Gravity Co., Ltd. (FRA:GD8A)
Germany · Delayed Price · Currency is EUR 53.00
0.00 (0.00%)
Last updated: Jan 26, 2026, 9:10 AM CET
Gravity Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 561,213 | 482,665 | 710,621 | 448,028 | 395,534 | 387,869 |
Other Revenue | - | - | 2,822 | 6,750 | 18,404 | 18,084 |
| 561,213 | 482,665 | 713,443 | 454,778 | 413,938 | 405,953 | |
Revenue Growth (YoY) | 12.13% | -32.35% | 56.88% | 9.87% | 1.97% | 12.46% |
Cost of Revenue | 371,014 | 306,903 | 484,958 | 267,365 | 224,173 | 239,045 |
Gross Profit | 190,199 | 175,762 | 228,485 | 187,413 | 189,765 | 166,908 |
Selling, General & Admin | 100,488 | 82,626 | 57,057 | 66,804 | 75,631 | 62,400 |
Research & Development | 12,539 | 15,262 | 13,486 | 13,797 | 16,570 | 15,034 |
Amortization of Goodwill & Intangibles | 1,747 | 1,747 | 1,340 | 1,155 | - | - |
Other Operating Expenses | 3,774 | 3,290 | 2,898 | 6,678 | -573 | -465 |
Operating Expenses | 123,376 | 107,753 | 79,552 | 91,411 | 91,628 | 76,969 |
Operating Income | 66,823 | 68,009 | 148,932 | 96,002 | 98,137 | 89,939 |
Interest Expense | - | -135.38 | -161.81 | -126.83 | -115 | -186 |
Interest & Investment Income | 57,195 | 60,179 | 23,565 | 13,341 | 1,383 | 1,088 |
Currency Exchange Gain (Loss) | 4,040 | 4,040 | -2,999 | 800.11 | 1,314 | -1,259 |
Other Non Operating Income (Expenses) | -26,742 | -24,170 | 878.61 | 325.99 | - | - |
EBT Excluding Unusual Items | 101,315 | 107,922 | 170,216 | 110,342 | 100,719 | 89,582 |
Gain (Loss) on Sale of Assets | 1.97 | 1.97 | 14.08 | 10.04 | -50 | - |
Asset Writedown | -1,577 | -1,577 | -1,531 | -470.15 | -1,368 | -1,571 |
Pretax Income | 99,740 | 106,347 | 168,699 | 109,882 | 99,301 | 88,011 |
Income Tax Expense | 21,493 | 21,445 | 36,717 | 26,824 | 33,421 | 25,455 |
Earnings From Continuing Operations | 78,247 | 84,902 | 131,982 | 83,058 | 65,880 | 62,556 |
Minority Interest in Earnings | 5.07 | 17.07 | 36.99 | 104.14 | 67 | 147 |
Net Income | 78,252 | 84,919 | 132,019 | 83,162 | 65,947 | 62,703 |
Net Income to Common | 78,252 | 84,919 | 132,019 | 83,162 | 65,947 | 62,703 |
Net Income Growth | -6.17% | -35.68% | 58.75% | 26.10% | 5.17% | 57.25% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 7 |
EPS (Basic) | 11261.10 | 12220.54 | 18998.55 | 11967.61 | 9490.28 | 9023.44 |
EPS (Diluted) | 11261.10 | 12220.54 | 18998.55 | 11967.61 | 9490.00 | 9023.00 |
EPS Growth | -6.17% | -35.68% | 58.75% | 26.11% | 5.18% | 57.25% |
Free Cash Flow | - | 77,941 | 129,969 | 97,539 | 72,436 | 68,785 |
Free Cash Flow Per Share | - | 11216.34 | 18703.47 | 14036.65 | 10424.10 | 9898.69 |
Gross Margin | 33.89% | 36.41% | 32.03% | 41.21% | 45.84% | 41.12% |
Operating Margin | 11.91% | 14.09% | 20.88% | 21.11% | 23.71% | 22.16% |
Profit Margin | 13.94% | 17.59% | 18.50% | 18.29% | 15.93% | 15.45% |
Free Cash Flow Margin | - | 16.15% | 18.22% | 21.45% | 17.50% | 16.94% |
EBITDA | 72,358 | 72,690 | 152,474 | 97,881 | 99,919 | 91,005 |
EBITDA Margin | 12.89% | 15.06% | 21.37% | 21.52% | 24.14% | 22.42% |
D&A For EBITDA | 5,535 | 4,681 | 3,541 | 1,879 | 1,782 | 1,066 |
EBIT | 66,823 | 68,009 | 148,932 | 96,002 | 98,137 | 89,939 |
EBIT Margin | 11.91% | 14.09% | 20.88% | 21.11% | 23.71% | 22.16% |
Effective Tax Rate | 21.55% | 20.16% | 21.77% | 24.41% | 33.66% | 28.92% |
Revenue as Reported | 576,821 | 500,845 | 725,516 | 463,618 | 413,938 | 405,953 |
Advertising Expenses | - | 38,731 | 13,661 | 29,898 | 35,948 | 30,084 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.