M
Medy Tox Inc
KOSDAQ:086900
Medy Tox Inc
KOSDAQ:086900
Price:
107 200
KRW
0.28%
Market Cap:
₩782.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Medy Tox Inc
KOSDAQ:086900
|
KR |
|
Ramco Cements Limited
NSE:RAMCOCEM
|
IN |
|
M
|
Mason Group Holdings Ltd
HKEX:273
|
HK |
|
Jiangsu Sainty Corp Ltd
SSE:600287
|
CN |
|
ShenZhen V&T Technologies Co Ltd
SZSE:300484
|
CN |
|
F
|
Fast Accounting Co Ltd
TSE:5588
|
JP |
Income Statement
Earnings Waterfall
Medy Tox Inc
Medy Tox Inc
Income Statement
Medy Tox Inc
Medy Tox Inc
Currency: KRW
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
173
|
155
|
167
|
153
|
166
|
143
|
117
|
109
|
106
|
100
|
94
|
91
|
106
|
161
|
217
|
516
|
919
|
1 285
|
1 690
|
1 926
|
2 063
|
2 067
|
2 035
|
1 963
|
1 870
|
1 863
|
1 927
|
1 991
|
2 081
|
2 260
|
2 623
|
3 049
|
4 176
|
0
|
3 557
|
0
|
4 781
|
0
|
0
|
0
|
2 314
|
0
|
0
|
0
|
2 333
|
0
|
0
|
0
|
1 727
|
0
|
0
|
0
|
649
|
|
| Revenue |
36 262
N/A
|
38 157
+5%
|
39 790
+4%
|
40 718
+2%
|
39 141
-4%
|
43 640
+11%
|
48 631
+11%
|
70 700
+45%
|
75 892
+7%
|
81 388
+7%
|
87 181
+7%
|
78 067
-10%
|
88 505
+13%
|
98 465
+11%
|
108 114
+10%
|
118 090
+9%
|
133 256
+13%
|
144 971
+9%
|
160 926
+11%
|
168 236
+5%
|
181 239
+8%
|
199 573
+10%
|
207 068
+4%
|
215 001
+4%
|
205 445
-4%
|
190 887
-7%
|
190 954
+0%
|
191 069
+0%
|
205 900
+8%
|
195 537
-5%
|
182 102
-7%
|
169 532
-7%
|
140 828
-17%
|
138 761
-1%
|
141 109
+2%
|
250 961
+78%
|
184 870
-26%
|
268 573
+45%
|
274 385
+2%
|
182 052
-34%
|
195 096
+7%
|
198 012
+1%
|
200 043
+1%
|
205 386
+3%
|
221 121
+8%
|
233 035
+5%
|
246 252
+6%
|
241 450
-2%
|
228 622
-5%
|
237 990
+4%
|
234 632
-1%
|
241 797
+3%
|
247 290
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 395)
|
(3 379)
|
(3 904)
|
(4 298)
|
(4 853)
|
(5 475)
|
(6 002)
|
(6 506)
|
(6 862)
|
(8 024)
|
(9 590)
|
(12 093)
|
(14 169)
|
(16 369)
|
(18 084)
|
(19 782)
|
(24 080)
|
(26 669)
|
(29 755)
|
(31 428)
|
(34 592)
|
(40 503)
|
(48 091)
|
(53 333)
|
(54 238)
|
(54 494)
|
(56 076)
|
(60 991)
|
(69 530)
|
(71 143)
|
(73 304)
|
(78 977)
|
(66 486)
|
(67 723)
|
(71 623)
|
(105 828)
|
(79 017)
|
(117 483)
|
(111 788)
|
(72 478)
|
(68 691)
|
(72 009)
|
(73 447)
|
(76 155)
|
(87 250)
|
(90 336)
|
(94 840)
|
(96 210)
|
(89 593)
|
(94 012)
|
(99 390)
|
(101 539)
|
(104 010)
|
|
| Gross Profit |
32 867
N/A
|
34 780
+6%
|
35 887
+3%
|
36 422
+1%
|
34 288
-6%
|
38 165
+11%
|
42 630
+12%
|
64 194
+51%
|
69 030
+8%
|
73 364
+6%
|
77 591
+6%
|
65 974
-15%
|
74 336
+13%
|
82 096
+10%
|
90 029
+10%
|
98 307
+9%
|
109 175
+11%
|
118 301
+8%
|
131 172
+11%
|
136 808
+4%
|
146 647
+7%
|
159 070
+8%
|
158 976
0%
|
161 668
+2%
|
151 207
-6%
|
136 393
-10%
|
134 878
-1%
|
130 079
-4%
|
136 370
+5%
|
124 394
-9%
|
108 798
-13%
|
90 553
-17%
|
74 341
-18%
|
71 038
-4%
|
69 486
-2%
|
145 135
+109%
|
105 853
-27%
|
151 090
+43%
|
162 598
+8%
|
109 574
-33%
|
126 405
+15%
|
126 003
0%
|
126 597
+0%
|
129 230
+2%
|
133 871
+4%
|
142 699
+7%
|
151 412
+6%
|
145 240
-4%
|
139 029
-4%
|
143 978
+4%
|
135 242
-6%
|
140 258
+4%
|
143 280
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15 832)
|
(18 246)
|
(19 700)
|
(20 660)
|
(17 532)
|
(17 461)
|
(17 468)
|
(16 673)
|
(19 073)
|
(19 790)
|
(19 445)
|
(21 753)
|
(22 674)
|
(25 973)
|
(28 253)
|
(31 205)
|
(34 004)
|
(38 386)
|
(43 703)
|
(50 234)
|
(59 661)
|
(65 764)
|
(69 829)
|
(70 671)
|
(65 722)
|
(65 279)
|
(74 736)
|
(85 422)
|
(110 681)
|
(124 420)
|
(124 199)
|
(120 697)
|
(111 411)
|
(102 584)
|
(92 481)
|
(11 113)
|
(71 361)
|
(87 602)
|
(131 617)
|
(97 997)
|
(79 741)
|
(83 040)
|
(84 459)
|
(98 044)
|
(116 549)
|
(128 074)
|
(132 005)
|
(123 409)
|
(118 680)
|
(117 223)
|
(116 502)
|
(118 618)
|
(126 276)
|
|
| Selling, General & Administrative |
(11 800)
|
(13 831)
|
(14 757)
|
(15 293)
|
(13 187)
|
(12 661)
|
(12 975)
|
(12 855)
|
(13 993)
|
(14 823)
|
(14 585)
|
(15 500)
|
(16 188)
|
(17 629)
|
(19 956)
|
(22 456)
|
(23 855)
|
(26 498)
|
(29 078)
|
(32 406)
|
(38 027)
|
(42 228)
|
(45 389)
|
(46 733)
|
(43 972)
|
(41 331)
|
(49 471)
|
(57 701)
|
(81 008)
|
(93 333)
|
(91 569)
|
(86 865)
|
(75 807)
|
(67 554)
|
(59 679)
|
(94 639)
|
(44 696)
|
(88 667)
|
(99 466)
|
(69 967)
|
(54 148)
|
(81 134)
|
(83 723)
|
(97 308)
|
(88 849)
|
(128 074)
|
(132 005)
|
(123 409)
|
(85 046)
|
(117 223)
|
(116 502)
|
(118 618)
|
(93 175)
|
|
| Research & Development |
(3 385)
|
(3 927)
|
(4 327)
|
(4 696)
|
(3 497)
|
(3 442)
|
(3 377)
|
(2 470)
|
(3 357)
|
(3 264)
|
(3 154)
|
(4 455)
|
(4 740)
|
(5 015)
|
(5 785)
|
(6 144)
|
(5 733)
|
(8 592)
|
(11 181)
|
(14 260)
|
(19 063)
|
(20 875)
|
(21 746)
|
(21 276)
|
(19 081)
|
(19 738)
|
(21 048)
|
(23 395)
|
(27 016)
|
(28 335)
|
(29 812)
|
(30 996)
|
(32 544)
|
(31 849)
|
(29 371)
|
0
|
(23 267)
|
0
|
0
|
0
|
(19 185)
|
0
|
0
|
0
|
(22 125)
|
0
|
0
|
0
|
(26 427)
|
0
|
0
|
0
|
(27 398)
|
|
| Depreciation & Amortization |
(648)
|
(488)
|
(616)
|
(671)
|
(848)
|
(929)
|
(1 117)
|
(1 349)
|
(1 722)
|
(1 703)
|
(1 706)
|
(1 797)
|
(1 746)
|
(2 468)
|
(2 511)
|
(2 605)
|
(4 415)
|
(3 295)
|
(3 444)
|
(3 567)
|
(2 572)
|
(2 659)
|
(2 692)
|
(2 661)
|
(2 669)
|
(2 642)
|
(2 649)
|
(2 759)
|
(2 658)
|
(2 752)
|
(2 818)
|
(2 834)
|
(3 061)
|
(3 180)
|
(3 440)
|
(6 760)
|
(3 399)
|
(7 138)
|
(7 320)
|
0
|
(6 407)
|
(1 906)
|
(1 507)
|
(2 237)
|
(5 575)
|
0
|
0
|
0
|
(7 207)
|
0
|
0
|
0
|
(5 703)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(429)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(861)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 568)
|
(1 568)
|
(1 567)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
90 287
|
0
|
8 203
|
(24 831)
|
(28 030)
|
0
|
0
|
771
|
1 501
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
17 035
N/A
|
16 534
-3%
|
16 187
-2%
|
15 761
-3%
|
16 756
+6%
|
20 703
+24%
|
25 160
+22%
|
47 520
+89%
|
49 958
+5%
|
53 573
+7%
|
58 145
+9%
|
44 220
-24%
|
51 662
+17%
|
56 122
+9%
|
61 776
+10%
|
67 102
+9%
|
75 172
+12%
|
79 917
+6%
|
87 470
+9%
|
86 576
-1%
|
86 986
+0%
|
93 307
+7%
|
89 148
-4%
|
90 998
+2%
|
85 485
-6%
|
71 115
-17%
|
60 143
-15%
|
44 657
-26%
|
25 689
-42%
|
(26)
N/A
|
(15 401)
-59 135%
|
(30 143)
-96%
|
(37 070)
-23%
|
(31 545)
+15%
|
(22 994)
+27%
|
134 022
N/A
|
34 492
-74%
|
63 488
+84%
|
30 981
-51%
|
11 577
-63%
|
46 664
+303%
|
42 964
-8%
|
42 138
-2%
|
31 187
-26%
|
17 322
-44%
|
14 625
-16%
|
19 406
+33%
|
21 832
+12%
|
20 349
-7%
|
26 755
+31%
|
18 740
-30%
|
21 639
+15%
|
17 004
-21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 340
|
1 140
|
897
|
785
|
753
|
1 000
|
2 337
|
2 940
|
3 549
|
2 803
|
3 049
|
2 528
|
1 228
|
2 099
|
1 451
|
1 064
|
(482)
|
(753)
|
(2 160)
|
(2 546)
|
(1 780)
|
(2 552)
|
(740)
|
(771)
|
1 083
|
2 487
|
1 548
|
2 825
|
3 215
|
3 064
|
809
|
(2 990)
|
(9 158)
|
(10 417)
|
(9 141)
|
(5 505)
|
129
|
(564)
|
14 349
|
16 789
|
7 690
|
12 692
|
(1 693)
|
(4 551)
|
(7 494)
|
(12 908)
|
(13 208)
|
(15 356)
|
3 258
|
(2 089)
|
(5 271)
|
(4 399)
|
(6 653)
|
|
| Non-Reccuring Items |
(314)
|
(627)
|
(642)
|
(642)
|
(735)
|
0
|
0
|
0
|
0
|
0
|
(861)
|
(861)
|
(861)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 567)
|
0
|
0
|
0
|
(2 773)
|
(3 065)
|
(2 959)
|
(2 959)
|
(4 382)
|
73 295
|
111 644
|
0
|
95 858
|
0
|
0
|
0
|
(5 818)
|
0
|
0
|
0
|
6 935
|
0
|
0
|
0
|
(1 528)
|
0
|
0
|
0
|
(3 854)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(77)
|
(76)
|
(77)
|
(37)
|
27
|
30
|
0
|
4
|
(759)
|
(760)
|
0
|
(725)
|
38
|
59
|
0
|
21
|
0
|
131
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(672)
|
0
|
0
|
0
|
324
|
0
|
0
|
0
|
308
|
|
| Total Other Income |
73
|
115
|
126
|
(183)
|
23
|
102
|
204
|
378
|
355
|
295
|
163
|
35
|
(66)
|
(124)
|
(62)
|
267
|
307
|
348
|
324
|
131
|
117
|
251
|
236
|
187
|
69
|
(17)
|
(308)
|
(336)
|
(220)
|
(905)
|
(167)
|
12 480
|
8 412
|
8 258
|
8 745
|
110 724
|
(2 344)
|
113 101
|
112 472
|
(2 079)
|
1 221
|
(4 878)
|
(4 656)
|
(5 004)
|
(238)
|
6 501
|
6 663
|
6 958
|
(4 903)
|
(1 548)
|
4 008
|
4 016
|
(222)
|
|
| Pre-Tax Income |
18 135
N/A
|
17 162
-5%
|
16 569
-3%
|
15 723
-5%
|
16 797
+7%
|
21 803
+30%
|
27 699
+27%
|
50 837
+84%
|
53 861
+6%
|
56 673
+5%
|
60 498
+7%
|
45 923
-24%
|
51 963
+13%
|
58 098
+12%
|
63 165
+9%
|
68 432
+8%
|
74 997
+10%
|
79 512
+6%
|
85 619
+8%
|
84 083
-2%
|
85 247
+1%
|
90 929
+7%
|
88 607
-3%
|
90 440
+2%
|
85 099
-6%
|
73 585
-14%
|
61 387
-17%
|
46 388
-24%
|
25 150
-46%
|
(932)
N/A
|
(18 444)
-1 879%
|
(23 576)
-28%
|
(42 139)
-79%
|
39 591
N/A
|
88 274
+123%
|
239 241
+171%
|
128 265
-46%
|
176 025
+37%
|
157 802
-10%
|
26 287
-83%
|
49 526
+88%
|
50 777
+3%
|
35 789
-30%
|
21 632
-40%
|
15 853
-27%
|
8 218
-48%
|
12 861
+57%
|
13 433
+4%
|
17 499
+30%
|
23 118
+32%
|
17 477
-24%
|
21 256
+22%
|
6 583
-69%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 698)
|
(2 487)
|
(2 377)
|
(1 961)
|
(2 494)
|
(3 384)
|
(4 761)
|
(9 637)
|
(10 234)
|
(11 071)
|
(11 771)
|
(8 530)
|
(9 670)
|
(10 731)
|
(11 629)
|
(12 776)
|
(15 766)
|
(16 940)
|
(18 478)
|
(18 315)
|
(15 254)
|
(16 647)
|
(16 978)
|
(17 689)
|
(15 334)
|
(12 577)
|
(7 953)
|
(4 379)
|
413
|
6 853
|
7 936
|
9 931
|
12 100
|
(8 507)
|
(19 378)
|
(63 059)
|
(35 003)
|
(46 631)
|
(40 723)
|
(3 215)
|
(12 930)
|
(13 106)
|
(8 940)
|
(10 089)
|
(6 163)
|
(5 533)
|
(7 373)
|
(1 933)
|
(1 425)
|
(2 239)
|
247
|
(112)
|
9 076
|
|
| Income from Continuing Operations |
15 437
|
14 675
|
14 192
|
13 762
|
14 304
|
18 419
|
22 938
|
41 200
|
43 628
|
45 601
|
48 726
|
37 392
|
42 293
|
47 367
|
51 536
|
55 656
|
59 231
|
62 573
|
67 142
|
65 769
|
69 994
|
74 282
|
71 630
|
72 752
|
69 766
|
61 008
|
53 433
|
42 008
|
25 563
|
5 921
|
(10 508)
|
(13 645)
|
(30 039)
|
31 084
|
68 895
|
176 182
|
93 263
|
129 394
|
117 078
|
23 072
|
36 596
|
37 671
|
26 849
|
11 543
|
9 690
|
2 685
|
5 488
|
11 500
|
16 074
|
20 879
|
17 724
|
21 144
|
15 659
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
113
|
112
|
214
|
226
|
198
|
258
|
383
|
488
|
643
|
746
|
769
|
768
|
462
|
424
|
164
|
377
|
891
|
1 463
|
1 359
|
1 118
|
414
|
(150)
|
3
|
(221)
|
65
|
40
|
82
|
202
|
881
|
1 351
|
1 469
|
1 673
|
935
|
|
| Net Income (Common) |
15 437
N/A
|
14 675
-5%
|
14 192
-3%
|
13 762
-3%
|
14 304
+4%
|
18 419
+29%
|
22 938
+25%
|
41 200
+80%
|
43 628
+6%
|
45 601
+5%
|
48 726
+7%
|
37 392
-23%
|
42 293
+13%
|
47 367
+12%
|
51 536
+9%
|
55 656
+8%
|
59 231
+6%
|
62 573
+6%
|
67 142
+7%
|
65 816
-2%
|
70 106
+7%
|
74 394
+6%
|
71 844
-3%
|
72 978
+2%
|
69 964
-4%
|
61 267
-12%
|
53 817
-12%
|
42 497
-21%
|
26 206
-38%
|
6 668
-75%
|
(9 739)
N/A
|
(12 877)
-32%
|
(29 577)
-130%
|
31 506
N/A
|
69 055
+119%
|
176 554
+156%
|
93 178
-47%
|
129 882
+39%
|
117 466
-10%
|
23 218
-80%
|
36 035
+55%
|
36 545
+1%
|
25 877
-29%
|
10 346
-60%
|
8 780
-15%
|
1 751
-80%
|
4 595
+162%
|
10 727
+133%
|
15 980
+49%
|
21 255
+33%
|
18 218
-14%
|
21 842
+20%
|
15 619
-28%
|
|
| EPS (Diluted) |
2 572.83
N/A
|
2 445.83
-5%
|
2 365.33
-3%
|
2 293.66
-3%
|
2 384
+4%
|
3 069.83
+29%
|
3 823
+25%
|
6 866.66
+80%
|
7 271.33
+6%
|
7 600.16
+5%
|
8 121
+7%
|
6 232
-23%
|
7 048.83
+13%
|
7 894.5
+12%
|
8 589.33
+9%
|
9 276
+8%
|
9 871.83
+6%
|
10 428.83
+6%
|
11 190.33
+7%
|
10 969.33
-2%
|
11 684.33
+7%
|
12 399
+6%
|
11 974
-3%
|
12 163
+2%
|
11 660.66
-4%
|
10 211.16
-12%
|
8 969.5
-12%
|
7 082.83
-21%
|
4 367.66
-38%
|
1 111.33
-75%
|
-1 623.16
N/A
|
-2 146.16
-32%
|
-4 929.5
-130%
|
5 251
N/A
|
11 106.15
+112%
|
27 513.81
+148%
|
15 243.1
-45%
|
15 655.15
+3%
|
18 443.36
+18%
|
3 688.23
-80%
|
5 489.29
+49%
|
5 262.75
-4%
|
3 845.67
-27%
|
1 572.69
-59%
|
1 311.06
-17%
|
260.06
-80%
|
682.59
+162%
|
1 593.61
+133%
|
2 376.57
+49%
|
3 028.02
+27%
|
2 595.34
-14%
|
3 211.35
+24%
|
2 371.01
-26%
|
|
Switch to:
Switch to:
See Also
Discover More
