Caregen Co., Ltd. (KOSDAQ:214370)

Caregen Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	83,429	82,586	79,210	69,098	59,088	60,295
Other Revenue	-	-	-	-0	-	0
Revenue	83,429	82,586	79,210	69,098	59,088	60,295
Revenue Growth (YoY)	11.26%	4.26%	14.63%	16.94%	-2.00%	-6.81%
Cost of Revenue	27,688	27,314	20,914	16,795	13,644	11,684
Gross Profit	55,741	55,272	58,296	52,302	45,444	48,611
Selling, General & Admin	10,927	11,227	10,257	10,776	10,712	11,442
Research & Development	6,775	7,011	5,824	6,285	5,026	3,839
Other Operating Expenses	376.22	375.15	267.8	269.65	264.48	238.62
Operating Expenses	20,571	21,022	17,935	18,700	17,335	16,633
Operating Income	35,170	34,250	40,360	33,603	28,109	31,978
Interest Expense	-	-	-	-	-	-4.44
Interest & Investment Income	360.16	999.04	3,669	596.42	358.28	609.31
Currency Exchange Gain (Loss)	2,128	3,674	2,313	-168.55	3,022	-464.06
Other Non Operating Income (Expenses)	-67.01	-186.88	677.94	59.79	1,203	1,159
EBT Excluding Unusual Items	37,591	38,736	47,021	34,090	32,692	33,278
Gain (Loss) on Sale of Investments	1,260	1,437	2,552	368.74	805.62	2,580
Gain (Loss) on Sale of Assets	5.69	-6.36	-	-2.01	15.33	226.37
Asset Writedown	-	-	-	-	68.09	-
Pretax Income	38,857	40,167	49,572	34,457	33,581	36,084
Income Tax Expense	7,635	7,853	9,642	7,240	8,397	4,635
Earnings From Continuing Operations	31,222	32,314	39,930	27,217	25,184	31,449
Minority Interest in Earnings	-	-	-	50.01	134.14	29.21
Net Income	31,222	32,314	39,930	27,267	25,318	31,478
Net Income to Common	31,222	32,314	39,930	27,267	25,318	31,478
Net Income Growth	-11.56%	-19.07%	46.44%	7.70%	-19.57%	12.14%
Shares Outstanding (Basic)	49	49	49	49	98	49
Shares Outstanding (Diluted)	49	49	49	49	98	49
Shares Change (YoY)	-0.17%	-0.16%	0.13%	-49.96%	98.96%	-1.19%
EPS (Basic)	636.68	658.71	812.68	555.68	258.19	638.69
EPS (Diluted)	635.97	658.00	812.68	555.68	258.19	638.60
EPS Growth	-11.52%	-19.03%	46.25%	115.22%	-59.57%	13.48%
Free Cash Flow	-54,814	-52,380	20,447	-29,225	47,970	9,696
Free Cash Flow Per Share	-1117.77	-1067.77	416.15	-595.58	489.19	196.72
Dividend Per Share	640.000	640.000	-	-	-	-
Gross Margin	66.81%	66.93%	73.60%	75.69%	76.91%	80.62%
Operating Margin	42.16%	41.47%	50.95%	48.63%	47.57%	53.03%
Profit Margin	37.42%	39.13%	50.41%	39.46%	42.85%	52.21%
Free Cash Flow Margin	-65.70%	-63.42%	25.81%	-42.30%	81.18%	16.08%
EBITDA	40,231	39,406	45,342	37,053	30,145	34,062
EBITDA Margin	48.22%	47.72%	57.24%	53.62%	51.02%	56.49%
D&A For EBITDA	5,061	5,156	4,982	3,450	2,036	2,084
EBIT	35,170	34,250	40,360	33,603	28,109	31,978
EBIT Margin	42.16%	41.47%	50.95%	48.63%	47.57%	53.03%
Effective Tax Rate	19.65%	19.55%	19.45%	21.01%	25.00%	12.85%
Advertising Expenses	-	2,927	1,904	1,807	355.34	585.68

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.