MSC Co., Ltd. (KOSDAQ:009780)
 9,490.00
 +100.00 (1.06%)
  At close: Oct 28, 2025
MSC Co., Ltd. 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 | Jun '25 Jun 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 | 196,822 | 189,757 | 189,048 | 204,299 | 162,049 | 146,371 | Upgrade  | 
| Other Revenue | - | - | -0 | -0 | -0 | - | Upgrade  | 
| 196,822 | 189,757 | 189,048 | 204,299 | 162,049 | 146,371 | Upgrade  | |
| Revenue Growth (YoY) | 6.62% | 0.38% | -7.46% | 26.07% | 10.71% | -2.85% | Upgrade  | 
| Cost of Revenue | 145,029 | 143,451 | 147,364 | 162,053 | 127,200 | 120,262 | Upgrade  | 
| Gross Profit | 51,794 | 46,306 | 41,684 | 42,246 | 34,849 | 26,108 | Upgrade  | 
| Selling, General & Admin | 17,546 | 16,913 | 16,565 | 16,203 | 12,332 | 12,114 | Upgrade  | 
| Other Operating Expenses | 834.48 | 830.06 | 511.52 | 485.02 | 535.73 | 451.85 | Upgrade  | 
| Operating Expenses | 19,339 | 18,788 | 17,981 | 17,564 | 14,042 | 13,233 | Upgrade  | 
| Operating Income | 32,455 | 27,518 | 23,703 | 24,683 | 20,806 | 12,875 | Upgrade  | 
| Interest Expense | -2,259 | -2,393 | -1,852 | -1,128 | -581.2 | -798.05 | Upgrade  | 
| Interest & Investment Income | 970 | 694.9 | 643.53 | 551.7 | 73.43 | 98.75 | Upgrade  | 
| Currency Exchange Gain (Loss) | 496.69 | 471.03 | -6.18 | 161.95 | 388.01 | 29.57 | Upgrade  | 
| Other Non Operating Income (Expenses) | -1,547 | 147.95 | 306.61 | -163.88 | 116.02 | 155.67 | Upgrade  | 
| EBT Excluding Unusual Items | 30,116 | 26,439 | 22,795 | 24,104 | 20,803 | 12,361 | Upgrade  | 
| Gain (Loss) on Sale of Investments | 267.62 | 474.16 | 872.72 | 524.74 | 557.74 | 107.94 | Upgrade  | 
| Gain (Loss) on Sale of Assets | 21.14 | 4.9 | -57.4 | -1,043 | 83.85 | 5.87 | Upgrade  | 
| Asset Writedown | -20.7 | -133.32 | -183.74 | -13.65 | -1,170 | - | Upgrade  | 
| Pretax Income | 30,384 | 26,785 | 23,427 | 23,573 | 20,274 | 12,475 | Upgrade  | 
| Income Tax Expense | 5,793 | 5,021 | 4,959 | 5,448 | 4,886 | 3,535 | Upgrade  | 
| Net Income | 24,591 | 21,764 | 18,467 | 18,125 | 15,388 | 8,940 | Upgrade  | 
| Net Income to Common | 24,591 | 21,764 | 18,467 | 18,125 | 15,388 | 8,940 | Upgrade  | 
| Net Income Growth | 40.25% | 17.85% | 1.89% | 17.78% | 72.14% | -22.97% | Upgrade  | 
| Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 18 | Upgrade  | 
| Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 18 | Upgrade  | 
| EPS (Basic) | 1397.21 | 1236.58 | 1049.28 | 1029.81 | 874.35 | 507.94 | Upgrade  | 
| EPS (Diluted) | 1396.58 | 1236.58 | 1049.28 | 1029.81 | 874.35 | 507.94 | Upgrade  | 
| EPS Growth | 40.19% | 17.85% | 1.89% | 17.78% | 72.14% | -22.97% | Upgrade  | 
| Free Cash Flow | 26,179 | 26,717 | 14,997 | -10,781 | 17,100 | 4,981 | Upgrade  | 
| Free Cash Flow Per Share | 1487.43 | 1518.00 | 852.10 | -612.56 | 971.60 | 283.02 | Upgrade  | 
| Dividend Per Share | 110.000 | 110.000 | - | - | - | - | Upgrade  | 
| Gross Margin | 26.31% | 24.40% | 22.05% | 20.68% | 21.50% | 17.84% | Upgrade  | 
| Operating Margin | 16.49% | 14.50% | 12.54% | 12.08% | 12.84% | 8.80% | Upgrade  | 
| Profit Margin | 12.49% | 11.47% | 9.77% | 8.87% | 9.50% | 6.11% | Upgrade  | 
| Free Cash Flow Margin | 13.30% | 14.08% | 7.93% | -5.28% | 10.55% | 3.40% | Upgrade  | 
| EBITDA | 39,451 | 34,506 | 29,785 | 30,680 | 27,170 | 19,365 | Upgrade  | 
| EBITDA Margin | 20.04% | 18.19% | 15.75% | 15.02% | 16.77% | 13.23% | Upgrade  | 
| D&A For EBITDA | 6,996 | 6,988 | 6,082 | 5,997 | 6,363 | 6,491 | Upgrade  | 
| EBIT | 32,455 | 27,518 | 23,703 | 24,683 | 20,806 | 12,875 | Upgrade  | 
| EBIT Margin | 16.49% | 14.50% | 12.54% | 12.08% | 12.84% | 8.80% | Upgrade  | 
| Effective Tax Rate | 19.07% | 18.75% | 21.17% | 23.11% | 24.10% | 28.34% | Upgrade  | 
Source: S&P Global Market Intelligence. Standard template. Financial Sources.