MICUBE Solution Inc. (KOSDAQ:373170)
South Korea · Delayed Price · Currency is KRW 1,518.00
+138.00 (10.00%)
At close: Jul 31, 2026
MICUBE Solution 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 | 24,008 | 25,620 | 29,636 | 24,152 | 22,295 | 17,040 |
Other Revenue | -0 | - | - | -0 | -0 | -0 |
| 24,008 | 25,620 | 29,636 | 24,152 | 22,295 | 17,040 | |
Revenue Growth | -14.97% | -13.55% | 22.71% | 8.33% | 30.84% | 2.19% |
Cost of Revenue | 20,397 | 22,188 | 25,006 | 18,026 | 15,757 | 13,627 |
Gross Profit | 3,612 | 3,432 | 4,630 | 6,126 | 6,538 | 3,413 |
Selling, General & Admin | 1,594 | 1,195 | 3,328 | 2,405 | 2,444 | 1,864 |
Research & Development | 1,017 | 1,017 | 2,009 | 1,548 | 1,019 | 915.35 |
Amortization of Goodwill & Intangibles | 16.94 | 16.94 | 47.74 | 49.21 | - | - |
Other Operating Expenses | 105.35 | 105.35 | 104.39 | 119.7 | 113.63 | 116.48 |
Operating Expenses | 2,957 | 2,558 | 5,700 | 4,370 | 3,712 | 3,033 |
Operating Income | 654.35 | 874.32 | -1,070 | 1,756 | 2,827 | 379.73 |
Interest Expense | -49.16 | -49.16 | -110.55 | -45 | -61.69 | -56.62 |
Interest & Investment Income | 698.85 | 698.85 | 867.25 | 479.43 | 111.47 | 21.27 |
Currency Exchange Gain (Loss) | -101.3 | -101.3 | 148.57 | 19.07 | -0.02 | 41.16 |
Other Non Operating Income (Expenses) | 216.41 | 162.28 | 45.26 | 241.7 | 69.09 | 111.03 |
EBT Excluding Unusual Items | 1,419 | 1,585 | -119.21 | 2,451 | 2,946 | 496.57 |
Gain (Loss) on Sale of Investments | 7.3 | 7.3 | 4.43 | 4.74 | 4.99 | 1.4 |
Gain (Loss) on Sale of Assets | 9.5 | 9.5 | -2.77 | 2.09 | -64.54 | 1 |
Pretax Income | 1,436 | 1,602 | -117.54 | 2,458 | 2,886 | 498.98 |
Income Tax Expense | -29 | -29 | 25.15 | -40.45 | 96.21 | - |
Net Income | 1,465 | 1,631 | -142.69 | 2,499 | 2,790 | 498.98 |
Net Income to Common | 1,465 | 1,631 | -142.69 | 2,499 | 2,790 | 498.98 |
Net Income Growth | - | - | - | -10.44% | 459.12% | - |
Shares Outstanding (Basic) | 15 | 15 | 16 | 4 | 3 | 4 |
Shares Outstanding (Diluted) | 15 | 15 | 16 | 4 | 4 | 4 |
Shares Change | -17.57% | -4.67% | 281.99% | 15.74% | -0.11% | 26.18% |
EPS (Basic) | 96.89 | 107.90 | -9.00 | 602.00 | 898.00 | 142.00 |
EPS (Diluted) | 96.89 | 107.90 | -9.00 | 602.00 | 778.00 | 139.00 |
EPS Growth | - | - | - | -22.62% | 459.71% | - |
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 | 1,007 | 2,677 | 796.87 | 2,167 | 1,978 | 1,163 |
Free Cash Flow Per Share | 66.58 | 177.13 | 50.26 | 522.12 | 551.49 | 324.10 |
Gross Margin | 15.04% | 13.40% | 15.62% | 25.36% | 29.33% | 20.03% |
Operating Margin | 2.73% | 3.41% | -3.61% | 7.27% | 12.68% | 2.23% |
Profit Margin | 6.10% | 6.37% | -0.48% | 10.35% | 12.51% | 2.93% |
Free Cash Flow Margin | 4.19% | 10.45% | 2.69% | 8.97% | 8.87% | 6.83% |
EBITDA | 1,374 | 1,600 | -321.19 | 2,423 | 3,313 | 841.06 |
EBITDA Margin | 5.72% | 6.24% | -1.08% | 10.03% | 14.86% | 4.94% |
D&A For EBITDA | 719.47 | 725.28 | 748.53 | 666.55 | 485.95 | 461.33 |
EBIT | 654.35 | 874.32 | -1,070 | 1,756 | 2,827 | 379.73 |
EBIT Margin | 2.73% | 3.41% | -3.61% | 7.27% | 12.68% | 2.23% |
Effective Tax Rate | - | - | - | - | 3.33% | - |
Advertising Expenses | - | 108.7 | 53.18 | 42.42 | - | - |