Manyo Factory Co., Ltd (KOSDAQ:439090)
17,860
-10 (-0.06%)
Last updated: May 29, 2025
Manyo Factory 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 |
---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 123,778 | 127,919 | 105,001 | 101,836 | 62,620 |
Other Revenue | - | -0 | -0 | - | - |
Revenue | 123,778 | 127,919 | 105,001 | 101,836 | 62,620 |
Revenue Growth (YoY) | 8.77% | 21.83% | 3.11% | 62.62% | - |
Cost of Revenue | 47,533 | 48,974 | 38,089 | 32,267 | 17,945 |
Gross Profit | 76,245 | 78,945 | 66,912 | 69,569 | 44,675 |
Selling, General & Admin | 59,004 | 59,120 | 50,007 | 44,264 | 26,275 |
Other Operating Expenses | - | - | - | 48.53 | 46.31 |
Operating Expenses | 60,331 | 60,388 | 51,050 | 45,074 | 26,968 |
Operating Income | 15,914 | 18,557 | 15,862 | 24,495 | 17,708 |
Interest Expense | -100.42 | -100.42 | -29.09 | -32.42 | -35.8 |
Interest & Investment Income | 2,258 | 2,258 | 939.65 | 14.84 | 15.88 |
Currency Exchange Gain (Loss) | 976.44 | 976.44 | -889.79 | -1,629 | 111.61 |
Other Non Operating Income (Expenses) | 1,233 | -662.41 | -1,418 | -673.99 | 254.54 |
EBT Excluding Unusual Items | 20,281 | 21,029 | 14,465 | 22,174 | 18,054 |
Gain (Loss) on Sale of Assets | - | - | 347.14 | -36.19 | -6 |
Asset Writedown | -338.11 | -338.11 | - | - | - |
Pretax Income | 19,943 | 20,691 | 14,812 | 22,138 | 18,048 |
Income Tax Expense | 3,748 | 4,323 | 3,180 | 4,841 | 3,881 |
Net Income | 16,195 | 16,368 | 11,632 | 17,297 | 14,167 |
Net Income to Common | 16,195 | 16,368 | 11,632 | 17,297 | 14,167 |
Net Income Growth | 49.65% | 40.72% | -32.75% | 22.10% | - |
Shares Outstanding (Basic) | 16 | 16 | 16 | 14 | 1 |
Shares Outstanding (Diluted) | 17 | 17 | 16 | 14 | 1 |
Shares Change (YoY) | 5.80% | 5.57% | 10.40% | 2756.24% | - |
EPS (Basic) | 989.60 | 999.37 | 749.46 | 1211.19 | 28334.00 |
EPS (Diluted) | 973.23 | 983.00 | 738.00 | 1211.00 | 28334.00 |
EPS Growth | 41.34% | 33.20% | -39.06% | -95.73% | - |
Free Cash Flow | 4,783 | 16,505 | 9,059 | 13,044 | 15,721 |
Free Cash Flow Per Share | 287.56 | 991.63 | 574.56 | 913.39 | 31441.22 |
Gross Margin | 61.60% | 61.71% | 63.73% | 68.31% | 71.34% |
Operating Margin | 12.86% | 14.51% | 15.11% | 24.05% | 28.28% |
Profit Margin | 13.08% | 12.80% | 11.08% | 16.98% | 22.62% |
Free Cash Flow Margin | 3.86% | 12.90% | 8.63% | 12.81% | 25.11% |
EBITDA | 17,241 | 19,824 | 16,904 | 25,256 | 18,354 |
EBITDA Margin | 13.93% | 15.50% | 16.10% | 24.80% | 29.31% |
D&A For EBITDA | 1,327 | 1,267 | 1,042 | 761.46 | 646.04 |
EBIT | 15,914 | 18,557 | 15,862 | 24,495 | 17,708 |
EBIT Margin | 12.86% | 14.51% | 15.11% | 24.05% | 28.28% |
Effective Tax Rate | 18.79% | 20.89% | 21.47% | 21.87% | 21.50% |
Advertising Expenses | - | 24,770 | 17,100 | 9,771 | 6,536 |
Updated Nov 11, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.