Manyo Factory Co., Ltd (KOSDAQ:439090)
South Korea flag South Korea · Delayed Price · Currency is KRW
17,860
-10 (-0.06%)
Last updated: May 29, 2025

Manyo Factory Income Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21
Operating Revenue
123,778127,919105,001101,83662,620
Other Revenue
--0-0--
Revenue
123,778127,919105,001101,83662,620
Revenue Growth (YoY)
8.77%21.83%3.11%62.62%-
Cost of Revenue
47,53348,97438,08932,26717,945
Gross Profit
76,24578,94566,91269,56944,675
Selling, General & Admin
59,00459,12050,00744,26426,275
Other Operating Expenses
---48.5346.31
Operating Expenses
60,33160,38851,05045,07426,968
Operating Income
15,91418,55715,86224,49517,708
Interest Expense
-100.42-100.42-29.09-32.42-35.8
Interest & Investment Income
2,2582,258939.6514.8415.88
Currency Exchange Gain (Loss)
976.44976.44-889.79-1,629111.61
Other Non Operating Income (Expenses)
1,233-662.41-1,418-673.99254.54
EBT Excluding Unusual Items
20,28121,02914,46522,17418,054
Gain (Loss) on Sale of Assets
--347.14-36.19-6
Asset Writedown
-338.11-338.11---
Pretax Income
19,94320,69114,81222,13818,048
Income Tax Expense
3,7484,3233,1804,8413,881
Net Income
16,19516,36811,63217,29714,167
Net Income to Common
16,19516,36811,63217,29714,167
Net Income Growth
49.65%40.72%-32.75%22.10%-
Shares Outstanding (Basic)
161616141
Shares Outstanding (Diluted)
171716141
Shares Change (YoY)
5.80%5.57%10.40%2756.24%-
EPS (Basic)
989.60999.37749.461211.1928334.00
EPS (Diluted)
973.23983.00738.001211.0028334.00
EPS Growth
41.34%33.20%-39.06%-95.73%-
Free Cash Flow
4,78316,5059,05913,04415,721
Free Cash Flow Per Share
287.56991.63574.56913.3931441.22
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
17,24119,82416,90425,25618,354
EBITDA Margin
13.93%15.50%16.10%24.80%29.31%
D&A For EBITDA
1,3271,2671,042761.46646.04
EBIT
15,91418,55715,86224,49517,708
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
-24,77017,1009,7716,536
Updated Nov 11, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.