	791.9B	703.9B
Operating Income (EBIT)	72.7B	65.1B	70.5B	68.3B	56.6B
Non-Operating
Interest Income	12.4B	8.6B	6.0B	871.8M	4.5B
Interest Expense	13.2B	11.6B	9.0B	9.5B	6.1B
Net Interest Income	(841.2M)	(3.0B)	(3.0B)	(8.7B)	(1.6B)
Other Non-Op Income/Expense	75.0B	4.8B	(7.5B)	(12.0B)	2.3B
Non-Operating Income (excl Interest)	(40.8B)	(16.4B)	(1.5B)	2.4B	(12.6B)
EBT (Pre-Tax Income)	147.7B	69.8B	63.0B	56.3B	58.9B
Income Tax Expense	27.1B	5.5B	(6.7B)	16.1B	16.9B
Bottom Line
Net Income	120.6B	64.3B	69.6B	40.2B	41.9B
Earnings from Cont. Ops	120.6B	64.3B	69.6B	40.2B	41.9B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	120.6B	64.3B	69.6B	40.2B	41.9B
Per Share
Basic EPS	₩1,436	₩766	₩1,020	₩610	₩636
Diluted EPS	₩1,435	₩766	₩1,016	₩610	₩634
Revenue Per Share	₩12,360	₩12,120	₩14,894	₩13,051	₩11,543
Shares
Basic Shares Outstanding	85.8M	83.9M	68.3M	65.9M	65.9M
Diluted Shares Outstanding	85.8M	83.9M	68.5M	65.9M	66.1M
Profitability Metrics
EBITDA	137.2B	108.6B	114.8B	110.2B	105.7B
D&A	47.4B	43.5B	42.8B	44.4B	36.6B
EBIT	90.0B	65.1B	72.0B	65.9B	69.2B

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026