025560.KS
Mirae Corporation
KSC · Technology · Semiconductors · KR
KRW 6,170.00
−2.83%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 90.8B | 50.8B | 27.0B | 21.7B | 56.2B |
| Cost of Revenue | 53.3B | 27.2B | 4.5B | 29.3B | 34.6B |
| Gross Profit | 37.5B | 23.6B | 22.6B | (7.6B) | 21.5B |
| Operating Expenses | |||||
| R&D Expense | 1.8B | 3.1B | 1.1B | 1.1B | 976.0M |
| SG&A Expense | 4.8B | 2.9B | 3.2B | 3.1B | 5.6B |
| General & Admin Expense | 865.9M | 960.9M | 983.4M | 1.1B | 1.1B |
| Selling & Marketing Expense | 1.8B | 2.0B | 2.2B | 2.0B | 4.5B |
| Other Expenses | 8.0B | 8.4B | 6.2B | 4.5B | 6.6B |
| Total Operating Expenses | 14.4B | 14.4B | 10.4B | 10.2B | 13.2B |
| Cost and Expenses | 67.7B | 41.6B | 14.9B | 39.2B | 47.9B |
| Operating Income (EBIT) | 23.1B | 9.1B | 12.1B | (19.8B) | 8.0B |
| Non-Operating | |||||
| Interest Income | 455.2M | 495.3M | 1.2B | 264.0M | 411.1M |
| Interest Expense | 602.2M | 936.6M | 1.6B | 1.7B | 1.9B |
| Net Interest Income | (147.0M) | (441.3M) | (408.0M) | (1.4B) | (1.5B) |
| Other Non-Op Income/Expense | 2.0B | 676.1M | (5.2B) | (10.0B) | (3.3B) |
| Non-Operating Income (excl Interest) | (911.9M) | (1.6B) | 3.6B | 8.3B | 1.3B |
| EBT (Pre-Tax Income) | 25.1B | 9.8B | 7.0B | (29.8B) | 8.1B |
| Income Tax Expense | (231.9M) | (281.8M) | (153.8M) | 662.3M | 36.0M |
| Bottom Line | |||||
| Net Income | 25.3B | 10.1B | 6.6B | (33.0B) | 8.0B |
| Earnings from Cont. Ops | 25.3B | 10.1B | 7.1B | (30.5B) | 4.7B |
| Earnings from Discont. Ops | — | — | (502.9M) | (2.5B) | 3.3B |
| Bottom Line Net Income | 25.3B | 10.1B | 6.6B | (33.0B) | 4.7B |
| Per Share | |||||
| Basic EPS | ₩1,081 | ₩479 | ₩43 | (₩174) | ₩60 |
| Diluted EPS | ₩1,081 | ₩427 | ₩35 | (₩174) | ₩48 |
| Revenue Per Share | ₩3,615 | ₩2,265 | ₩165 | ₩114 | ₩423 |
| Shares | |||||
| Basic Shares Outstanding | 25.1M | 22.4M | 163.8M | 190.4M | 132.9M |
| Diluted Shares Outstanding | 25.1M | 22.4M | 236.2M | 190.4M | 166.1M |
| Profitability Metrics | |||||
| EBITDA | 24.6B | 10.0B | 9.5B | (27.5B) | 7.5B |
| D&A | 946.7M | 840.5M | 894.2M | 667.9M | 751.5M |
| EBIT | 23.6B | 9.1B | 8.6B | (28.1B) | 6.7B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026