MDS Tech Inc. (KOSDAQ:086960)
South Korea · Delayed Price · Currency is KRW 1,387.00
-27.00 (-1.91%)
At close: Oct 28, 2025
MDS Tech 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 | 173,065 | 165,579 | 155,314 | 153,522 | 149,345 | 146,571 | Upgrade |
Other Revenue | -0 | - | - | - | - | - | Upgrade |
| 173,065 | 165,579 | 155,314 | 153,522 | 149,345 | 146,571 | Upgrade | |
Revenue Growth (YoY) | 6.59% | 6.61% | 1.17% | 2.80% | 1.89% | -5.38% | Upgrade |
Cost of Revenue | 128,652 | 123,373 | 113,868 | 108,944 | 100,666 | 94,751 | Upgrade |
Gross Profit | 44,412 | 42,206 | 41,446 | 44,577 | 48,679 | 51,820 | Upgrade |
Selling, General & Admin | 32,648 | 31,015 | 28,285 | 31,313 | 37,010 | 38,622 | Upgrade |
Research & Development | 1,751 | 2,103 | 1,714 | 1,500 | 2,439 | 2,773 | Upgrade |
Amortization of Goodwill & Intangibles | 875.09 | 925.91 | 1,186 | 1,472 | 1,650 | 1,550 | Upgrade |
Other Operating Expenses | 351.21 | 315.79 | 217.85 | 239.5 | 250.33 | 225.46 | Upgrade |
Operating Expenses | 38,387 | 36,262 | 32,728 | 36,331 | 43,836 | 47,794 | Upgrade |
Operating Income | 6,025 | 5,944 | 8,718 | 8,247 | 4,843 | 4,026 | Upgrade |
Interest Expense | -1,732 | -765.77 | -1,340 | -1,992 | -6,770 | -705.38 | Upgrade |
Interest & Investment Income | 2,391 | 2,402 | 1,782 | 1,117 | 995.79 | 1,071 | Upgrade |
Earnings From Equity Investments | -4,935 | -4,934 | - | -851.96 | -200.88 | -685.84 | Upgrade |
Currency Exchange Gain (Loss) | 471.04 | -69.08 | -88.74 | -443.29 | -321.7 | 53.01 | Upgrade |
Other Non Operating Income (Expenses) | -4,916 | -706.96 | -1,456 | -1,954 | 8,444 | 1,437 | Upgrade |
EBT Excluding Unusual Items | -2,696 | 1,871 | 7,615 | 4,123 | 6,991 | 5,196 | Upgrade |
Impairment of Goodwill | -388.71 | -388.71 | -539.57 | -1,513 | -5,383 | - | Upgrade |
Gain (Loss) on Sale of Investments | -3,375 | 1,170 | -4,808 | 832.4 | 739.66 | 61.72 | Upgrade |
Gain (Loss) on Sale of Assets | -10.47 | -10.44 | 9.01 | -54.08 | -34.72 | -114.84 | Upgrade |
Asset Writedown | - | - | -356.71 | - | -5,652 | - | Upgrade |
Other Unusual Items | - | - | -425.39 | -2,689 | - | - | Upgrade |
Pretax Income | -6,469 | 2,642 | 1,495 | 698.75 | -3,339 | 5,143 | Upgrade |
Income Tax Expense | -4,023 | -3,479 | 994.53 | 99.98 | 1,796 | 2,656 | Upgrade |
Earnings From Continuing Operations | -2,447 | 6,121 | 500.1 | 598.77 | -5,135 | 2,487 | Upgrade |
Earnings From Discontinued Operations | -1,484 | - | - | -7,725 | -2,778 | - | Upgrade |
Net Income to Company | -3,931 | 6,121 | 500.1 | -7,126 | -7,913 | 2,487 | Upgrade |
Minority Interest in Earnings | 3,186 | 744.74 | 917.72 | 358.25 | 2,945 | 1,726 | Upgrade |
Net Income | -744.73 | 6,866 | 1,418 | -6,768 | -4,968 | 4,213 | Upgrade |
Net Income to Common | -744.73 | 6,866 | 1,418 | -6,768 | -4,968 | 4,213 | Upgrade |
Net Income Growth | - | 384.24% | - | - | - | -48.15% | Upgrade |
Shares Outstanding (Basic) | 92 | 89 | 83 | 83 | 82 | 82 | Upgrade |
Shares Outstanding (Diluted) | 92 | 89 | 83 | 83 | 82 | 82 | Upgrade |
Shares Change (YoY) | 5.88% | 7.64% | 0.30% | 0.56% | 0.11% | - | Upgrade |
EPS (Basic) | -8.09 | 76.76 | 17.06 | -81.69 | -60.30 | 51.19 | Upgrade |
EPS (Diluted) | -8.09 | 76.76 | 17.06 | -81.69 | -60.30 | 51.19 | Upgrade |
EPS Growth | - | 349.88% | - | - | - | -48.14% | Upgrade |
Free Cash Flow | 15,710 | 2,157 | 25,832 | -4,824 | 1,566 | 4,297 | Upgrade |
Free Cash Flow Per Share | 170.70 | 24.11 | 310.89 | -58.23 | 19.00 | 52.22 | Upgrade |
Gross Margin | 25.66% | 25.49% | 26.68% | 29.04% | 32.59% | 35.35% | Upgrade |
Operating Margin | 3.48% | 3.59% | 5.61% | 5.37% | 3.24% | 2.75% | Upgrade |
Profit Margin | -0.43% | 4.15% | 0.91% | -4.41% | -3.33% | 2.87% | Upgrade |
Free Cash Flow Margin | 9.08% | 1.30% | 16.63% | -3.14% | 1.05% | 2.93% | Upgrade |
EBITDA | 9,204 | 8,876 | 11,526 | 11,959 | 9,386 | 7,804 | Upgrade |
EBITDA Margin | 5.32% | 5.36% | 7.42% | 7.79% | 6.29% | 5.32% | Upgrade |
D&A For EBITDA | 3,179 | 2,931 | 2,808 | 3,712 | 4,542 | 3,778 | Upgrade |
EBIT | 6,025 | 5,944 | 8,718 | 8,247 | 4,843 | 4,026 | Upgrade |
EBIT Margin | 3.48% | 3.59% | 5.61% | 5.37% | 3.24% | 2.75% | Upgrade |
Effective Tax Rate | - | - | 66.54% | 14.31% | - | 51.65% | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.