KOSDAQ - Delayed Quote KRW
Model Solution Co., Ltd. (417970.KQ)
11,450.00
-50.00
(-0.43%)
At close: May 2 at 3:30:30 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
68,034,064.51
68,034,064.51
64,914,985.94
69,975,812.65
61,106,297.55
Cost of Revenue
51,603,166.54
51,603,166.54
52,900,069.89
49,150,688.14
43,749,470.77
Gross Profit
16,430,897.97
16,430,897.97
12,014,916.05
20,825,124.51
17,356,826.78
Operating Expense
12,248,663
12,248,663
11,713,305
11,096,284
8,430,084
Operating Income
4,182,234.97
4,182,234.97
301,611.05
9,728,840.51
8,926,742.78
Net Non Operating Interest Income Expense
929,511.19
929,511.19
1,190,653.42
20,584.22
-217,183.03
Pretax Income
6,171,027.37
6,171,027.37
1,619,150.35
9,986,113.08
9,535,573.59
Tax Provision
882,697.54
882,697.54
552,975.01
2,276,992.38
2,069,234.09
Net Income Common Stockholders
5,288,329.83
5,288,329.83
1,066,175.33
7,709,120.70
7,466,339.49
Basic EPS
827.00
--
167.00
1.37k
1.39k
Diluted EPS
827.00
--
167.00
1.37k
1.39k
Basic Average Shares
6,394.60
--
6,384.28
5,627.10
5,367.61
Diluted Average Shares
6,394.60
--
6,384.28
5,627.10
5,367.61
Total Operating Income as Reported
4,187,449.33
4,187,449.33
301,611.23
9,728,840.71
8,926,743.12
Total Expenses
63,851,829.54
63,851,829.54
64,613,374.89
60,246,972.14
52,179,554.77
Net Income from Continuing & Discontinued Operation
5,288,329.83
5,288,329.83
1,066,175.33
7,709,120.70
7,466,339.49
Normalized Income
5,286,889.28
5,286,889.28
1,055,637.04
7,737,647.06
7,475,316.57
Interest Income
1,441,568
1,441,568
1,548,539
373,297
24,065
Interest Expense
413,628
413,628
244,428
352,713
241,248
Net Interest Income
929,511.19
929,511.19
1,190,653.42
20,584.22
-217,183.03
EBIT
6,584,655.37
6,584,655.37
1,863,578.35
10,338,826.08
9,776,821.59
EBITDA
10,901,524.37
10,901,524.37
5,948,452.35
13,860,410.08
12,109,612.59
Reconciled Cost of Revenue
51,603,166.54
51,603,166.54
52,900,069.89
49,150,688.14
43,749,470.77
Reconciled Depreciation
4,316,869
4,316,869
4,084,874
3,521,584
2,332,791
Net Income from Continuing Operation Net Minority Interest
5,288,329.83
5,288,329.83
1,066,175.33
7,709,120.70
7,466,339.49
Total Unusual Items Excluding Goodwill
1,681
1,681
16,004
-36,952
-11,465
Total Unusual Items
1,681
1,681
16,004
-36,952
-11,465
Normalized EBITDA
10,899,843.37
10,899,843.37
5,932,448.35
13,897,362.08
12,121,077.59
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
240.45
240.45
5,465.71
-8,425.64
-2,487.92
12/31/2021 - 10/7/2022
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade