M
Mirae Corp
KRX:025560
Mirae Corp
KRX:025560
Price:
13 350
KRW
-1.91%
Market Closed
Market Cap:
₩59.8B
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
|
Mirae Corp
KRX:025560
|
KR |
|
Sabra Health Care REIT Inc
NASDAQ:SBRA
|
US |
|
Halcyon Agri Corporation Ltd
SGX:5VJ
|
SG |
|
A
|
Arcplus Group PLC
SSE:600629
|
CN |
Income Statement
Earnings Waterfall
Mirae Corp
Mirae Corp
Income Statement
Mirae Corp
Mirae Corp
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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3 556
|
0
|
0
|
1 461
|
2 631
|
1 610
|
2 026
|
1 795
|
1 519
|
1 314
|
1 132
|
963
|
885
|
836
|
696
|
488
|
279
|
248
|
546
|
808
|
1 121
|
1 357
|
1 316
|
1 369
|
1 427
|
1 455
|
1 207
|
901
|
345
|
160
|
60
|
330
|
717
|
1 153
|
1 651
|
1 505
|
1 306
|
1 277
|
1 227
|
0
|
1 865
|
1 460
|
1 667
|
1 841
|
1 697
|
1 585
|
1 322
|
1 556
|
1 616
|
1 649
|
1 475
|
1 208
|
|
| Revenue |
33 767
N/A
|
37 339
+11%
|
36 632
-2%
|
36 855
+1%
|
34 789
-6%
|
30 445
-12%
|
26 435
-13%
|
25 115
-5%
|
24 104
-4%
|
26 794
+11%
|
27 476
+3%
|
26 061
-5%
|
25 548
-2%
|
20 883
-18%
|
18 788
-10%
|
20 442
+9%
|
23 311
+14%
|
23 411
+0%
|
29 978
+28%
|
33 055
+10%
|
34 479
+4%
|
38 231
+11%
|
35 051
-8%
|
31 588
-10%
|
34 499
+9%
|
38 272
+11%
|
43 381
+13%
|
55 646
+28%
|
27 692
-50%
|
19 113
-31%
|
14 793
-23%
|
8 253
-44%
|
41 560
+404%
|
46 644
+12%
|
54 418
+17%
|
53 494
-2%
|
48 338
-10%
|
51 047
+6%
|
46 917
-8%
|
54 521
+16%
|
56 172
+3%
|
48 258
-14%
|
41 683
-14%
|
32 294
-23%
|
21 739
-33%
|
22 116
+2%
|
22 293
+1%
|
19 908
-11%
|
27 042
+36%
|
26 628
-2%
|
27 545
+3%
|
43 932
+59%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 239)
|
(33 395)
|
(30 773)
|
(30 670)
|
(26 935)
|
(24 926)
|
(22 999)
|
(23 067)
|
(21 070)
|
(22 488)
|
(21 702)
|
(18 561)
|
(18 176)
|
(14 501)
|
(13 856)
|
(16 589)
|
(19 691)
|
(19 521)
|
(24 445)
|
(25 770)
|
(30 254)
|
(33 472)
|
(33 301)
|
(32 407)
|
(35 482)
|
(40 839)
|
(44 287)
|
(54 694)
|
(22 603)
|
(14 288)
|
(8 728)
|
(3 303)
|
(32 928)
|
(36 516)
|
(41 028)
|
(37 489)
|
(31 550)
|
(31 980)
|
(28 688)
|
(32 080)
|
(34 640)
|
(30 229)
|
(25 046)
|
(20 101)
|
(29 055)
|
(28 635)
|
(28 693)
|
(19 279)
|
(4 477)
|
(4 078)
|
(5 280)
|
(23 480)
|
|
| Gross Profit |
1 528
N/A
|
3 944
+158%
|
5 858
+49%
|
6 185
+6%
|
7 854
+27%
|
5 518
-30%
|
3 435
-38%
|
2 047
-40%
|
3 035
+48%
|
4 307
+42%
|
5 775
+34%
|
7 500
+30%
|
7 373
-2%
|
6 381
-13%
|
4 931
-23%
|
3 853
-22%
|
3 620
-6%
|
3 890
+7%
|
5 532
+42%
|
7 284
+32%
|
4 225
-42%
|
4 758
+13%
|
1 750
-63%
|
(819)
N/A
|
(983)
-20%
|
(2 567)
-161%
|
(906)
+65%
|
951
N/A
|
5 089
+435%
|
4 823
-5%
|
6 063
+26%
|
4 949
-18%
|
8 633
+74%
|
10 126
+17%
|
13 388
+32%
|
16 003
+20%
|
16 788
+5%
|
19 067
+14%
|
18 229
-4%
|
22 441
+23%
|
21 532
-4%
|
18 030
-16%
|
16 637
-8%
|
12 193
-27%
|
(7 316)
N/A
|
(6 519)
+11%
|
(6 400)
+2%
|
629
N/A
|
22 565
+3 489%
|
22 550
0%
|
22 265
-1%
|
20 452
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15 314)
|
(14 554)
|
(13 418)
|
(12 180)
|
(9 267)
|
(9 503)
|
(9 602)
|
(9 677)
|
(12 107)
|
(11 313)
|
(11 779)
|
(11 782)
|
(9 818)
|
(9 970)
|
(10 990)
|
(11 184)
|
(12 177)
|
(12 094)
|
(11 282)
|
(11 786)
|
(13 684)
|
(13 872)
|
(13 826)
|
(12 833)
|
(10 457)
|
(11 085)
|
(11 271)
|
(12 606)
|
(9 670)
|
(8 204)
|
(7 121)
|
(5 038)
|
(7 425)
|
(8 032)
|
(7 607)
|
(10 059)
|
(8 301)
|
(8 966)
|
(10 245)
|
(10 764)
|
(13 512)
|
(14 951)
|
(13 424)
|
(12 407)
|
(8 659)
|
(10 038)
|
(10 184)
|
(10 943)
|
(10 444)
|
(10 642)
|
(9 624)
|
(9 214)
|
|
| Selling, General & Administrative |
(14 352)
|
(13 593)
|
(12 800)
|
(11 595)
|
(8 449)
|
(8 729)
|
(8 769)
|
(8 925)
|
(11 131)
|
(10 318)
|
(10 712)
|
(10 980)
|
(8 842)
|
(8 837)
|
(9 940)
|
(10 126)
|
(10 926)
|
(10 941)
|
(10 275)
|
(10 772)
|
(12 867)
|
(13 048)
|
(13 014)
|
(12 137)
|
(9 831)
|
(10 362)
|
(10 310)
|
(11 496)
|
(9 113)
|
(7 305)
|
(6 374)
|
(4 483)
|
(6 628)
|
(7 279)
|
(6 670)
|
(7 202)
|
(7 021)
|
(7 396)
|
(8 694)
|
(9 365)
|
(12 241)
|
(12 116)
|
(12 045)
|
(11 040)
|
(7 287)
|
(8 798)
|
(8 723)
|
(9 442)
|
(8 997)
|
(9 273)
|
(8 628)
|
(8 367)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(196)
|
(279)
|
(383)
|
(488)
|
(316)
|
(373)
|
(451)
|
(466)
|
(660)
|
(557)
|
(413)
|
(448)
|
(177)
|
(316)
|
(328)
|
(218)
|
(159)
|
(120)
|
(91)
|
(74)
|
(67)
|
(66)
|
(59)
|
(47)
|
(320)
|
(338)
|
(575)
|
(952)
|
(1 089)
|
(1 357)
|
(1 305)
|
(1 123)
|
(976)
|
(1 075)
|
(1 122)
|
(1 120)
|
(1 118)
|
(942)
|
(1 120)
|
(1 130)
|
(1 051)
|
(1 004)
|
(665)
|
(551)
|
|
| Depreciation & Amortization |
(961)
|
0
|
0
|
(440)
|
(817)
|
(629)
|
(833)
|
(752)
|
(781)
|
(715)
|
(683)
|
(709)
|
(660)
|
(627)
|
(598)
|
(591)
|
(592)
|
(585)
|
(584)
|
(556)
|
(641)
|
(509)
|
(485)
|
(480)
|
(467)
|
(604)
|
(731)
|
(896)
|
(489)
|
(336)
|
(191)
|
(11)
|
(478)
|
(415)
|
(361)
|
(306)
|
(191)
|
(213)
|
(245)
|
(276)
|
(295)
|
(280)
|
(256)
|
(247)
|
(255)
|
(298)
|
(341)
|
(370)
|
(396)
|
(365)
|
(330)
|
(296)
|
|
| Other Operating Expenses |
0
|
(961)
|
(618)
|
(145)
|
0
|
(145)
|
0
|
0
|
0
|
0
|
0
|
395
|
0
|
(133)
|
0
|
0
|
0
|
(11)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
(140)
|
0
|
(497)
|
(497)
|
(497)
|
0
|
0
|
0
|
(1 600)
|
0
|
0
|
0
|
0
|
0
|
(1 479)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(13 785)
N/A
|
(10 610)
+23%
|
(7 560)
+29%
|
(5 995)
+21%
|
(1 412)
+76%
|
(3 985)
-182%
|
(6 167)
-55%
|
(7 630)
-24%
|
(9 073)
-19%
|
(7 007)
+23%
|
(6 005)
+14%
|
(4 282)
+29%
|
(2 445)
+43%
|
(3 588)
-47%
|
(6 058)
-69%
|
(7 331)
-21%
|
(8 557)
-17%
|
(8 204)
+4%
|
(5 749)
+30%
|
(4 501)
+22%
|
(9 460)
-110%
|
(9 114)
+4%
|
(12 077)
-33%
|
(13 653)
-13%
|
(11 440)
+16%
|
(13 652)
-19%
|
(12 177)
+11%
|
(11 655)
+4%
|
(4 581)
+61%
|
(3 381)
+26%
|
(1 058)
+69%
|
(90)
+91%
|
1 207
N/A
|
2 093
+73%
|
5 780
+176%
|
5 943
+3%
|
8 487
+43%
|
10 102
+19%
|
7 985
-21%
|
11 677
+46%
|
8 020
-31%
|
3 079
-62%
|
3 213
+4%
|
(214)
N/A
|
(15 975)
-7 370%
|
(16 557)
-4%
|
(16 584)
0%
|
(10 314)
+38%
|
12 121
N/A
|
11 908
-2%
|
12 642
+6%
|
11 238
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 647)
|
(4 490)
|
(3 010)
|
(3 367)
|
(2 893)
|
(2 382)
|
(3 997)
|
(2 302)
|
(1 067)
|
(1 082)
|
99
|
551
|
(157)
|
(178)
|
(77)
|
(1 289)
|
362
|
(705)
|
22
|
1 826
|
(980)
|
(149)
|
(956)
|
(1 572)
|
551
|
799
|
1 005
|
830
|
520
|
1 254
|
836
|
(5 724)
|
(5 877)
|
(6 391)
|
(3 607)
|
671
|
22
|
(1 046)
|
3 290
|
6 558
|
(2 074)
|
1 895
|
(13 669)
|
(16 308)
|
(9 382)
|
(7 405)
|
(1 215)
|
156
|
(2 838)
|
(3 657)
|
(942)
|
(682)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
286
|
0
|
0
|
0
|
0
|
528
|
396
|
0
|
396
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
0
|
0
|
(636)
|
0
|
0
|
0
|
(1 600)
|
(1 600)
|
(1 600)
|
0
|
0
|
0
|
(585)
|
(585)
|
(1 479)
|
0
|
(1 142)
|
(1 142)
|
(248)
|
(247)
|
3
|
3
|
(843)
|
(843)
|
(858)
|
(857)
|
|
| Gain/Loss on Disposition of Assets |
2
|
0
|
0
|
(5)
|
(4 233)
|
(3 894)
|
(3 894)
|
(3 894)
|
5
|
(11)
|
4 493
|
4 495
|
4 512
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(47)
|
(144)
|
(43)
|
1
|
40
|
138
|
37
|
0
|
(4)
|
0
|
1 920
|
1 923
|
1 948
|
1 942
|
17
|
15
|
(117)
|
(109)
|
(107)
|
(108)
|
5
|
3
|
0
|
12
|
(53)
|
(43)
|
|
| Total Other Income |
(10 191)
|
(10 020)
|
(10 961)
|
(10 854)
|
(299)
|
(619)
|
(15)
|
94
|
(2 883)
|
(2 973)
|
(5 021)
|
(5 014)
|
(2 020)
|
2 502
|
56
|
37
|
(1 280)
|
(1 306)
|
(1 309)
|
(2 117)
|
(3 218)
|
(2 873)
|
(2 872)
|
(2 013)
|
(2 412)
|
(2 411)
|
(2 419)
|
(2 439)
|
85
|
(1)
|
(33)
|
(88)
|
(490)
|
(323)
|
(184)
|
226
|
(2 714)
|
(2 899)
|
(3 428)
|
(3 839)
|
264
|
(1 352)
|
(355)
|
(281)
|
(2 589)
|
(2 196)
|
(4 428)
|
(4 426)
|
(1 488)
|
(1 387)
|
378
|
473
|
|
| Pre-Tax Income |
(28 621)
N/A
|
(25 120)
+12%
|
(21 531)
+14%
|
(20 221)
+6%
|
(8 551)
+58%
|
(10 880)
-27%
|
(14 071)
-29%
|
(13 732)
+2%
|
(13 018)
+5%
|
(10 547)
+19%
|
(6 040)
+43%
|
(4 251)
+30%
|
286
N/A
|
(1 264)
N/A
|
(6 078)
-381%
|
(8 584)
-41%
|
(9 485)
-10%
|
(10 215)
-8%
|
(7 034)
+31%
|
(4 791)
+32%
|
(13 657)
-185%
|
(12 136)
+11%
|
(15 905)
-31%
|
(17 237)
-8%
|
(13 301)
+23%
|
(15 450)
-16%
|
(13 639)
+12%
|
(13 410)
+2%
|
(4 655)
+65%
|
(2 129)
+54%
|
(217)
+90%
|
(5 764)
-2 556%
|
(6 722)
-17%
|
(6 221)
+7%
|
388
N/A
|
6 840
+1 664%
|
7 715
+13%
|
8 080
+5%
|
9 210
+14%
|
15 752
+71%
|
4 748
-70%
|
3 637
-23%
|
(12 071)
N/A
|
(18 055)
-50%
|
(28 301)
-57%
|
(26 512)
+6%
|
(22 220)
+16%
|
(14 578)
+34%
|
6 953
N/A
|
6 033
-13%
|
11 167
+85%
|
10 130
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
1 181
|
1 181
|
1 181
|
1 181
|
0
|
0
|
1 873
|
1 873
|
1 868
|
1 868
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(225)
|
(225)
|
(225)
|
(225)
|
(36)
|
(36)
|
(36)
|
(99)
|
(662)
|
(662)
|
(662)
|
(600)
|
154
|
0
|
154
|
143
|
|
| Income from Continuing Operations |
(28 621)
|
(25 120)
|
(21 531)
|
(20 221)
|
(7 371)
|
(9 699)
|
(12 890)
|
(12 551)
|
(13 018)
|
(10 547)
|
(4 167)
|
(2 378)
|
2 154
|
604
|
(6 083)
|
(8 589)
|
(9 489)
|
(10 219)
|
(7 038)
|
(4 795)
|
(13 657)
|
(12 136)
|
(15 905)
|
(17 237)
|
(13 301)
|
(15 450)
|
(13 639)
|
(13 410)
|
(4 655)
|
(2 129)
|
(217)
|
(5 764)
|
(6 722)
|
(6 221)
|
388
|
6 840
|
7 490
|
7 856
|
8 985
|
15 528
|
4 712
|
3 601
|
(12 107)
|
(18 153)
|
(28 963)
|
(27 175)
|
(22 881)
|
(15 178)
|
7 107
|
6 187
|
11 321
|
10 273
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
(13)
|
(30)
|
(41)
|
(51)
|
9
|
(7)
|
0
|
(11)
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(28 621)
N/A
|
(25 120)
+12%
|
(21 531)
+14%
|
(20 221)
+6%
|
(7 371)
+64%
|
(9 699)
-32%
|
(12 890)
-33%
|
(12 551)
+3%
|
(13 018)
-4%
|
(10 547)
+19%
|
(4 141)
+61%
|
(2 391)
+42%
|
2 124
N/A
|
563
-73%
|
(6 135)
N/A
|
(8 582)
-40%
|
(9 496)
-11%
|
(10 217)
-8%
|
(7 051)
+31%
|
(4 828)
+32%
|
(13 657)
-183%
|
(12 136)
+11%
|
(15 905)
-31%
|
(17 237)
-8%
|
(13 301)
+23%
|
(15 450)
-16%
|
(13 639)
+12%
|
(13 410)
+2%
|
(6 154)
+54%
|
(3 628)
+41%
|
(1 716)
+53%
|
(7 263)
-323%
|
(6 722)
+7%
|
(6 221)
+7%
|
388
N/A
|
6 840
+1 664%
|
7 490
+10%
|
7 856
+5%
|
8 985
+14%
|
15 528
+73%
|
8 023
-48%
|
3 601
-55%
|
(14 927)
N/A
|
(20 760)
-39%
|
(31 502)
-52%
|
(29 384)
+7%
|
(23 104)
+21%
|
(15 612)
+32%
|
6 604
N/A
|
5 354
-19%
|
11 321
+111%
|
10 273
-9%
|
|
| EPS (Diluted) |
-44 610.18
N/A
|
-32 542.65
+27%
|
-29 273.96
+10%
|
-27 492.86
+6%
|
-10 042.91
+63%
|
-13 214.79
-32%
|
-17 562.5
-33%
|
-15 914.13
+9%
|
-16 055.74
-1%
|
-10 469.94
+35%
|
-4 110.74
+61%
|
-2 373.53
+42%
|
2 082.61
N/A
|
496.38
-76%
|
-5 565.23
N/A
|
-6 906.7
-24%
|
-7 990.77
-16%
|
-7 502.84
+6%
|
-5 177.85
+31%
|
-3 545.43
+32%
|
-10 028.93
-183%
|
-8 906.76
+11%
|
-11 646.29
-31%
|
-12 622.1
-8%
|
-9 739.68
+23%
|
-11 273.99
-16%
|
-9 952.49
+12%
|
-9 785.39
+2%
|
-4 829.58
+51%
|
-2 169.86
+55%
|
-1 026.32
+53%
|
-4 349.51
-324%
|
-4 014.83
+8%
|
-3 365.97
+16%
|
210.34
N/A
|
3 150.03
+1 398%
|
3 650.69
+16%
|
3 003.51
-18%
|
3 369.52
+12%
|
5 653.04
+68%
|
2 920.96
-48%
|
1 595.75
-45%
|
-6 605.24
N/A
|
-8 447.93
-28%
|
-13 240.58
-57%
|
-11 684.27
+12%
|
-9 187.28
+21%
|
-4 655.09
+49%
|
2 236.95
N/A
|
1 450.92
-35%
|
2 517.5
+74%
|
2 298.2
-9%
|
|
Switch to:
Switch to:
See Also
Discover More
