KC Feed Co., Ltd. (KOSDAQ:025880)
South Korea · Delayed Price · Currency is KRW 2,475.00
+125.00 (5.32%)
At close: Jun 29, 2026
KC Feed Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
Operating Revenue | 124,098 | 121,771 | 102,959 | 92,577 | 88,477 | 75,743 |
Other Revenue | -0 | - | - | -0 | -0 | - |
| 124,098 | 121,771 | 102,959 | 92,577 | 88,477 | 75,743 | |
Revenue Growth (YoY) | 21.89% | 18.27% | 11.21% | 4.63% | 16.81% | 15.21% |
Cost of Revenue | 97,026 | 95,078 | 81,021 | 75,317 | 73,799 | 63,192 |
Gross Profit | 27,072 | 26,693 | 21,938 | 17,260 | 14,678 | 12,551 |
Selling, General & Admin | 15,077 | 14,208 | 12,098 | 10,553 | 9,392 | 8,207 |
Research & Development | - | - | - | - | 0.66 | 11.09 |
Amortization of Goodwill & Intangibles | 44.16 | 43.85 | 55.32 | 50.27 | 31.94 | 36.79 |
Other Operating Expenses | 284.59 | 280.2 | 264.45 | 232.77 | 245.63 | 259.94 |
Operating Expenses | 15,433 | 14,511 | 13,841 | 11,211 | 9,811 | 8,076 |
Operating Income | 11,639 | 12,182 | 8,097 | 6,049 | 4,868 | 4,475 |
Interest Expense | -1,051 | -1,127 | -1,747 | -1,523 | -783.9 | -625.12 |
Interest & Investment Income | 1,354 | 1,359 | 1,470 | 1,550 | 1,230 | 1,172 |
Currency Exchange Gain (Loss) | -1,020 | -249.3 | -2,942 | -551.77 | -1,780 | -1,685 |
Other Non Operating Income (Expenses) | 2,224 | 778.71 | 3,605 | 1,596 | 1,850 | 1,787 |
EBT Excluding Unusual Items | 13,146 | 12,944 | 8,481 | 7,120 | 5,384 | 5,123 |
Gain (Loss) on Sale of Investments | - | - | -1.02 | - | 16.94 | 25.8 |
Gain (Loss) on Sale of Assets | -866.5 | -1,169 | 143.93 | 42.02 | 46.2 | 70.17 |
Asset Writedown | - | - | - | -7.7 | - | -14.71 |
Pretax Income | 12,280 | 11,774 | 8,624 | 7,154 | 5,447 | 5,204 |
Income Tax Expense | 1,420 | 1,202 | 1,615 | 444.09 | 1,223 | 889.26 |
Earnings From Continuing Operations | 10,860 | 10,573 | 7,009 | 6,710 | 4,224 | 4,315 |
Minority Interest in Earnings | -318.75 | -236.32 | -171.79 | -78.43 | -24.42 | -289.48 |
Net Income | 10,541 | 10,336 | 6,837 | 6,631 | 4,199 | 4,025 |
Net Income to Common | 10,541 | 10,336 | 6,837 | 6,631 | 4,199 | 4,025 |
Net Income Growth | 57.05% | 51.18% | 3.10% | 57.91% | 4.32% | 252.25% |
Shares Outstanding (Basic) | 16 | 16 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 16 | 16 | 16 | 16 | 16 | 16 |
Shares Change (YoY) | -0.17% | -0.03% | 0.03% | - | - | - |
EPS (Basic) | 668.23 | 654.81 | 433.00 | 420.10 | 266.04 | 255.02 |
EPS (Diluted) | 668.23 | 654.81 | 433.00 | 420.00 | 266.00 | 255.00 |
EPS Growth | 57.32% | 51.23% | 3.09% | 57.89% | 4.31% | 254.17% |
Free Cash Flow | 5,293 | 9,819 | 4,115 | -338.55 | -3,523 | 3,616 |
Free Cash Flow Per Share | 335.57 | 622.06 | 260.58 | -21.45 | -223.20 | 229.08 |
Gross Margin | 21.82% | 21.92% | 21.31% | 18.64% | 16.59% | 16.57% |
Operating Margin | 9.38% | 10.00% | 7.86% | 6.53% | 5.50% | 5.91% |
Profit Margin | 8.49% | 8.49% | 6.64% | 7.16% | 4.75% | 5.32% |
Free Cash Flow Margin | 4.27% | 8.06% | 4.00% | -0.37% | -3.98% | 4.77% |
EBITDA | 15,884 | 16,763 | 12,622 | 8,873 | 6,848 | 6,459 |
EBITDA Margin | 12.80% | 13.77% | 12.26% | 9.58% | 7.74% | 8.53% |
D&A For EBITDA | 4,244 | 4,581 | 4,526 | 2,824 | 1,981 | 1,984 |
EBIT | 11,639 | 12,182 | 8,097 | 6,049 | 4,868 | 4,475 |
EBIT Margin | 9.38% | 10.00% | 7.86% | 6.53% | 5.50% | 5.91% |
Effective Tax Rate | 11.56% | 10.21% | 18.73% | 6.21% | 22.45% | 17.09% |
Advertising Expenses | - | 498.96 | 200.12 | 15.65 | 12.34 | 13.44 |