Miraeasset Maps REIT 1 Co., Ltd. (KRX:357250)

Miraeasset Maps REIT 1 Income Statement

Financials in millions KRW. Fiscal year is June - May.

Fiscal Year	FY 2025	FY 2024	FY 2024	FY 2023	FY 2023
Period Ending	May 31, 2025	Nov 30, 2024	May 31, 2024	Nov 30, 2023	May 31, 2023
Operating Revenue	13,056	13,057	13,061	21,817	12,014
Other Revenue	920.54	712.09	47.45	-	-
Revenue	13,976	13,769	13,109	21,817	12,014
Revenue Growth (YoY)	1.50%	5.04%	-39.92%	81.59%	0.92%
Gross Profit	13,976	13,769	13,109	21,817	12,014
Selling, General & Admin	1,128	1,042	1,135	906.34	863.56
Other Operating Expenses	0.1	1,312	-	1,326	-
Operating Expenses	4,499	5,744	4,525	5,622	4,235
Operating Income	9,477	8,025	8,584	16,195	7,780
Interest Expense	-6,167	-5,126	-5,105	-5,091	-5,062
Interest & Investment Income	6.47	373.97	57.38	58.09	126.97
Other Non Operating Income (Expenses)	0.08	1.08	-0	-0	0
EBT Excluding Unusual Items	3,316	3,274	3,536	11,162	2,845
Gain (Loss) on Sale of Investments	160.3	-205.16	130.52	-	-
Pretax Income	3,476	3,069	3,667	11,162	2,845
Net Income	3,476	3,069	3,667	11,162	2,845
Net Income to Common	3,476	3,069	3,667	11,162	2,845
Net Income Growth	13.27%	-16.30%	-67.15%	292.37%	124.61%
Shares Outstanding (Basic)	25	25	24	20	20
Shares Outstanding (Diluted)	25	25	24	20	20
Shares Change (YoY)	-1.29%	5.66%	18.60%	0.21%	1.23%
EPS (Basic)	140.00	122.00	154.00	556.00	142.00
EPS (Diluted)	140.00	122.00	154.00	556.00	142.00
EPS Growth	14.75%	-20.78%	-72.30%	291.55%	121.88%
Free Cash Flow	6,701	4,765	6,534	5,411	6,627
Free Cash Flow Per Share	269.86	189.41	274.43	269.52	330.80
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	67.81%	58.28%	65.48%	74.23%	64.75%
Profit Margin	24.87%	22.29%	27.97%	51.16%	23.68%
Free Cash Flow Margin	47.95%	34.61%	49.85%	24.80%	55.16%
EBITDA	12,848	11,415	11,973	19,585	11,151
EBITDA Margin	91.93%	82.90%	91.34%	89.77%	92.81%
D&A For EBITDA	3,371	3,390	3,390	3,390	3,371
EBIT	9,477	8,025	8,584	16,195	7,780
EBIT Margin	67.81%	58.28%	65.48%	74.23%	64.75%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.