METACARE CO., Ltd. (KRX:118000)
South Korea · Delayed Price · Currency is KRW 304.00
+1.00 (0.33%)
Feb 5, 2026, 3:30 PM 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 28,103 | 20,208 | 17,257 | 19,098 | 18,613 | 6,621 |
Other Revenue | - | -0 | - | - | -0 | - |
| 28,103 | 20,208 | 17,257 | 19,098 | 18,613 | 6,621 | |
Revenue Growth (YoY) | 47.29% | 17.10% | -9.64% | 2.61% | 181.12% | -88.21% |
Cost of Revenue | 18,357 | 12,564 | 10,758 | 12,612 | 13,551 | 5,531 |
Gross Profit | 9,746 | 7,644 | 6,499 | 6,486 | 5,063 | 1,091 |
Selling, General & Admin | 4,838 | 3,934 | 3,595 | 4,802 | 4,985 | 2,669 |
Amortization of Goodwill & Intangibles | 2,038 | 1,859 | 1,857 | 1,848 | 1,383 | 2.9 |
Other Operating Expenses | 296.78 | 85.34 | 11.84 | 55.03 | 162.77 | 42.97 |
Operating Expenses | 7,502 | 6,140 | 5,497 | 6,726 | 6,848 | 2,435 |
Operating Income | 2,244 | 1,505 | 1,003 | -240.47 | -1,786 | -1,345 |
Interest Expense | -2,012 | -399.25 | -2,967 | -5,546 | -7,634 | -3,416 |
Interest & Investment Income | 306.66 | 1,040 | 579.84 | 1,751 | 1,205 | 967.11 |
Earnings From Equity Investments | -0.98 | 5,558 | - | - | - | - |
Currency Exchange Gain (Loss) | -0.06 | - | - | - | - | - |
Other Non Operating Income (Expenses) | 675.61 | 977.05 | 558.76 | 6,631 | 5,565 | -148.88 |
EBT Excluding Unusual Items | 1,213 | 8,681 | -825.6 | 2,595 | -2,649 | -3,943 |
Gain (Loss) on Sale of Investments | -165.91 | -6,006 | -3,720 | -53,856 | 16,282 | 17,710 |
Gain (Loss) on Sale of Assets | -64.61 | - | 1.81 | 95.69 | -0.03 | -87.73 |
Asset Writedown | - | - | - | -12.5 | -6,136 | -630.64 |
Other Unusual Items | - | - | - | 1,623 | - | - |
Pretax Income | 982.93 | 2,675 | -4,543 | -49,555 | 7,497 | 13,049 |
Income Tax Expense | -36.56 | - | 3.71 | - | -2,359 | 651.17 |
Earnings From Continuing Operations | 1,019 | 2,675 | -4,547 | -49,555 | 9,856 | 12,398 |
Earnings From Discontinued Operations | -111.53 | 5,698 | -21,473 | - | -2,076 | -1,177 |
Net Income to Company | 907.96 | 8,373 | -26,020 | -49,555 | 7,780 | 11,221 |
Minority Interest in Earnings | 220.05 | 903.17 | 11,480 | - | -39.77 | 31.34 |
Net Income | 1,128 | 9,277 | -14,540 | -49,555 | 7,740 | 11,252 |
Net Income to Common | 1,128 | 9,277 | -14,540 | -49,555 | 7,740 | 11,252 |
Net Income Growth | -0.75% | - | - | - | -31.22% | - |
Shares Outstanding (Basic) | 166 | 151 | 106 | 84 | 65 | 42 |
Shares Outstanding (Diluted) | 166 | 151 | 106 | 84 | 98 | 43 |
Shares Change (YoY) | 14.01% | 43.41% | 25.74% | -14.21% | 129.05% | 73.57% |
EPS (Basic) | 6.78 | 61.31 | -137.81 | -590.54 | 118.36 | 268.60 |
EPS (Diluted) | 6.78 | 61.31 | -138.00 | -591.00 | 100.13 | 262.44 |
EPS Growth | -12.95% | - | - | - | -61.85% | - |
Free Cash Flow | -33,188 | -37,376 | -13,392 | -2,638 | -1,518 | 3,702 |
Free Cash Flow Per Share | -199.40 | -247.02 | -126.93 | -31.44 | -15.52 | 86.69 |
Gross Margin | 34.68% | 37.83% | 37.66% | 33.96% | 27.20% | 16.47% |
Operating Margin | 7.98% | 7.45% | 5.81% | -1.26% | -9.59% | -20.31% |
Profit Margin | 4.01% | 45.91% | -84.26% | -259.47% | 41.58% | 169.94% |
Free Cash Flow Margin | -118.09% | -184.96% | -77.61% | -13.81% | -8.16% | 55.91% |
EBITDA | 5,292 | 4,512 | 5,737 | 1,721 | -272.65 | -1,194 |
EBITDA Margin | 18.83% | 22.33% | 33.25% | 9.01% | -1.47% | -18.03% |
D&A For EBITDA | 3,048 | 3,007 | 4,735 | 1,962 | 1,513 | 151.01 |
EBIT | 2,244 | 1,505 | 1,003 | -240.47 | -1,786 | -1,345 |
EBIT Margin | 7.98% | 7.45% | 5.81% | -1.26% | -9.59% | -20.31% |
Effective Tax Rate | - | - | - | - | - | 4.99% |
Advertising Expenses | - | - | - | 0.67 | 7.07 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.