Multicampus Corporation (KOSDAQ:067280)
South Korea · Delayed Price · Currency is KRW 25,000
-150 (-0.60%)
At close: Aug 11, 2026
Multicampus Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 335,595 | 330,827 | 352,740 | 358,598 | 357,487 | 308,282 |
Other Revenue | -0 | -0 | -0 | - | -0 | - |
| 335,595 | 330,827 | 352,740 | 358,598 | 357,487 | 308,282 | |
Revenue Growth | -3.10% | -6.21% | -1.63% | 0.31% | 15.96% | 18.56% |
Cost of Revenue | 246,022 | 238,525 | 251,566 | 258,221 | 258,028 | 227,078 |
Gross Profit | 89,573 | 92,303 | 101,173 | 100,377 | 99,459 | 81,204 |
Selling, General & Admin | 59,562 | 58,246 | 60,129 | 57,549 | 55,063 | 51,128 |
Amortization of Goodwill & Intangibles | 19.73 | 19.73 | 53.03 | 455.2 | 470.04 | 740.4 |
Operating Expenses | 61,743 | 60,411 | 62,244 | 60,091 | 58,417 | 54,737 |
Operating Income | 27,830 | 31,892 | 38,929 | 40,286 | 41,042 | 26,467 |
Interest Expense | -1,147 | -1,203 | -1,511 | -1,726 | -1,283 | -807.4 |
Interest & Investment Income | 5,607 | 5,649 | 5,967 | 4,559 | 1,884 | 642.49 |
Currency Exchange Gain (Loss) | -0.8 | 124.56 | -334.52 | 49.72 | -54.65 | -88.08 |
Other Non Operating Income (Expenses) | 63.74 | -94.37 | -297.12 | -905.38 | -364.42 | 425.09 |
EBT Excluding Unusual Items | 32,353 | 36,368 | 42,754 | 42,263 | 41,225 | 26,639 |
Gain (Loss) on Sale of Investments | 8.89 | 8.03 | 5.36 | 5.73 | 6.04 | 4.6 |
Gain (Loss) on Sale of Assets | -963.33 | -963.88 | -13.61 | -44.48 | 195.3 | -21.49 |
Asset Writedown | -2,201 | -2,201 | - | - | - | 382.5 |
Pretax Income | 29,198 | 33,211 | 42,745 | 42,224 | 41,426 | 27,005 |
Income Tax Expense | 5,618 | 6,826 | 11,232 | 10,284 | 10,886 | 6,449 |
Earnings From Continuing Operations | 23,580 | 26,384 | 31,513 | 31,940 | 30,540 | 20,556 |
Minority Interest in Earnings | -290.9 | -203.25 | -447.55 | -432.94 | -280.47 | -176.45 |
Net Income | 23,289 | 26,181 | 31,066 | 31,507 | 30,259 | 20,380 |
Net Income to Common | 23,289 | 26,181 | 31,066 | 31,507 | 30,259 | 20,380 |
Net Income Growth | -20.94% | -15.72% | -1.40% | 4.13% | 48.48% | 104.57% |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 6 | 6 | 6 | 6 | 6 | 6 |
Shares Change | 0.01% | 0.01% | -0.01% | - | - | 0.53% |
EPS (Basic) | 3929.43 | 4417.43 | 5242.00 | 5316.09 | 5105.50 | 3438.60 |
EPS (Diluted) | 3929.43 | 4417.43 | 5242.00 | 5316.00 | 5105.50 | 3438.60 |
EPS Growth | -20.95% | -15.73% | -1.39% | 4.12% | 48.48% | 103.50% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 44,608 | 42,850 | 45,928 | 58,458 | 50,345 | 45,090 |
Free Cash Flow Per Share | 7526.46 | 7229.81 | 7749.82 | 9863.39 | 8494.41 | 7607.84 |
Dividend Per Share | - | - | - | 1600.000 | 800.000 | 600.000 |
Dividend Growth | - | - | - | 100.00% | 33.33% | 20.00% |
Gross Margin | 26.69% | 27.90% | 28.68% | 27.99% | 27.82% | 26.34% |
Operating Margin | 8.29% | 9.64% | 11.04% | 11.23% | 11.48% | 8.58% |
Profit Margin | 6.94% | 7.91% | 8.81% | 8.79% | 8.46% | 6.61% |
Free Cash Flow Margin | 13.29% | 12.95% | 13.02% | 16.30% | 14.08% | 14.63% |
EBITDA | 43,403 | 47,708 | 58,971 | 58,810 | 61,781 | 46,713 |
EBITDA Margin | 12.93% | 14.42% | 16.72% | 16.40% | 17.28% | 15.15% |
D&A For EBITDA | 15,573 | 15,816 | 20,042 | 18,525 | 20,739 | 20,246 |
EBIT | 27,830 | 31,892 | 38,929 | 40,286 | 41,042 | 26,467 |
EBIT Margin | 8.29% | 9.64% | 11.04% | 11.23% | 11.48% | 8.58% |
Effective Tax Rate | 19.24% | 20.55% | 26.28% | 24.36% | 26.28% | 23.88% |
Advertising Expenses | - | - | - | - | - | 608.02 |