Motonic Corporation (KRX:009680)
South Korea · Delayed Price · Currency is KRW 10,170
-80 (-0.78%)
Last updated: Aug 31, 2026, 2:07 PM KST
Motonic 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 | Jun '26 Jun 30, 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 | 279,092 | 279,697 | 290,605 | 244,259 | 223,860 | 196,084 |
Other Revenue | - | - | -0 | - | - | -0 |
| 279,092 | 279,697 | 290,605 | 244,259 | 223,860 | 196,084 | |
Revenue Growth | -2.65% | -3.75% | 18.97% | 9.11% | 14.17% | 9.81% |
Cost of Revenue | 241,008 | 240,757 | 242,370 | 211,632 | 194,629 | 168,612 |
Gross Profit | 38,084 | 38,940 | 48,235 | 32,626 | 29,231 | 27,472 |
Selling, General & Admin | 9,754 | 12,894 | 16,802 | 10,577 | 9,052 | 6,966 |
Research & Development | 7,594 | 7,055 | 7,127 | 6,281 | 5,931 | 5,518 |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 17.7 |
Other Operating Expenses | 30.44 | 30.44 | 38.7 | 101.86 | 40.9 | 80.04 |
Operating Expenses | 17,927 | 20,125 | 24,841 | 17,523 | 15,304 | 13,365 |
Operating Income | 20,157 | 18,815 | 23,393 | 15,103 | 13,927 | 14,107 |
Interest Expense | -55.31 | -48.83 | -37.52 | -27.6 | -49.43 | -41.48 |
Interest & Investment Income | 11,852 | 13,271 | 14,730 | 13,829 | 7,078 | 3,573 |
Earnings From Equity Investments | - | - | - | 2,706 | - | - |
Currency Exchange Gain (Loss) | 175.97 | -529.24 | 711.69 | -736.22 | -239.3 | 501.04 |
Other Non Operating Income (Expenses) | 1,732 | 1,666 | 1,598 | 1,538 | 1,565 | 1,425 |
EBT Excluding Unusual Items | 33,862 | 33,174 | 40,396 | 32,413 | 22,282 | 19,565 |
Gain (Loss) on Sale of Investments | -246.15 | -86.9 | 58.49 | 156.38 | -66.48 | -49.81 |
Gain (Loss) on Sale of Assets | -10.34 | -9.71 | 2.95 | -1.1 | 6,866 | -159.51 |
Asset Writedown | - | - | - | - | -180.97 | -696.75 |
Pretax Income | 33,606 | 33,077 | 40,457 | 32,568 | 28,900 | 18,659 |
Income Tax Expense | 6,885 | 6,077 | 8,095 | 5,092 | 7,403 | 6,689 |
Net Income | 26,721 | 27,000 | 32,362 | 27,476 | 21,497 | 11,970 |
Net Income to Common | 26,721 | 27,000 | 32,362 | 27,476 | 21,497 | 11,970 |
Net Income Growth | -12.50% | -16.57% | 17.78% | 27.81% | 79.59% | -19.44% |
Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 22 |
Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 22 |
Shares Change | 0.01% | 0.00% | - | -0.65% | -0.37% | -0.14% |
EPS (Basic) | 1235.41 | 1248.41 | 1496.32 | 1270.41 | 987.52 | 547.87 |
EPS (Diluted) | 1235.41 | 1248.41 | 1496.32 | 1270.41 | 987.52 | 547.87 |
EPS Growth | -12.50% | -16.57% | 17.78% | 28.65% | 80.25% | -19.33% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 37,534 | 50,404 | 15,632 | 8,247 | 16,318 | 19,881 |
Free Cash Flow Per Share | 1735.32 | 2330.53 | 722.79 | 381.31 | 749.62 | 909.93 |
Dividend Per Share | 790.000 | 790.000 | 600.000 | 450.000 | 400.000 | 400.000 |
Dividend Growth | 31.67% | 31.67% | 33.33% | 12.50% | 0% | 0% |
Gross Margin | 13.65% | 13.92% | 16.60% | 13.36% | 13.06% | 14.01% |
Operating Margin | 7.22% | 6.73% | 8.05% | 6.18% | 6.22% | 7.20% |
Profit Margin | 9.57% | 9.65% | 11.14% | 11.25% | 9.60% | 6.11% |
Free Cash Flow Margin | 13.45% | 18.02% | 5.38% | 3.38% | 7.29% | 10.14% |
EBITDA | 26,110 | 24,503 | 28,751 | 21,120 | 20,400 | 21,514 |
EBITDA Margin | 9.35% | 8.76% | 9.89% | 8.65% | 9.11% | 10.97% |
D&A For EBITDA | 5,953 | 5,688 | 5,358 | 6,016 | 6,472 | 7,407 |
EBIT | 20,157 | 18,815 | 23,393 | 15,103 | 13,927 | 14,107 |
EBIT Margin | 7.22% | 6.73% | 8.05% | 6.18% | 6.22% | 7.20% |
Effective Tax Rate | 20.49% | 18.37% | 20.01% | 15.64% | 25.62% | 35.85% |