Mirae Corporation (KRX:025560)
South Korea · Delayed Price · Currency is KRW 7,690.00
-860.00 (-10.06%)
At close: Aug 21, 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 | 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 | 90,759 | 50,778 | 27,042 | 21,739 | 56,172 | 48,338 |
Other Revenue | -0 | - | - | - | - | - |
| 90,759 | 50,778 | 27,042 | 21,739 | 56,172 | 48,338 | |
Revenue Growth | 229.49% | 87.78% | 24.39% | -61.30% | 16.21% | 16.31% |
Cost of Revenue | 55,219 | 29,563 | 4,521 | 29,102 | 34,687 | 31,577 |
Gross Profit | 35,540 | 21,215 | 22,521 | -7,362 | 21,485 | 16,762 |
Selling, General & Admin | 10,690 | 9,084 | 8,404 | 8,480 | 10,844 | 7,286 |
Research & Development | 508.4 | 512.8 | 1,051 | 1,118 | 975.99 | 1,089 |
Amortization of Goodwill & Intangibles | 24.81 | 23.63 | 29.67 | 24.42 | 46.14 | 21.65 |
Other Operating Expenses | 225.01 | 213.72 | 110.95 | 105.91 | 95.58 | 180.15 |
Operating Expenses | 12,470 | 12,061 | 12,070 | 10,943 | 13,166 | 11,472 |
Operating Income | 23,070 | 9,154 | 10,451 | -18,305 | 8,319 | 5,290 |
Interest Expense | -602.19 | -936.64 | -1,616 | -1,697 | -1,865 | -1,306 |
Interest & Investment Income | 455.16 | 495.33 | 1,208 | 264.03 | 415.69 | 346.03 |
Earnings From Equity Investments | 31.95 | 37.95 | - | 145.77 | -118.83 | 6.38 |
Currency Exchange Gain (Loss) | 1,636 | -8.26 | 1,055 | 376.58 | 103.26 | 1,486 |
Other Non Operating Income (Expenses) | 442.04 | 1,328 | -796.02 | -6,937 | -218.58 | -1,171 |
EBT Excluding Unusual Items | 25,033 | 10,070 | 10,302 | -26,153 | 6,635 | 4,651 |
Gain (Loss) on Sale of Investments | 706.19 | 475.63 | -2,506 | -1,647 | -425.4 | 1,143 |
Gain (Loss) on Sale of Assets | 30 | -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 | - | -393.6 | - | - |
Pretax Income | 25,108 | 9,830 | 6,953 | -28,301 | 4,748 | 7,715 |
Income Tax Expense | -231.86 | -281.83 | -153.82 | 662.3 | 36.01 | 224.64 |
Earnings From Continuing Operations | 25,340 | 10,112 | 7,107 | -28,963 | 4,712 | 7,490 |
Earnings From Discontinued Operations | - | - | -502.87 | -2,539 | 3,312 | - |
Net Income to Company | 25,340 | 10,112 | 6,604 | -31,502 | 8,023 | 7,490 |
Net Income | 25,340 | 10,112 | 6,604 | -31,502 | 8,023 | 7,490 |
Net Income to Common | 25,340 | 10,112 | 6,604 | -31,502 | 8,023 | 7,490 |
Net Income Growth | 123.83% | 53.12% | - | - | 7.12% | - |
Shares Outstanding (Basic) | 23 | 21 | 10 | 9 | 8 | 8 |
Shares Outstanding (Diluted) | 23 | 22 | 12 | 9 | 10 | 8 |
Shares Change | -18.88% | 89.68% | 31.50% | -13.38% | 33.88% | 22.54% |
EPS (Basic) | 1099.37 | 479.18 | 645.00 | -3504.01 | 965.76 | 982.87 |
EPS (Diluted) | 1076.48 | 427.40 | 558.60 | -3504.81 | 860.02 | 975.03 |
EPS Growth | 170.16% | -23.49% | - | - | -11.79% | - |
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 | 3,864 | -22,090 | -35,936 | 6,498 | -547.01 | 2,257 |
Free Cash Flow Per Share | 167.63 | -985.06 | -3039.62 | 722.75 | -52.70 | 291.10 |
Gross Margin | 39.16% | 41.78% | 83.28% | -33.87% | 38.25% | 34.68% |
Operating Margin | 25.42% | 18.03% | 38.65% | -84.20% | 14.81% | 10.94% |
Profit Margin | 27.92% | 19.91% | 24.42% | -144.91% | 14.28% | 15.50% |
Free Cash Flow Margin | 4.26% | -43.50% | -132.89% | 29.89% | -0.97% | 4.67% |
EBITDA | 24,170 | 10,203 | 11,443 | -17,637 | 9,125 | 5,886 |
EBITDA Margin | 26.63% | 20.09% | 42.32% | -81.13% | 16.25% | 12.18% |
D&A For EBITDA | 1,100 | 1,048 | 991.93 | 667.93 | 805.96 | 596.18 |
EBIT | 23,070 | 9,154 | 10,451 | -18,305 | 8,319 | 5,290 |
EBIT Margin | 25.42% | 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 |