MiraeING.Co.,Ltd.
MiraeING.Co.,Ltd. develops and supplies defense security products in South Korea and internationally. It offers shooting command equipment for self-propelled howitzers, and various fire power equipment. The company also provides messaging services to ban…
Security & Protection Services
KR, Seoul [HQ]
007120.KS/Financial Reporting
Income Statements
Profit & Loss · 15 Statements · From 2023 to 2009Configuration
In Million KRW. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,724.00 | 12,627.00 | 25,733.00 | 35,018.00 | 26,771.00 | 18,787.00 | 9,161.00 | 9,828.00 | 7,707.00 | 6,445.00 | 7,476.00 | 5,770.00 | 7,807.00 | 12,828.00 | 13,025.00 | |
|
EPS
|
-418.11 | -388.25 | 242.24 | 59.73 | -1,838.36 | -2,362.66 | 73.00 | -132.73 | -144.00 | -420.00 | 108.95 | 764.43 | -148.62 | -115.75 | -353.13 | |
| Diluted in mil. | -418.11 | -388.25 | 242.24 | 59.73 | -1,838.36 | -2,362.66 | 73.00 | -132.73 | -144.00 | -420.00 | 108.95 | 764.43 | -148.62 | -115.75 | -353.13 | |
|
Profit
|
1,994.00 | 3,428.00 | 8,354.00 | 8,963.00 | 7,615.00 | 4,850.00 | 3,258.00 | 2,946.00 | 2,371.00 | 1,529.00 | 2,084.00 | 2,857.00 | 4,117.00 | 6,586.00 | 6,241.00 | |
| Gross Margin | 10.11 | 27.15 | 32.46 | 25.60 | 28.45 | 25.82 | 35.57 | 29.98 | 30.76 | 23.72 | 27.88 | 49.52 | 52.74 | 51.35 | 47.92 | |
| Pre Tax | -1,984.00 | 417.00 | 1,744.00 | 658.00 | -12,012.00 | -18,683.00 | 1,461.00 | -2,343.00 | -2,696.00 | -10,844.00 | 8,890.00 | 24,490.00 | -19,071.00 | -6,868.00 | 11,224.00 | |
| Profit Margin | -10.06 | 3.31 | 6.78 | 1.88 | -44.87 | -99.45 | 15.96 | -23.85 | -34.99 | -168.25 | 118.91 | 424.38 | -244.26 | -53.54 | 86.17 | |
| ETR | 28.78 | 727.49 | 9.34 | 36.43 | -1.51 | 26.57 | 19.39 | 33.61 | -4.83 | 86.86 | -57.70 | 19.67 | -0.28 | 55.70 | 7.92 | |
| Net | -1,984.00 | -2,326.00 | 1,570.00 | 387.00 | -12,209.00 | -18,682.00 | 1,178.00 | -2,336.00 | -2,664.00 | -10,843.00 | 14,020.00 | 19,674.00 | -19,124.00 | -3,042.00 | -9,297.00 | |
| Profit Margin | -10.06 | -18.42 | 6.10 | 1.11 | -45.61 | -99.44 | 12.86 | -23.77 | -34.57 | -168.23 | 187.52 | 340.93 | -244.94 | -23.72 | -71.38 | |
| EBITDA | -3,472.00 | 1,897.00 | 2,867.00 | 1,457.00 | -5,936.00 | -10,071.00 | 2,698.00 | -2,147.00 | -2,334.00 | -10,437.00 | 10,199.00 | 21,665.00 | -18,242.00 | -1,708.00 | 5,912.00 | |
| EBITDA Margin | -17.61 | 15.03 | 11.14 | 4.16 | -22.17 | -53.61 | 29.46 | -21.85 | -30.29 | -161.94 | 136.41 | 375.44 | -233.64 | -13.32 | 45.39 | |
| Operating Income | -4,277.00 | 554.00 | 2,273.00 | 1,369.00 | -4,432.00 | -5,989.00 | -1,461.00 | -1,644.00 | -2,937.00 | -1,423.00 | 9,849.00 | 21,337.00 | 899.00 | 3,105.00 | 3,232.00 | |
| Operating Margin | -21.68 | 4.39 | 8.84 | 3.91 | -16.56 | -31.88 | -15.95 | -16.73 | -38.11 | -22.09 | 131.73 | 369.76 | 11.52 | 24.21 | 24.82 | |
| Interest Income | 79.00 | 39.00 | 53.00 | 66.00 | 383.00 | 144.00 | 199.00 | 263.00 | 160.00 | 319.00 | 299.00 | 488.00 | 414.00 | 691.00 | 468.00 | |
| Loss | -24,001.00 | -12,072.00 | -23,367.00 | -33,648.00 | -31,203.00 | -24,776.00 | -10,622.00 | -11,473.00 | -10,644.00 | -7,868.00 | -7,339.00 | -5,083.00 | -6,908.00 | -9,722.00 | -9,793.00 | |
| Cost of Revenue | -17,730.00 | -9,198.00 | -17,379.00 | -26,054.00 | -19,155.00 | -13,937.00 | -5,902.00 | -6,882.00 | -5,336.00 | -4,916.00 | -5,392.00 | -2,913.00 | -3,690.00 | -6,241.00 | -6,784.00 | |
|
Operating Expenses
|
-6,271.00 | -2,873.00 | -5,988.00 | -7,593.00 | -12,047.00 | -10,839.00 | -4,720.00 | -4,591.00 | -5,308.00 | -2,952.00 | -1,947.00 | -2,170.00 | -3,218.00 | -3,481.00 | -3,008.00 | |
| R&D | -1,060.00 | -111.00 | -30.00 | -55.00 | -97.00 | -191.00 | -391.00 | - - | - - | -240.00 | -271.00 | -340.00 | -334.00 | -415.00 | -549.00 | |
| G&A | -498.00 | -237.00 | -1,000.00 | -1,229.00 | -1,237.00 | -1,045.00 | -207.00 | -248.00 | -242.00 | -148.00 | -113.00 | -132.00 | -223.00 | -194.00 | -223.00 | |
| SG&A | -1,803.00 | -1,160.00 | -2,129.00 | -2,378.00 | -3,158.00 | -2,460.00 | -904.00 | -1,706.00 | -2,284.00 | -1,083.00 | -504.00 | -600.00 | -718.00 | -794.00 | -2,350.00 | |
| S&M | -1,304.00 | -922.00 | -1,129.00 | -1,149.00 | -1,920.00 | -1,415.00 | -696.00 | -1,457.00 | -2,041.00 | -935.00 | -390.00 | -467.00 | -494.00 | -600.00 | -568.00 | |
| Depreciation and Amortization | -1,375.00 | -1,047.00 | -306.00 | -287.00 | -904.00 | -879.00 | -278.00 | -277.00 | -439.00 | -214.00 | -350.00 | -327.00 | -1,035.00 | -2,675.00 | -2,679.00 | |
| Interest Expenses | -772.00 | -351.00 | -724.00 | -510.00 | -961.00 | -705.00 | -463.00 | -11.00 | -9.00 | -1.00 | -20.00 | -14.00 | -552.00 | -1,628.00 | -1,511.00 | |
| Other Expenses | -2,292.00 | -136.00 | -621.00 | -710.00 | -7,580.00 | -12,694.00 | -2,923.00 | -699.00 | -240.00 | -9,420.00 | -958.00 | -3,152.00 | -19,970.00 | -9,973.00 | -7,992.00 | |
|
WA Shares Outstanding
|
4.00 | 5.00 | 6.00 | 6.00 | 6.00 | 7.00 | 16.00 | 17.00 | 18.00 | 25.00 | 128.00 | 25.00 | 128.00 | 26.00 | 26.00 | |
| Diluted | 4.00 | 5.00 | 6.00 | 6.00 | 6.00 | 7.00 | 16.00 | 17.00 | 18.00 | 25.00 | 128.00 | 25.00 | 128.00 | 26.00 | 26.00 |