Mirae Corporation (KRX: 025560)
South Korea
· Delayed Price · Currency is KRW 783.00
-26.00 (-3.21%)
Dec 20, 2024, 3:30 PM KST
Mirae Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 19,908 | 21,739 | 56,172 | 48,338 | 41,560 | 27,692 | Upgrade
|
| Other Revenue | - | - | - | - | 0 | -0 | Upgrade
|
| Revenue | 19,908 | 21,739 | 56,172 | 48,338 | 41,560 | 27,692 | Upgrade
|
| Revenue Growth (YoY) | -38.35% | -61.30% | 16.21% | 16.31% | 50.08% | -19.73% | Upgrade
|
| Cost of Revenue | 19,337 | 29,102 | 34,687 | 31,577 | 32,955 | 22,669 | Upgrade
|
| Gross Profit | 570.21 | -7,362 | 21,485 | 16,762 | 8,605 | 5,023 | Upgrade
|
| Selling, General & Admin | 7,877 | 8,480 | 10,844 | 7,286 | 6,219 | 8,512 | Upgrade
|
| Research & Development | 1,130 | 1,118 | 975.99 | 1,089 | 319.52 | 67.38 | Upgrade
|
| Other Operating Expenses | 113.17 | 105.91 | 95.58 | 180.15 | 97.18 | 125.03 | Upgrade
|
| Operating Expenses | 15,455 | 12,478 | 13,166 | 11,472 | 7,437 | 9,538 | Upgrade
|
| Operating Income | -14,884 | -19,840 | 8,319 | 5,290 | 1,169 | -4,515 | Upgrade
|
| Interest Expense | -1,556 | -1,697 | -1,865 | -1,306 | -716.99 | -344.87 | Upgrade
|
| Interest & Investment Income | 1,171 | 264.03 | 415.69 | 346.03 | 523.21 | 191.47 | Upgrade
|
| Earnings From Equity Investments | - | 145.77 | -118.83 | 6.38 | -10 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -134.23 | 376.58 | 103.26 | 1,486 | -260.27 | 517.02 | Upgrade
|
| Other Non Operating Income (Expenses) | -1,098 | -6,937 | -218.58 | -1,171 | -1,203 | 117.51 | Upgrade
|
| EBT Excluding Unusual Items | -16,503 | -27,688 | 6,635 | 4,651 | -498.03 | -4,034 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1,830 | -1,647 | -425.4 | 1,143 | -4,186 | 58.76 | Upgrade
|
| Gain (Loss) on Sale of Assets | 91.95 | -107.16 | 16.84 | 1,920 | 37.35 | -43.28 | Upgrade
|
| Asset Writedown | 3.03 | - | -1,479 | - | -2,076 | -500.63 | Upgrade
|
| Other Unusual Items | - | -393.6 | - | - | - | -135.85 | Upgrade
|
| Pretax Income | -14,578 | -29,836 | 4,748 | 7,715 | -6,722 | -4,655 | Upgrade
|
| Income Tax Expense | 599.76 | 662.3 | 36.01 | 224.64 | - | - | Upgrade
|
| Earnings From Continuing Operations | -15,178 | -30,498 | 4,712 | 7,490 | -6,722 | -4,655 | Upgrade
|
| Earnings From Discontinued Operations | -434.54 | -2,539 | 3,312 | - | - | -1,499 | Upgrade
|
| Net Income to Company | -15,612 | -33,037 | 8,023 | 7,490 | -6,722 | -6,154 | Upgrade
|
| Net Income | -15,612 | -33,037 | 8,023 | 7,490 | -6,722 | -6,154 | Upgrade
|
| Net Income to Common | -15,612 | -33,037 | 8,023 | 7,490 | -6,722 | -6,154 | Upgrade
|
| Net Income Growth | - | - | 7.12% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 31 | 29 | 27 | 24 | 20 | 15 | Upgrade
|
| Shares Outstanding (Diluted) | 31 | 29 | 33 | 25 | 20 | 15 | Upgrade
|
| Shares Change (YoY) | 9.93% | -13.38% | 33.87% | 22.54% | 31.40% | 1.61% | Upgrade
|
| EPS (Basic) | -510.72 | -1148.37 | 301.80 | 307.15 | -332.04 | -399.37 | Upgrade
|
| EPS (Diluted) | -510.72 | -1148.37 | 268.76 | 304.70 | -332.04 | -399.79 | Upgrade
|
| EPS Growth | - | - | -11.80% | - | - | - | Upgrade
|
| Free Cash Flow | -18,109 | 6,498 | -547.01 | 2,257 | -1,255 | -2,807 | Upgrade
|
| Free Cash Flow Per Share | -592.40 | 225.86 | -16.47 | 90.97 | -62.00 | -182.15 | Upgrade
|
| Gross Margin | 2.86% | -33.87% | 38.25% | 34.68% | 20.71% | 18.14% | Upgrade
|
| Operating Margin | -74.77% | -91.26% | 14.81% | 10.94% | 2.81% | -16.30% | Upgrade
|
| Profit Margin | -78.42% | -151.97% | 14.28% | 15.50% | -16.17% | -22.22% | Upgrade
|
| Free Cash Flow Margin | -90.96% | 29.89% | -0.97% | 4.67% | -3.02% | -10.13% | Upgrade
|
| EBITDA | -13,980 | -19,172 | 9,125 | 5,886 | 2,266 | -3,363 | Upgrade
|
| EBITDA Margin | -70.23% | -88.19% | 16.24% | 12.18% | 5.45% | -12.14% | Upgrade
|
| D&A For EBITDA | 904.06 | 667.93 | 805.96 | 596.18 | 1,097 | 1,152 | Upgrade
|
| EBIT | -14,884 | -19,840 | 8,319 | 5,290 | 1,169 | -4,515 | Upgrade
|
| EBIT Margin | -74.77% | -91.26% | 14.81% | 10.94% | 2.81% | -16.30% | Upgrade
|
| Effective Tax Rate | - | - | 0.76% | 2.91% | - | - | Upgrade
|
| Advertising Expenses | - | 118.34 | 118.45 | 26.16 | 128.08 | 30.68 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.