Watchlist Manager

Watchlist

Price: 1 115 KRW 6.39% Market Closed

Market Cap: ₩114.5B

M	MDS Tech Inc KOSDAQ:086960	KR
	GomSpace Group AB LSE:0GE8	SE
T	TKD Science and Technology Co Ltd SSE:603738	CN

Income Statement

Currency: KRW

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2012	Jun-2012	Sep-2012	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
Revenue
Interest Expense	47	60	58	63	44	0	0	0	15	0	0	0	45	0	0	0	66	0	0	0	39	0	0	0	100	0	0	0	749	0	0	0	139	0	0	0	127	0	0	0	705	0	0	0	6 770	0	0	0	1 992	0	0	0	1 340	0	0	0	766	0	0	593
Revenue	28 167 N/A	36 428 +29%	38 738 +6%	40 914 +6%	33 616 -18%	15 112 -55%	33 446 +121%	50 063 +50%	72 716 +45%	73 430 +1%	76 247 +4%	80 751 +6%	83 701 +4%	87 577 +5%	94 720 +8%	98 678 +4%	105 181 +7%	110 417 +5%	112 848 +2%	113 572 +1%	117 802 +4%	117 913 +0%	122 597 +4%	133 012 +8%	150 281 +13%	155 741 +4%	165 075 +6%	160 552 -3%	148 934 -7%	152 165 +2%	146 445 -4%	144 632 -1%	138 161 -4%	142 455 +3%	140 276 -2%	145 303 +4%	154 902 +7%	158 309 +2%	154 088 -3%	152 206 -1%	146 571 -4%	145 890 0%	152 403 +4%	153 834 +1%	149 345 -3%	151 238 +1%	150 505 0%	151 784 +1%	153 522 +1%	151 614 -1%	149 462 -1%	151 592 +1%	155 314 +2%	159 965 +3%	162 370 +2%	167 586 +3%	165 579 -1%	173 831 +5%	179 748 +3%	184 373 +3%
Gross Profit
Cost of Revenue	(13 874)	(17 589)	(18 641)	(19 852)	(17 216)	(8 986)	(21 007)	(32 352)	(47 086)	(49 085)	(50 907)	(54 490)	(57 210)	(59 740)	(65 017)	(68 239)	(72 850)	(76 521)	(77 535)	(77 471)	(80 865)	(80 276)	(85 262)	(94 172)	(106 165)	(110 112)	(116 851)	(110 951)	(101 788)	(101 899)	(94 130)	(93 269)	(88 337)	(92 820)	(92 387)	(95 729)	(104 470)	(106 095)	(103 067)	(100 567)	(94 751)	(94 389)	(99 029)	(102 115)	(100 666)	(99 953)	(101 253)	(102 919)	(108 944)	(108 708)	(108 106)	(109 460)	(113 868)	(118 723)	(121 381)	(124 587)	(123 373)	(128 585)	(132 807)	(138 521)
Gross Profit	14 293 N/A	18 839 +32%	20 097 +7%	21 062 +5%	16 400 -22%	6 126 -63%	12 439 +103%	17 711 +42%	25 631 +45%	24 346 -5%	25 341 +4%	26 261 +4%	26 490 +1%	27 836 +5%	29 703 +7%	30 440 +2%	32 331 +6%	33 898 +5%	35 315 +4%	36 103 +2%	36 936 +2%	37 639 +2%	37 336 -1%	38 841 +4%	44 116 +14%	45 628 +3%	48 224 +6%	49 601 +3%	47 146 -5%	50 267 +7%	52 314 +4%	51 362 -2%	49 825 -3%	49 633 0%	47 887 -4%	49 571 +4%	50 432 +2%	52 212 +4%	51 020 -2%	51 639 +1%	51 820 +0%	51 500 -1%	53 374 +4%	51 719 -3%	48 679 -6%	51 285 +5%	49 252 -4%	48 865 -1%	44 577 -9%	42 906 -4%	41 356 -4%	42 133 +2%	41 446 -2%	41 242 0%	40 989 -1%	42 999 +5%	42 206 -2%	45 246 +7%	46 940 +4%	45 852 -2%
Operating Income
Operating Expenses	(7 371)	(9 864)	(10 210)	(10 982)	(9 444)	(3 935)	(7 763)	(11 779)	(16 825)	(16 898)	(17 588)	(17 959)	(17 391)	(18 120)	(19 161)	(19 331)	(21 516)	(22 386)	(22 795)	(23 712)	(24 634)	(25 103)	(26 376)	(27 650)	(30 560)	(32 020)	(33 857)	(35 191)	(35 918)	(38 725)	(39 571)	(38 815)	(40 740)	(41 431)	(42 908)	(46 504)	(46 011)	(47 162)	(47 367)	(47 461)	(47 795)	(47 421)	(47 605)	(46 645)	(43 593)	(46 797)	(44 504)	(42 038)	(36 360)	(34 856)	(33 342)	(33 622)	(32 665)	(33 235)	(34 326)	(35 691)	(36 198)	(40 655)	(41 403)	(41 355)
Selling, General & Administrative	(5 766)	(7 806)	(8 004)	(8 590)	(7 153)	(3 935)	(7 763)	(10 986)	(13 606)	(15 210)	(15 899)	(16 392)	(14 661)	(16 519)	(16 817)	(17 136)	(18 657)	(19 266)	(19 446)	(19 897)	(21 094)	(21 456)	(22 518)	(23 837)	(26 447)	(27 483)	(29 229)	(30 174)	(30 808)	(33 426)	(34 119)	(33 231)	(34 960)	(35 811)	(37 330)	(41 221)	(40 065)	(40 904)	(40 844)	(40 580)	(41 417)	(40 930)	(41 124)	(40 339)	(37 434)	(39 562)	(37 771)	(35 550)	(31 640)	(30 167)	(28 787)	(29 120)	(28 221)	(28 814)	(29 502)	(30 918)	(31 233)	(35 349)	(36 748)	(36 546)
Research & Development	(974)	(1 289)	(1 379)	(1 544)	(1 517)	0	0	(559)	(2 271)	0	0	(1 098)	(1 883)	(901)	(1 424)	(1 292)	(1 910)	(2 034)	(2 122)	(2 363)	(2 186)	(2 314)	(2 478)	(2 325)	(2 610)	(2 934)	(2 992)	(3 440)	(3 437)	(3 573)	(3 660)	(3 719)	(3 900)	(3 678)	(3 430)	(2 988)	(2 715)	(2 576)	(2 636)	(2 722)	(2 773)	(2 857)	(2 847)	(2 766)	(2 439)	(3 316)	(2 935)	(2 779)	(1 500)	(1 552)	(1 619)	(1 674)	(1 714)	(1 789)	(2 064)	(1 960)	(2 103)	(2 374)	(1 751)	(1 822)
Depreciation & Amortization	(630)	(768)	(826)	(846)	(775)	0	0	(235)	(948)	0	0	(470)	(847)	(699)	(919)	(902)	(949)	(1 086)	(1 228)	(1 452)	(1 354)	(1 331)	(1 379)	(1 488)	(1 503)	(1 602)	(1 635)	(1 577)	(1 673)	(1 728)	(1 792)	(1 862)	(1 880)	(1 940)	(2 147)	(2 294)	(3 231)	(3 679)	(3 887)	(4 157)	(3 605)	(3 635)	(3 633)	(3 540)	(3 720)	(3 919)	(3 798)	(3 708)	(3 220)	(3 137)	(2 937)	(2 829)	(2 730)	(2 631)	(2 760)	(2 813)	(2 862)	(2 932)	(2 931)	(3 014)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	(1 688)	(1 689)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	27	27
Operating Income	6 922 N/A	8 976 +30%	9 888 +10%	10 081 +2%	6 956 -31%	2 191 -69%	4 676 +113%	5 932 +27%	8 805 +48%	7 446 -15%	7 751 +4%	8 300 +7%	9 099 +10%	9 716 +7%	10 542 +9%	11 109 +5%	10 815 -3%	11 511 +6%	12 519 +9%	12 390 -1%	12 302 -1%	12 535 +2%	10 959 -13%	11 190 +2%	13 556 +21%	13 609 +0%	14 367 +6%	14 410 +0%	11 229 -22%	11 541 +3%	12 744 +10%	12 548 -2%	9 084 -28%	8 204 -10%	4 981 -39%	3 069 -38%	4 421 +44%	5 052 +14%	3 654 -28%	4 180 +14%	4 026 -4%	4 081 +1%	5 772 +41%	5 075 -12%	5 086 +0%	4 488 -12%	4 748 +6%	6 827 +44%	8 218 +20%	8 050 -2%	8 014 0%	8 510 +6%	8 781 +3%	8 007 -9%	6 663 -17%	7 308 +10%	6 008 -18%	4 591 -24%	5 538 +21%	4 497 -19%
Pre-Tax Income
Interest Income Expense	220	(301)	53	95	518	1 145	1 634	2 367	2 965	2 217	2 139	1 856	1 401	1 486	1 489	1 368	1 649	1 592	1 295	1 023	886	735	728	888	2 591	41	(451)	(959)	(752)	(857)	(504)	108	50	396	600	521	(491)	(450)	(331)	(529)	136	(1 631)	(127)	(1 043)	3 359	3 408	416	(3 634)	(3 136)	(2 791)	(2 022)	2 492	(5 914)	(6 424)	(3 664)	(2 939)	(2 253)	(4 022)	(12 860)	(13 407)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(308)	0	0	0	(43)	0	0	0	0	0	0	0	0	0	0	0	(795)	0	0	0	(1 368)	0	0	0	49	0	0	0	(11 281)	0	0	0	(4 226)	0	0	0	(1 322)	0	0	0	223	0	0	7 430
Gain/Loss on Disposition of Assets	15	20	22	3	7	0	0	0	(10)	0	0	0	(9)	0	0	0	(9)	0	0	0	0	0	0	0	(3)	0	0	0	(174)	0	0	0	44	0	0	0	13	0	0	0	(115)	0	0	0	(35)	0	0	0	(54)	0	0	0	9	0	0	0	(10)	0	0	23
Total Other Income	166	437	502	519	339	111	245	281	388	255	115	139	243	231	283	196	256	7	(113)	(62)	162	21	24	2 288	(2 397)	(84)	125	(2 381)	245	(10)	(73)	66	(408)	(947)	(1 169)	(1 063)	(1 056)	(2 577)	(1 338)	(1 453)	1 047	987	(32)	2	(469)	(11 323)	(11 170)	(11 176)	(104)	(1 665)	(1 986)	(1 921)	(60)	(2 154)	(2 130)	(3 263)	(1 325)	(55)	125	1 475
Pre-Tax Income	7 324 N/A	9 131 +25%	10 464 +15%	10 697 +2%	7 820 -27%	3 447 -56%	6 556 +90%	8 581 +31%	12 148 +42%	9 920 -18%	10 006 +1%	10 297 +3%	10 734 +4%	11 434 +7%	12 315 +8%	12 673 +3%	12 403 -2%	13 111 +6%	13 702 +5%	13 352 -3%	13 307 0%	13 291 0%	11 711 -12%	14 366 +23%	13 747 -4%	13 567 -1%	14 043 +4%	11 070 -21%	10 548 -5%	10 674 +1%	12 167 +14%	12 723 +5%	7 976 -37%	7 651 -4%	4 410 -42%	2 526 -43%	1 520 -40%	2 025 +33%	1 985 -2%	2 198 +11%	5 143 +134%	3 438 -33%	5 613 +63%	4 034 -28%	(3 339) N/A	(3 427) -3%	(6 006) -75%	(7 983) -33%	699 N/A	3 594 +414%	4 007 +11%	9 082 +127%	1 495 -84%	(571) N/A	869 N/A	1 107 +27%	2 642 +139%	514 -81%	(7 197) N/A	19 N/A
Net Income
Tax Provision	(1 610)	(2 193)	(2 298)	(2 536)	(1 313)	(819)	(1 078)	(1 531)	(2 029)	(1 552)	(1 683)	(1 620)	(1 882)	(1 849)	(2 292)	(2 441)	(2 129)	(2 215)	(2 163)	(1 994)	(2 294)	(2 348)	(1 881)	(2 263)	(2 782)	(2 780)	(2 657)	(2 348)	(1 396)	(1 315)	(1 658)	(1 663)	(1 393)	(1 468)	(1 637)	(1 455)	(2 638)	(2 944)	(2 977)	(3 187)	(2 656)	(2 661)	(2 784)	(2 571)	(1 796)	(1 593)	813	243	(100)	30	(1 839)	(1 408)	(995)	(949)	(991)	(2 016)	3 479	3 194	4 023	2 705
Income from Continuing Operations	5 714	6 939	8 167	8 163	6 507	2 628	5 478	7 050	10 119	8 368	8 324	8 678	8 853	9 586	10 023	10 233	10 274	10 896	11 539	11 357	11 013	10 943	9 830	12 104	10 964	10 789	11 388	8 722	9 152	9 358	10 508	11 060	6 583	6 183	2 773	1 071	(1 118)	(919)	(992)	(989)	2 487	777	2 830	1 463	(5 135)	(5 020)	(5 193)	(7 740)	599	3 624	2 167	7 673	500	(1 520)	(121)	(909)	6 121	3 709	(3 175)	2 724
Income to Minority Interest	0	0	0	0	0	0	0	0	0	86	75	185	108	5	(100)	(226)	(179)	(328)	(374)	(494)	(467)	(430)	(511)	(624)	(969)	(976)	(1 056)	(822)	(426)	664	810	956	195	(584)	918	999	815	925	35	145	1 726	2 230	1 979	2 964	2 945	2 797	2 985	1 658	358	(947)	(1 615)	(1 511)	918	1 459	1 525	1 490	745	1 764	3 186	3 402
Net Income (Common)	5 271 N/A	6 427 +22%	7 622 +19%	7 746 +2%	6 507 -16%	2 628 -60%	5 478 +108%	7 050 +29%	10 119 +44%	8 455 -16%	8 399 -1%	8 863 +6%	8 960 +1%	9 591 +7%	9 924 +3%	10 008 +1%	10 095 +1%	10 568 +5%	11 165 +6%	10 863 -3%	10 546 -3%	10 513 0%	9 319 -11%	11 479 +23%	9 996 -13%	9 811 -2%	10 330 +5%	7 900 -24%	8 726 +10%	8 049 -8%	9 068 +13%	10 200 +12%	6 033 -41%	6 506 +8%	12 364 +90%	10 308 -17%	8 124 -21%	8 768 +8%	315 -96%	428 +36%	4 213 +884%	3 006 -29%	4 826 +61%	2 813 -42%	(4 968) N/A	(4 641) +7%	(11 564) -149%	(13 807) -19%	(6 768) +51%	(4 243) +37%	552 N/A	6 162 +1 016%	1 418 -77%	(61) N/A	1 403 N/A	580 -59%	6 866 +1 083%	5 473 -20%	(745) N/A	5 370 N/A
EPS (Diluted)	878.5 N/A	1 071.16 +22%	1 270.33 +19%	1 291 +2%	929.57 -28%	328.5 -65%	684.75 +108%	783.33 +14%	1 264.87 +61%	939.44 -26%	933.22 -1%	984.77 +6%	995.55 +1%	1 065.66 +7%	1 102.66 +3%	1 112 +1%	1 121.66 +1%	1 174.22 +5%	1 240.55 +6%	1 207 -3%	1 171.77 -3%	1 168.11 0%	1 035.44 -11%	1 275.44 +23%	1 110.66 -13%	1 090.11 -2%	1 147.77 +5%	877.77 -24%	969.55 +10%	894.33 -8%	1 007.55 +13%	1 133.33 +12%	754.12 -33%	813.25 +8%	1 545.5 +90%	1 288.5 -17%	1 015.5 -21%	1 096 +8%	39.37 -96%	53.5 +36%	526.62 +884%	365.25 -31%	234.57 -36%	34.09 -85%	-60.3 N/A	-56.08 +7%	-139.73 -149%	-166.72 -19%	-81.69 +51%	-54.81 +33%	6.64 N/A	72.66 +994%	17.06 -77%	-0.69 N/A	16 N/A	6.47 -60%	76.76 +1 086%	58.95 -23%	-8.02 N/A	57.85 N/A

Income Statement Balance Sheet Cash Flow Statement

MDS Tech Inc
KOSDAQ:086960

Income Statement

Earnings Waterfall
MDS Tech Inc

Income Statement
MDS Tech Inc

See Also

Company

Help

Tools

Stocks

MDS Tech Inc KOSDAQ:086960

Income Statement

Earnings Waterfall MDS Tech Inc

Income Statement MDS Tech Inc

See Also

Company

Help

Tools

Stocks

MDS Tech Inc
KOSDAQ:086960

Earnings Waterfall
MDS Tech Inc

Income Statement
MDS Tech Inc