Mirae Corporation (KRX:025560)
South Korea · Delayed Price · Currency is KRW 37,000
-1,700 (-4.39%)
At close: May 29, 2026
Mirae 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 | 66,768 | 50,778 | 27,042 | 21,739 | 56,172 | 48,338 |
Other Revenue | -0 | - | - | - | - | - |
| 66,768 | 50,778 | 27,042 | 21,739 | 56,172 | 48,338 | |
Revenue Growth (YoY) | 150.74% | 87.78% | 24.39% | -61.30% | 16.21% | 16.31% |
Cost of Revenue | 41,083 | 29,563 | 4,521 | 29,102 | 34,687 | 31,577 |
Gross Profit | 25,685 | 21,215 | 22,521 | -7,362 | 21,485 | 16,762 |
Selling, General & Admin | 9,370 | 9,084 | 8,404 | 8,480 | 10,844 | 7,286 |
Research & Development | 453.08 | 512.8 | 1,051 | 1,118 | 975.99 | 1,089 |
Amortization of Goodwill & Intangibles | 23.9 | 23.63 | 29.67 | 24.42 | 46.14 | 21.65 |
Other Operating Expenses | 215.52 | 213.72 | 110.95 | 105.91 | 95.58 | 180.15 |
Operating Expenses | 11,935 | 12,061 | 12,070 | 10,943 | 13,166 | 11,472 |
Operating Income | 13,749 | 9,154 | 10,451 | -18,305 | 8,319 | 5,290 |
Interest Expense | -676.7 | -936.64 | -1,616 | -1,697 | -1,865 | -1,306 |
Interest & Investment Income | 542.67 | 495.33 | 1,208 | 264.03 | 415.69 | 346.03 |
Earnings From Equity Investments | 31.43 | 37.95 | - | 145.77 | -118.83 | 6.38 |
Currency Exchange Gain (Loss) | 928.86 | -8.26 | 1,055 | 376.58 | 103.26 | 1,486 |
Other Non Operating Income (Expenses) | 1,402 | 1,328 | -796.02 | -6,937 | -218.58 | -1,171 |
EBT Excluding Unusual Items | 15,977 | 10,070 | 10,302 | -26,153 | 6,635 | 4,651 |
Gain (Loss) on Sale of Investments | 390.33 | 475.63 | -2,506 | -1,647 | -425.4 | 1,143 |
Gain (Loss) on Sale of Assets | -44.99 | -43.08 | 0.24 | -107.16 | 16.84 | 1,920 |
Asset Writedown | -661.06 | -659.25 | -843.22 | - | -1,479 | - |
Other Unusual Items | -13.13 | -13.13 | - | -393.6 | - | - |
Pretax Income | 15,648 | 9,830 | 6,953 | -28,301 | 4,748 | 7,715 |
Income Tax Expense | -281.83 | -281.83 | -153.82 | 662.3 | 36.01 | 224.64 |
Earnings From Continuing Operations | 15,930 | 10,112 | 7,107 | -28,963 | 4,712 | 7,490 |
Earnings From Discontinued Operations | - | - | -502.87 | -2,539 | 3,312 | - |
Net Income to Company | 15,930 | 10,112 | 6,604 | -31,502 | 8,023 | 7,490 |
Net Income | 15,930 | 10,112 | 6,604 | -31,502 | 8,023 | 7,490 |
Net Income to Common | 15,930 | 10,112 | 6,604 | -31,502 | 8,023 | 7,490 |
Net Income Growth | 197.55% | 53.12% | - | - | 7.12% | - |
Shares Outstanding (Basic) | 4 | 4 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 5 | 4 | 2 | 2 | 2 | 2 |
Shares Change (YoY) | 67.81% | 89.68% | 31.50% | -13.38% | 33.88% | 22.54% |
EPS (Basic) | 3596.58 | 2395.91 | 3225.00 | -17520.05 | 4828.80 | 4914.33 |
EPS (Diluted) | 3281.53 | 2137.00 | 2793.00 | -17524.05 | 4300.10 | 4875.14 |
EPS Growth | 7294.45% | -23.49% | - | - | -11.79% | - |
Free Cash Flow | 2,021 | -22,090 | -35,936 | 6,498 | -547.01 | 2,257 |
Free Cash Flow Per Share | 430.53 | -4925.30 | -15198.11 | 3613.73 | -263.51 | 1455.49 |
Gross Margin | 38.47% | 41.78% | 83.28% | -33.87% | 38.25% | 34.68% |
Operating Margin | 20.59% | 18.03% | 38.65% | -84.20% | 14.81% | 10.94% |
Profit Margin | 23.86% | 19.91% | 24.42% | -144.91% | 14.28% | 15.50% |
Free Cash Flow Margin | 3.03% | -43.50% | -132.89% | 29.89% | -0.97% | 4.67% |
EBITDA | 14,816 | 10,203 | 11,443 | -17,637 | 9,125 | 5,886 |
EBITDA Margin | 22.19% | 20.09% | 42.32% | -81.13% | 16.25% | 12.18% |
D&A For EBITDA | 1,067 | 1,048 | 991.93 | 667.93 | 805.96 | 596.18 |
EBIT | 13,749 | 9,154 | 10,451 | -18,305 | 8,319 | 5,290 |
EBIT Margin | 20.59% | 18.03% | 38.65% | -84.20% | 14.81% | 10.94% |
Effective Tax Rate | - | - | - | - | 0.76% | 2.91% |
Advertising Expenses | - | 130.38 | 127.56 | 118.34 | 118.45 | 26.16 |