HD-Hyundai Marine Engine Co., Ltd. (KRX:071970)
South Korea · Delayed Price · Currency is KRW 71,000
+5,000 (7.58%)
Jun 15, 2026, 3:30 PM KST
HD-Hyundai Marine Engine 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 | 452,839 | 402,396 | 315,794 | 244,368 | 177,461 | 137,404 |
Other Revenue | -0 | -0 | - | -0 | - | - |
| 452,839 | 402,396 | 315,794 | 244,368 | 177,461 | 137,404 | |
Revenue Growth (YoY) | 34.19% | 27.42% | 29.23% | 37.70% | 29.15% | -44.59% |
Cost of Revenue | 325,892 | 299,759 | 246,194 | 202,009 | 148,992 | 121,691 |
Gross Profit | 126,947 | 102,637 | 69,600 | 42,359 | 28,468 | 15,713 |
Selling, General & Admin | 29,805 | 27,982 | 31,749 | 22,660 | 17,338 | 21,868 |
Amortization of Goodwill & Intangibles | 135.61 | 136.21 | 70.74 | 50.96 | 64.41 | 75.55 |
Operating Expenses | 28,850 | 26,832 | 38,807 | 23,959 | 17,215 | 23,414 |
Operating Income | 98,097 | 75,805 | 30,793 | 18,400 | 11,253 | -7,701 |
Interest Expense | -164.83 | -127.69 | -4,342 | -5,748 | -6,479 | -9,206 |
Interest & Investment Income | 8,474 | 7,493 | 6,748 | 1,523 | 875.4 | 976.99 |
Currency Exchange Gain (Loss) | 4,535 | 106.9 | 5,191 | -182.01 | 246.4 | 2,111 |
Other Non Operating Income (Expenses) | -3,510 | -766.08 | -695.94 | -2,695 | 3,363 | 6,285 |
EBT Excluding Unusual Items | 107,430 | 82,511 | 37,694 | 11,297 | 9,259 | -7,534 |
Gain (Loss) on Sale of Investments | - | - | 144.1 | - | - | - |
Gain (Loss) on Sale of Assets | -875.52 | 6,016 | 3,464 | 1,417 | 6,223 | 3,043 |
Asset Writedown | 71,964 | 71,964 | -13,600 | 5,648 | - | 2,366 |
Pretax Income | 178,519 | 160,491 | 27,702 | 18,362 | 15,482 | -2,125 |
Income Tax Expense | -867.58 | -4,610 | -48,215 | -16,642 | 562.46 | 2,685 |
Earnings From Continuing Operations | 179,386 | 165,102 | 75,917 | 35,004 | 14,920 | -4,811 |
Earnings From Discontinued Operations | - | - | -141.59 | -3,363 | -775.58 | -3,018 |
Net Income | 179,386 | 165,102 | 75,775 | 31,642 | 14,144 | -7,828 |
Net Income to Common | 179,386 | 165,102 | 75,775 | 31,642 | 14,144 | -7,828 |
Net Income Growth | 116.30% | 117.88% | 139.48% | 123.71% | - | - |
Shares Outstanding (Basic) | 34 | 34 | 31 | 29 | 28 | 28 |
Shares Outstanding (Diluted) | 34 | 34 | 31 | 29 | 28 | 28 |
Shares Change (YoY) | 5.53% | 10.10% | 7.91% | 0.64% | 0.01% | 0.10% |
EPS (Basic) | 5287.60 | 4867.17 | 2459.36 | 1108.20 | 498.56 | -275.98 |
EPS (Diluted) | 5287.43 | 4867.00 | 2459.36 | 1108.20 | 498.56 | -276.39 |
EPS Growth | 104.95% | 97.90% | 121.92% | 122.28% | - | - |
Free Cash Flow | 186,543 | 167,509 | 93,626 | 27,687 | -29,939 | 10,695 |
Free Cash Flow Per Share | 5498.55 | 4938.15 | 3038.74 | 969.69 | -1055.33 | 377.05 |
Gross Margin | 28.03% | 25.51% | 22.04% | 17.33% | 16.04% | 11.43% |
Operating Margin | 21.66% | 18.84% | 9.75% | 7.53% | 6.34% | -5.61% |
Profit Margin | 39.61% | 41.03% | 24.00% | 12.95% | 7.97% | -5.70% |
Free Cash Flow Margin | 41.19% | 41.63% | 29.65% | 11.33% | -16.87% | 7.78% |
EBITDA | 104,098 | 79,570 | 34,000 | 20,959 | 12,488 | -6,974 |
EBITDA Margin | 22.99% | 19.77% | 10.77% | 8.58% | 7.04% | -5.08% |
D&A For EBITDA | 6,001 | 3,765 | 3,207 | 2,560 | 1,235 | 727.23 |
EBIT | 98,097 | 75,805 | 30,793 | 18,400 | 11,253 | -7,701 |
EBIT Margin | 21.66% | 18.84% | 9.75% | 7.53% | 6.34% | -5.61% |
Effective Tax Rate | - | - | - | - | 3.63% | - |