MS Autotech Co.,Ltd (KOSDAQ:123040)
2,590.00
+5.00 (0.19%)
At close: Aug 28, 2025
MS Autotech 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 | 2016 - 2020 |
---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Other Revenue | - | - | -0 | - | - | - | Upgrade |
1,711,035 | 1,777,519 | 2,081,764 | 1,857,606 | 1,521,786 | 1,216,548 | Upgrade | |
Revenue Growth (YoY) | -10.51% | -14.62% | 12.07% | 22.07% | 25.09% | -4.54% | Upgrade |
Cost of Revenue | 1,519,906 | 1,546,470 | 1,782,355 | 1,598,287 | 1,379,311 | 1,107,714 | Upgrade |
Gross Profit | 191,130 | 231,049 | 299,408 | 259,320 | 142,475 | 108,834 | Upgrade |
Selling, General & Admin | 111,347 | 116,147 | 114,583 | 110,212 | 85,364 | 72,265 | Upgrade |
Research & Development | 30.92 | - | - | 587.05 | - | - | Upgrade |
Other Operating Expenses | 2,993 | 4,160 | 4,011 | 3,001 | 2,143 | 1,375 | Upgrade |
Operating Expenses | 147,508 | 145,340 | 127,150 | 118,688 | 92,921 | 85,886 | Upgrade |
Operating Income | 43,622 | 85,708 | 172,259 | 140,632 | 49,554 | 22,948 | Upgrade |
Interest Expense | -53,999 | -47,193 | -46,878 | -38,413 | -35,728 | -57,218 | Upgrade |
Interest & Investment Income | 9,770 | 12,941 | 5,696 | 7,797 | 1,686 | 1,898 | Upgrade |
Earnings From Equity Investments | -702.25 | 111.39 | 13.67 | -135.81 | 191.56 | -28.87 | Upgrade |
Currency Exchange Gain (Loss) | -1,381 | 22,157 | 3,751 | 11,215 | 11,711 | -17,815 | Upgrade |
Other Non Operating Income (Expenses) | 55,726 | 53,506 | 2,810 | 36,061 | 13,083 | -93,994 | Upgrade |
EBT Excluding Unusual Items | 53,035 | 127,230 | 137,650 | 157,156 | 40,498 | -144,210 | Upgrade |
Gain (Loss) on Sale of Investments | -1,930 | -1,653 | 1,002 | -316.02 | 263.25 | -921.15 | Upgrade |
Gain (Loss) on Sale of Assets | 6,145 | -4,855 | -136.18 | 724.19 | 138.97 | 6,667 | Upgrade |
Other Unusual Items | -40,543 | -2,608 | -11,566 | - | -680.94 | -2.65 | Upgrade |
Pretax Income | 16,708 | 118,115 | 126,949 | 157,564 | 40,219 | -138,467 | Upgrade |
Income Tax Expense | 18,721 | 41,573 | 41,913 | 50,438 | 20,066 | 7,546 | Upgrade |
Earnings From Continuing Operations | -2,013 | 76,541 | 85,036 | 107,127 | 20,153 | -146,013 | Upgrade |
Earnings From Discontinued Operations | - | 808.89 | 6,620 | 5,900 | - | - | Upgrade |
Net Income to Company | -2,013 | 77,350 | 91,657 | 113,027 | 20,153 | -146,013 | Upgrade |
Minority Interest in Earnings | -45,326 | -75,762 | -79,608 | -69,607 | -28,381 | 53,584 | Upgrade |
Net Income | -47,340 | 1,588 | 12,048 | 43,420 | -8,227 | -92,429 | Upgrade |
Net Income to Common | -47,340 | 1,588 | 12,048 | 43,420 | -8,227 | -92,429 | Upgrade |
Net Income Growth | - | -86.82% | -72.25% | - | - | - | Upgrade |
Shares Outstanding (Basic) | 54 | 50 | 45 | 44 | 35 | 34 | Upgrade |
Shares Outstanding (Diluted) | 54 | 50 | 46 | 46 | 35 | 34 | Upgrade |
Shares Change (YoY) | 19.40% | 8.64% | 0.00% | 28.82% | 3.57% | 10.97% | Upgrade |
EPS (Basic) | -873.05 | 32.04 | 268.30 | 996.85 | -231.88 | -2698.15 | Upgrade |
EPS (Diluted) | -873.61 | 31.38 | 264.94 | 945.84 | -232.00 | -2698.15 | Upgrade |
EPS Growth | - | -88.16% | -71.99% | - | - | - | Upgrade |
Free Cash Flow | 52,372 | 46,471 | 190,430 | 26,669 | -122,916 | -23,385 | Upgrade |
Free Cash Flow Per Share | 965.86 | 935.91 | 4166.55 | 583.52 | -3464.41 | -682.65 | Upgrade |
Gross Margin | 11.17% | 13.00% | 14.38% | 13.96% | 9.36% | 8.95% | Upgrade |
Operating Margin | 2.55% | 4.82% | 8.28% | 7.57% | 3.26% | 1.89% | Upgrade |
Profit Margin | -2.77% | 0.09% | 0.58% | 2.34% | -0.54% | -7.60% | Upgrade |
Free Cash Flow Margin | 3.06% | 2.61% | 9.15% | 1.44% | -8.08% | -1.92% | Upgrade |
EBITDA | 121,884 | 157,774 | 243,330 | 218,914 | 111,500 | 85,691 | Upgrade |
EBITDA Margin | 7.12% | 8.88% | 11.69% | 11.79% | 7.33% | 7.04% | Upgrade |
D&A For EBITDA | 78,262 | 72,066 | 71,071 | 78,281 | 61,946 | 62,743 | Upgrade |
EBIT | 43,622 | 85,708 | 172,259 | 140,632 | 49,554 | 22,948 | Upgrade |
EBIT Margin | 2.55% | 4.82% | 8.28% | 7.57% | 3.26% | 1.89% | Upgrade |
Effective Tax Rate | 112.05% | 35.20% | 33.02% | 32.01% | 49.89% | - | Upgrade |
Advertising Expenses | - | 89.84 | 289.98 | 49.73 | 170.28 | 43.65 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.