MegaStudyEdu Co. Ltd (KOSDAQ:215200)
South Korea
· Delayed Price · Currency is KRW 46,200
+350 (0.76%)
Apr 28, 2026, 3:30 PM KST
MegaStudyEdu Co. Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 884,945 | 942,249 | 935,225 | 835,953 | 703,869 | Upgrade
|
| Other Revenue | -0 | - | -0 | -0 | - | Upgrade
|
| Revenue | 884,945 | 942,249 | 935,225 | 835,953 | 703,869 | Upgrade
|
| Revenue Growth (YoY) | -6.08% | 0.75% | 11.88% | 18.77% | 48.27% | Upgrade
|
| Cost of Revenue | 384,812 | 410,202 | 409,422 | 363,357 | 317,468 | Upgrade
|
| Gross Profit | 500,132 | 532,047 | 525,803 | 472,596 | 386,401 | Upgrade
|
| Selling, General & Admin | 309,497 | 335,074 | 328,166 | 280,291 | 238,153 | Upgrade
|
| Amortization of Goodwill & Intangibles | 6,546 | 5,599 | 2,932 | 2,094 | 1,137 | Upgrade
|
| Other Operating Expenses | 6,546 | 6,205 | 5,670 | 4,692 | 5,314 | Upgrade
|
| Operating Expenses | 379,113 | 408,422 | 398,362 | 337,206 | 287,393 | Upgrade
|
| Operating Income | 121,020 | 123,624 | 127,441 | 135,390 | 99,007 | Upgrade
|
| Interest Expense | -3,836 | -4,269 | -5,826 | -3,410 | -2,655 | Upgrade
|
| Interest & Investment Income | 6,730 | 7,412 | 3,825 | 4,100 | 1,637 | Upgrade
|
| Earnings From Equity Investments | 0 | -975 | 935.08 | 21.6 | -128.56 | Upgrade
|
| Other Non Operating Income (Expenses) | 7,794 | -3,860 | 5,453 | 1,611 | 3,870 | Upgrade
|
| EBT Excluding Unusual Items | 131,707 | 121,933 | 131,827 | 137,712 | 101,730 | Upgrade
|
| Gain (Loss) on Sale of Investments | -981.72 | 117.76 | -1,367 | 279.04 | 10,385 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2,630 | -2,846 | -1,379 | -942.03 | -416.03 | Upgrade
|
| Asset Writedown | -7,263 | -54,180 | -2,142 | -2,741 | -2,491 | Upgrade
|
| Pretax Income | 120,833 | 65,025 | 126,938 | 134,308 | 109,208 | Upgrade
|
| Income Tax Expense | 27,898 | 14,870 | 31,145 | 34,751 | 27,663 | Upgrade
|
| Earnings From Continuing Operations | 92,935 | 50,155 | 95,793 | 99,557 | 81,545 | Upgrade
|
| Minority Interest in Earnings | -7,667 | -3,982 | -1,188 | 4,040 | -382.71 | Upgrade
|
| Net Income | 85,268 | 46,173 | 94,606 | 103,598 | 81,162 | Upgrade
|
| Net Income to Common | 85,268 | 46,173 | 94,606 | 103,598 | 81,162 | Upgrade
|
| Net Income Growth | 84.67% | -51.20% | -8.68% | 27.64% | 277.76% | Upgrade
|
| Shares Outstanding (Basic) | 11 | 11 | 12 | 12 | 12 | Upgrade
|
| Shares Outstanding (Diluted) | 11 | 11 | 12 | 12 | 12 | Upgrade
|
| Shares Change (YoY) | -3.94% | -5.64% | -1.08% | 0.01% | 0.27% | Upgrade
|
| EPS (Basic) | 8072.45 | 4198.82 | 8117.57 | 8793.38 | 6892.57 | Upgrade
|
| EPS (Diluted) | 8072.00 | 4198.82 | 8117.57 | 8793.00 | 6890.00 | Upgrade
|
| EPS Growth | 92.24% | -48.27% | -7.68% | 27.62% | 276.71% | Upgrade
|
| Free Cash Flow | 137,677 | 148,536 | 112,908 | 76,277 | 164,903 | Upgrade
|
| Free Cash Flow Per Share | 13034.02 | 13507.53 | 9688.02 | 6474.38 | 13997.98 | Upgrade
|
| Dividend Per Share | 3000.000 | 1500.000 | - | - | - | Upgrade
|
| Dividend Growth | 100.00% | - | - | - | - | Upgrade
|
| Gross Margin | 56.52% | 56.47% | 56.22% | 56.53% | 54.90% | Upgrade
|
| Operating Margin | 13.68% | 13.12% | 13.63% | 16.20% | 14.07% | Upgrade
|
| Profit Margin | 9.63% | 4.90% | 10.12% | 12.39% | 11.53% | Upgrade
|
| Free Cash Flow Margin | 15.56% | 15.76% | 12.07% | 9.13% | 23.43% | Upgrade
|
| EBITDA | 194,353 | 205,181 | 205,237 | 207,289 | 160,605 | Upgrade
|
| EBITDA Margin | 21.96% | 21.78% | 21.95% | 24.80% | 22.82% | Upgrade
|
| D&A For EBITDA | 73,333 | 81,556 | 77,797 | 71,899 | 61,598 | Upgrade
|
| EBIT | 121,020 | 123,624 | 127,441 | 135,390 | 99,007 | Upgrade
|
| EBIT Margin | 13.68% | 13.12% | 13.63% | 16.20% | 14.07% | Upgrade
|
| Effective Tax Rate | 23.09% | 22.87% | 24.54% | 25.87% | 25.33% | Upgrade
|
| Advertising Expenses | 62,277 | 72,502 | 78,443 | 71,765 | 63,216 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.