M
MITech Co Ltd
KOSDAQ:179290
MITech Co Ltd
KOSDAQ:179290
Price:
7 010
KRW
-1.13%
Market Closed
Market Cap:
₩226.9B
Income Statement
Earnings Waterfall
MITech Co Ltd
MITech Co Ltd
Income Statement
MITech Co Ltd
MITech Co Ltd
Currency: KRW
| Jun-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 |
199
|
109
|
0
|
0
|
59
|
26
|
59
|
0
|
132
|
69
|
69
|
103
|
138
|
141
|
150
|
145
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
|
| Revenue |
15 652
N/A
|
15 933
+2%
|
14 898
-6%
|
21 919
+47%
|
32 655
+49%
|
33 669
+3%
|
35 445
+5%
|
36 385
+3%
|
40 203
+10%
|
42 462
+6%
|
45 750
+8%
|
49 190
+8%
|
50 259
+2%
|
49 883
-1%
|
51 887
+4%
|
53 064
+2%
|
56 220
+6%
|
62 690
+12%
|
59 475
-5%
|
55 337
-7%
|
46 387
-16%
|
48 470
+4%
|
49 977
+3%
|
56 979
+14%
|
53 753
-6%
|
57 733
+7%
|
60 596
+5%
|
62 212
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(7 419)
|
(7 235)
|
(7 596)
|
(11 582)
|
(17 947)
|
(18 872)
|
(19 397)
|
(19 584)
|
(21 330)
|
(22 119)
|
(23 137)
|
(24 238)
|
(24 292)
|
(23 993)
|
(24 863)
|
(25 638)
|
(22 519)
|
(28 191)
|
(27 145)
|
(25 325)
|
(21 076)
|
(22 099)
|
(21 976)
|
(24 281)
|
(22 839)
|
(24 756)
|
(26 417)
|
(27 162)
|
|
| Gross Profit |
8 233
N/A
|
8 698
+6%
|
7 302
-16%
|
10 337
+42%
|
14 708
+42%
|
14 798
+1%
|
16 049
+8%
|
16 803
+5%
|
18 874
+12%
|
20 343
+8%
|
22 613
+11%
|
24 952
+10%
|
25 967
+4%
|
25 890
0%
|
27 024
+4%
|
27 426
+1%
|
33 701
+23%
|
34 499
+2%
|
32 331
-6%
|
30 011
-7%
|
25 311
-16%
|
26 371
+4%
|
28 001
+6%
|
32 698
+17%
|
30 914
-5%
|
32 977
+7%
|
34 178
+4%
|
35 050
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(4 404)
|
(5 072)
|
(5 397)
|
(7 965)
|
(11 337)
|
(11 279)
|
(11 567)
|
(11 778)
|
(12 367)
|
(12 706)
|
(13 012)
|
(13 329)
|
(12 758)
|
(12 654)
|
(12 938)
|
(13 099)
|
(12 436)
|
(12 614)
|
(12 180)
|
(11 517)
|
(11 813)
|
(11 229)
|
(11 775)
|
(12 266)
|
(13 337)
|
(14 172)
|
(15 137)
|
(16 270)
|
|
| Selling, General & Administrative |
(3 389)
|
(3 805)
|
(3 826)
|
(5 625)
|
(7 951)
|
(7 939)
|
(7 968)
|
(8 008)
|
(7 935)
|
(7 993)
|
(8 109)
|
(8 049)
|
(7 874)
|
(7 618)
|
(7 721)
|
(7 866)
|
(7 280)
|
(7 453)
|
(7 283)
|
(7 017)
|
(7 459)
|
(7 396)
|
(8 085)
|
(8 460)
|
(9 583)
|
(10 261)
|
(10 246)
|
(10 663)
|
|
| Research & Development |
(830)
|
(1 100)
|
(1 421)
|
(2 102)
|
(3 036)
|
(3 053)
|
(3 140)
|
(3 218)
|
(3 854)
|
(4 086)
|
(4 256)
|
(4 614)
|
(4 182)
|
(4 307)
|
(4 460)
|
(4 470)
|
(4 397)
|
(4 423)
|
(4 181)
|
(3 801)
|
(3 663)
|
(3 289)
|
(3 129)
|
(3 055)
|
(2 855)
|
(2 930)
|
(3 836)
|
(4 344)
|
|
| Depreciation & Amortization |
(185)
|
(166)
|
(150)
|
(238)
|
(350)
|
(403)
|
(459)
|
(534)
|
(579)
|
(617)
|
(647)
|
(666)
|
(701)
|
(729)
|
(756)
|
(763)
|
(759)
|
(737)
|
(717)
|
(699)
|
(692)
|
(711)
|
(728)
|
(750)
|
(899)
|
(980)
|
(1 054)
|
(1 264)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
116
|
0
|
(18)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
167
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
3 829
N/A
|
3 626
-5%
|
1 905
-47%
|
2 372
+25%
|
3 371
+42%
|
3 517
+4%
|
4 480
+27%
|
5 023
+12%
|
6 506
+30%
|
7 637
+17%
|
9 602
+26%
|
11 623
+21%
|
13 209
+14%
|
13 236
+0%
|
14 087
+6%
|
14 328
+2%
|
21 265
+48%
|
21 885
+3%
|
20 151
-8%
|
18 494
-8%
|
13 498
-27%
|
15 142
+12%
|
16 225
+7%
|
20 432
+26%
|
17 576
-14%
|
18 806
+7%
|
19 041
+1%
|
18 780
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
91
|
346
|
254
|
510
|
485
|
1 022
|
1 413
|
1 938
|
2 017
|
1 467
|
966
|
1 155
|
1 475
|
2 531
|
3 700
|
6 890
|
3 581
|
4 323
|
2 844
|
(2 398)
|
1 579
|
1 025
|
3 426
|
3 847
|
4 610
|
3 645
|
2 963
|
4 207
|
|
| Non-Reccuring Items |
0
|
(115)
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(614)
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
1 021
|
0
|
0
|
167
|
568
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(62)
|
(100)
|
0
|
0
|
(184)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
|
| Total Other Income |
23
|
27
|
25
|
132
|
118
|
(196)
|
(323)
|
(434)
|
8
|
(604)
|
(527)
|
(523)
|
8
|
(168)
|
(181)
|
(181)
|
(149)
|
(1 526)
|
(1 552)
|
(1 553)
|
(322)
|
(317)
|
(274)
|
(100)
|
7
|
139
|
8
|
(324)
|
|
| Pre-Tax Income |
3 882
N/A
|
3 784
-3%
|
2 184
-42%
|
3 013
+38%
|
3 674
+22%
|
4 343
+18%
|
5 569
+28%
|
6 526
+17%
|
7 865
+21%
|
8 498
+8%
|
10 039
+18%
|
12 255
+22%
|
14 477
+18%
|
15 600
+8%
|
17 606
+13%
|
21 036
+19%
|
25 752
+22%
|
24 681
-4%
|
21 443
-13%
|
14 710
-31%
|
15 322
+4%
|
15 850
+3%
|
19 377
+22%
|
24 179
+25%
|
22 362
-8%
|
22 590
+1%
|
22 012
-3%
|
22 663
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(862)
|
(947)
|
144
|
51
|
(10)
|
(202)
|
(445)
|
(942)
|
(1 182)
|
(1 208)
|
(1 792)
|
(1 840)
|
(2 232)
|
(2 492)
|
(2 806)
|
(3 666)
|
(4 029)
|
(3 761)
|
(3 391)
|
(1 696)
|
(2 418)
|
(2 516)
|
(3 147)
|
(4 490)
|
(4 073)
|
(4 120)
|
(3 845)
|
(3 908)
|
|
| Income from Continuing Operations |
3 020
|
2 837
|
2 329
|
3 065
|
3 664
|
4 141
|
5 123
|
5 583
|
6 684
|
7 290
|
8 247
|
10 416
|
12 245
|
13 108
|
14 800
|
17 370
|
21 723
|
20 921
|
18 052
|
13 014
|
12 904
|
13 334
|
16 230
|
19 689
|
18 289
|
18 470
|
18 167
|
18 755
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3 020
N/A
|
2 837
-6%
|
2 329
-18%
|
3 065
+32%
|
3 664
+20%
|
4 138
+13%
|
5 120
+24%
|
5 580
+9%
|
6 681
+20%
|
7 290
+9%
|
8 247
+13%
|
10 416
+26%
|
12 245
+18%
|
13 108
+7%
|
14 800
+13%
|
17 370
+17%
|
19 148
+10%
|
20 921
+9%
|
18 052
-14%
|
13 157
-27%
|
12 798
-3%
|
13 478
+5%
|
16 374
+21%
|
19 689
+20%
|
18 289
-7%
|
18 470
+1%
|
18 167
-2%
|
18 755
+3%
|
|
| EPS (Diluted) |
125.83
N/A
|
94.56
-25%
|
75.12
-21%
|
102.16
+36%
|
122.13
+20%
|
137.93
+13%
|
170.66
+24%
|
180
+5%
|
215.51
+20%
|
236.56
+10%
|
265.8
+12%
|
331.23
+25%
|
381.63
+15%
|
417.81
+9%
|
462.83
+11%
|
541.44
+17%
|
587.68
+9%
|
647.07
+10%
|
561.73
-13%
|
404.76
-28%
|
395.93
-2%
|
416.78
+5%
|
505.89
+21%
|
608.32
+20%
|
565.39
-7%
|
569.29
+1%
|
561.29
-1%
|
579.47
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
