M.I.TECH Co.,Ltd (KOSDAQ:179290)
South Korea · Delayed Price · Currency is KRW 4,535.00
-100.00 (-2.16%)
At close: Jun 10, 2026
M.I.TECH Co.,Ltd 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 2020 | FY 2019 | FY 2018 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 |
Operating Revenue | 66,631 | 67,152 | 53,753 | 40,203 | 32,655 | 29,599 |
Other Revenue | - | - | - | - | 0 | - |
| 66,631 | 67,152 | 53,753 | 40,203 | 32,655 | 29,599 | |
Revenue Growth (YoY) | 83.13% | 24.93% | 33.70% | 23.12% | 10.32% | 31.31% |
Cost of Revenue | 29,028 | 29,124 | 22,944 | 21,368 | 18,009 | 15,273 |
Gross Profit | 37,603 | 38,028 | 30,809 | 18,836 | 14,646 | 14,326 |
Selling, General & Admin | 11,815 | 10,908 | 9,482 | 7,497 | 7,750 | 6,802 |
Research & Development | 5,113 | 4,861 | 2,855 | 3,854 | 3,036 | 2,122 |
Amortization of Goodwill & Intangibles | 278.41 | 269.1 | 199.96 | 86.86 | 127.41 | 122.29 |
Other Operating Expenses | 40.58 | 36.38 | 28.68 | 23.95 | 58.69 | 47.52 |
Operating Expenses | 18,680 | 17,354 | 13,232 | 12,330 | 11,275 | 9,266 |
Operating Income | 18,923 | 20,674 | 17,576 | 6,506 | 3,371 | 5,060 |
Interest Expense | -195.13 | -195.13 | -42.14 | -132.06 | -58.68 | -377.55 |
Interest & Investment Income | 1,659 | 1,659 | 1,784 | 405.45 | 398.27 | 73.08 |
Earnings From Equity Investments | 3,682 | 3,687 | 563.44 | 211.1 | -149.84 | - |
Currency Exchange Gain (Loss) | -530.38 | -530.38 | 1,717 | -340.27 | 271.57 | 48.6 |
Other Non Operating Income (Expenses) | -1,013 | -409.44 | 7.16 | 7.97 | 5.8 | -3,346 |
EBT Excluding Unusual Items | 22,525 | 24,885 | 21,605 | 6,658 | 3,838 | 1,458 |
Gain (Loss) on Sale of Investments | 554.64 | 554.64 | 587.49 | 1,873 | 23.72 | -26.58 |
Gain (Loss) on Sale of Assets | -602.67 | -602.67 | 164.86 | -51.65 | -184.41 | -378.3 |
Asset Writedown | - | - | 4.66 | -613.93 | -3.56 | 32.5 |
Pretax Income | 22,477 | 24,837 | 22,362 | 7,865 | 3,674 | 1,086 |
Income Tax Expense | 3,122 | 4,503 | 4,073 | 1,182 | 10.32 | 695.79 |
Earnings From Continuing Operations | 19,355 | 20,334 | 18,289 | 6,684 | 3,664 | 390.12 |
Minority Interest in Earnings | - | - | - | -2.85 | -0.36 | - |
Net Income | 19,355 | 20,334 | 18,289 | 6,681 | 3,664 | 390.12 |
Net Income to Common | 19,355 | 20,334 | 18,289 | 6,681 | 3,664 | 390.12 |
Net Income Growth | 246.85% | 11.18% | 173.76% | 82.36% | 839.07% | -80.98% |
Shares Outstanding (Basic) | 32 | 32 | 32 | 31 | 30 | 24 |
Shares Outstanding (Diluted) | 32 | 32 | 32 | 31 | 30 | 24 |
Shares Change (YoY) | 5.79% | -0.01% | 5.32% | 1.03% | 25.87% | 1.33% |
EPS (Basic) | 598.19 | 628.26 | 565.00 | 217.36 | 120.43 | 16.14 |
EPS (Diluted) | 598.19 | 628.26 | 565.00 | 217.36 | 120.43 | 16.14 |
EPS Growth | 227.85% | 11.20% | 159.93% | 80.49% | 646.06% | -81.23% |
Free Cash Flow | 7,996 | 11,506 | 22,818 | -540.13 | -2,147 | 856.92 |
Free Cash Flow Per Share | 247.11 | 355.51 | 704.92 | -17.57 | -70.56 | 35.46 |
Gross Margin | 56.43% | 56.63% | 57.32% | 46.85% | 44.85% | 48.40% |
Operating Margin | 28.40% | 30.79% | 32.70% | 16.18% | 10.32% | 17.09% |
Profit Margin | 29.05% | 30.28% | 34.02% | 16.62% | 11.22% | 1.32% |
Free Cash Flow Margin | 12.00% | 17.14% | 42.45% | -1.34% | -6.57% | 2.90% |
EBITDA | 21,621 | 23,175 | 19,417 | 8,558 | 4,927 | 6,112 |
EBITDA Margin | 32.45% | 34.51% | 36.12% | 21.29% | 15.09% | 20.65% |
D&A For EBITDA | 2,698 | 2,501 | 1,841 | 2,052 | 1,556 | 1,052 |
EBIT | 18,923 | 20,674 | 17,576 | 6,506 | 3,371 | 5,060 |
EBIT Margin | 28.40% | 30.79% | 32.70% | 16.18% | 10.32% | 17.09% |
Effective Tax Rate | 13.89% | 18.13% | 18.21% | 15.02% | 0.28% | 64.07% |
Advertising Expenses | - | 529.98 | 991.28 | 169.57 | 578.18 | 481.14 |