METACARE CO., Ltd. (KRX:118000)
South Korea
· Delayed Price · Currency is KRW 329.00
-2.00 (-0.60%)
Feb 20, 2025, 9:00 AM KST
METACARE CO. 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 | 57,573 | 55,750 | 19,098 | 18,613 | 6,621 | 56,155 | Upgrade
|
| Other Revenue | -0 | -0 | - | -0 | - | 0 | Upgrade
|
| Revenue | 57,573 | 55,750 | 19,098 | 18,613 | 6,621 | 56,155 | Upgrade
|
| Revenue Growth (YoY) | 241.78% | 191.91% | 2.61% | 181.12% | -88.21% | 67.19% | Upgrade
|
| Cost of Revenue | 49,896 | 48,684 | 12,612 | 13,551 | 5,531 | 51,907 | Upgrade
|
| Gross Profit | 7,676 | 7,066 | 6,486 | 5,063 | 1,091 | 4,249 | Upgrade
|
| Selling, General & Admin | 12,170 | 11,886 | 4,802 | 4,985 | 2,669 | 5,139 | Upgrade
|
| Research & Development | 1,182 | 1,182 | - | - | - | 17.35 | Upgrade
|
| Other Operating Expenses | 122.02 | 49.45 | 55.03 | 162.77 | 42.97 | 57.78 | Upgrade
|
| Operating Expenses | 19,043 | 18,470 | 6,726 | 6,848 | 2,435 | 4,596 | Upgrade
|
| Operating Income | -11,367 | -11,404 | -240.47 | -1,786 | -1,345 | -347.25 | Upgrade
|
| Interest Expense | -418.73 | -3,323 | -5,546 | -7,634 | -3,416 | -5,341 | Upgrade
|
| Interest & Investment Income | 1,647 | 1,175 | 1,751 | 1,205 | 967.11 | 722.14 | Upgrade
|
| Earnings From Equity Investments | 5,559 | - | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 75.86 | 75.86 | - | - | - | -32.12 | Upgrade
|
| Other Non Operating Income (Expenses) | 76.3 | 904.75 | 6,631 | 5,565 | -148.88 | 1,191 | Upgrade
|
| EBT Excluding Unusual Items | -4,427 | -12,571 | 2,595 | -2,649 | -3,943 | -3,807 | Upgrade
|
| Gain (Loss) on Sale of Investments | 206.51 | -527.8 | -53,856 | 16,282 | 17,710 | 832.53 | Upgrade
|
| Gain (Loss) on Sale of Assets | -123.84 | -123.84 | 95.69 | -0.03 | -87.73 | 237.76 | Upgrade
|
| Asset Writedown | -12,992 | -12,992 | -12.5 | -6,136 | -630.64 | -1,117 | Upgrade
|
| Other Unusual Items | 40.2 | 40.2 | 1,623 | - | - | - | Upgrade
|
| Pretax Income | -17,297 | -26,174 | -49,555 | 7,497 | 13,049 | -3,854 | Upgrade
|
| Income Tax Expense | -154.29 | -154.29 | - | -2,359 | 651.17 | 189 | Upgrade
|
| Earnings From Continuing Operations | -17,142 | -26,020 | -49,555 | 9,856 | 12,398 | -4,043 | Upgrade
|
| Earnings From Discontinued Operations | 6,465 | - | - | -2,076 | -1,177 | -763.36 | Upgrade
|
| Net Income to Company | -10,678 | -26,020 | -49,555 | 7,780 | 11,221 | -4,806 | Upgrade
|
| Minority Interest in Earnings | 11,814 | 11,480 | - | -39.77 | 31.34 | 3.44 | Upgrade
|
| Net Income | 1,137 | -14,540 | -49,555 | 7,740 | 11,252 | -4,803 | Upgrade
|
| Net Income to Common | 1,137 | -14,540 | -49,555 | 7,740 | 11,252 | -4,803 | Upgrade
|
| Net Income Growth | - | - | - | -31.22% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 146 | 106 | 84 | 65 | 42 | 25 | Upgrade
|
| Shares Outstanding (Diluted) | 146 | 106 | 84 | 98 | 43 | 25 | Upgrade
|
| Shares Change (YoY) | 59.88% | 25.74% | -14.21% | 129.05% | 73.57% | 7.46% | Upgrade
|
| EPS (Basic) | 7.80 | -137.81 | -590.54 | 118.36 | 268.60 | -195.21 | Upgrade
|
| EPS (Diluted) | 7.73 | -138.00 | -591.00 | 100.13 | 262.44 | -195.21 | Upgrade
|
| EPS Growth | - | - | - | -61.85% | - | - | Upgrade
|
| Free Cash Flow | -40,654 | -13,392 | -2,638 | -1,518 | 3,702 | 1,183 | Upgrade
|
| Free Cash Flow Per Share | -279.09 | -126.93 | -31.44 | -15.52 | 86.69 | 48.09 | Upgrade
|
| Gross Margin | 13.33% | 12.68% | 33.96% | 27.20% | 16.47% | 7.57% | Upgrade
|
| Operating Margin | -19.74% | -20.45% | -1.26% | -9.59% | -20.31% | -0.62% | Upgrade
|
| Profit Margin | 1.97% | -26.08% | -259.47% | 41.58% | 169.95% | -8.55% | Upgrade
|
| Free Cash Flow Margin | -70.61% | -24.02% | -13.81% | -8.16% | 55.91% | 2.11% | Upgrade
|
| EBITDA | -6,350 | -6,669 | 1,721 | -272.65 | -1,194 | -62.96 | Upgrade
|
| EBITDA Margin | -11.03% | -11.96% | 9.01% | -1.46% | -18.03% | -0.11% | Upgrade
|
| D&A For EBITDA | 5,017 | 4,735 | 1,962 | 1,513 | 151.01 | 284.28 | Upgrade
|
| EBIT | -11,367 | -11,404 | -240.47 | -1,786 | -1,345 | -347.25 | Upgrade
|
| EBIT Margin | -19.74% | -20.45% | -1.26% | -9.59% | -20.31% | -0.62% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 4.99% | - | Upgrade
|
| Advertising Expenses | - | 39.78 | 0.67 | 7.07 | - | 9.18 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.