FarmStory Co., Ltd. (KOSDAQ: 027710)
South Korea
· Delayed Price · Currency is KRW 1,161.00
-33.00 (-2.76%)
Dec 20, 2024, 9:00 AM KST
FarmStory Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Other Revenue | - | - | - | -0 | 0 | - | Upgrade
|
| Revenue | 1,463,256 | 1,500,248 | 1,426,451 | 1,033,918 | 965,387 | 871,014 | Upgrade
|
| Revenue Growth (YoY) | -3.02% | 5.17% | 37.97% | 7.10% | 10.83% | -5.49% | Upgrade
|
| Cost of Revenue | 1,298,324 | 1,361,254 | 1,292,639 | 925,760 | 858,883 | 782,066 | Upgrade
|
| Gross Profit | 164,932 | 138,994 | 133,812 | 108,158 | 106,504 | 88,948 | Upgrade
|
| Selling, General & Admin | 118,312 | 109,775 | 99,223 | 81,302 | 81,583 | 75,169 | Upgrade
|
| Research & Development | 516.05 | 441.59 | 401.74 | - | 10.22 | 0.65 | Upgrade
|
| Other Operating Expenses | 1,444 | 1,203 | 1,131 | 891.37 | 1,564 | 1,438 | Upgrade
|
| Operating Expenses | 122,172 | 112,747 | 102,302 | 81,862 | 85,033 | 81,655 | Upgrade
|
| Operating Income | 42,760 | 26,247 | 31,510 | 26,296 | 21,471 | 7,293 | Upgrade
|
| Interest Expense | -28,638 | -29,138 | -16,565 | -9,272 | -10,519 | -13,335 | Upgrade
|
| Interest & Investment Income | 8,878 | 8,351 | 6,746 | 4,989 | 4,156 | 4,594 | Upgrade
|
| Earnings From Equity Investments | - | - | - | -5,491 | 18,144 | -1,522 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,093 | -9,390 | -11,608 | -12,395 | 12,734 | -5,278 | Upgrade
|
| Other Non Operating Income (Expenses) | 5,979 | 4,929 | 5,380 | 3,178 | 2,204 | 573.72 | Upgrade
|
| EBT Excluding Unusual Items | 30,072 | 998.58 | 15,463 | 7,305 | 48,190 | -7,674 | Upgrade
|
| Gain (Loss) on Sale of Investments | 6,869 | 13,948 | 1,233 | 4,223 | -5,116 | -1,219 | Upgrade
|
| Gain (Loss) on Sale of Assets | -627.02 | -677.19 | -1,038 | -641.26 | 1,222 | -410.52 | Upgrade
|
| Asset Writedown | -232.36 | -232.36 | -6,849 | - | - | - | Upgrade
|
| Pretax Income | 36,082 | 14,037 | 8,809 | 10,887 | 44,296 | -9,304 | Upgrade
|
| Income Tax Expense | 5,444 | 4,264 | 16,360 | 5,955 | 18,534 | 7,149 | Upgrade
|
| Earnings From Continuing Operations | 30,638 | 9,773 | -7,551 | 4,932 | 25,762 | -16,452 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | 1,401 | 2,693 | Upgrade
|
| Net Income to Company | 30,638 | 9,773 | -7,551 | 4,932 | 27,163 | -13,759 | Upgrade
|
| Minority Interest in Earnings | -1,965 | 241.13 | 2,080 | 172.2 | -23.96 | 8,630 | Upgrade
|
| Net Income | 28,673 | 10,014 | -5,471 | 5,104 | 27,139 | -5,129 | Upgrade
|
| Net Income to Common | 28,673 | 10,014 | -5,471 | 5,104 | 27,139 | -5,129 | Upgrade
|
| Net Income Growth | 15.94% | - | - | -81.19% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 111 | 111 | 111 | 111 | 111 | 89 | Upgrade
|
| Shares Outstanding (Diluted) | 111 | 111 | 111 | 111 | 111 | 89 | Upgrade
|
| Shares Change (YoY) | -0.02% | - | - | -0.00% | 23.76% | 2.09% | Upgrade
|
| EPS (Basic) | 259.24 | 90.54 | -49.47 | 46.15 | 245.37 | -57.39 | Upgrade
|
| EPS (Diluted) | 259.24 | 90.54 | -49.47 | 46.00 | 245.00 | -57.39 | Upgrade
|
| EPS Growth | 15.96% | - | - | -81.22% | - | - | Upgrade
|
| Free Cash Flow | -58,324 | -20,888 | -92,774 | -71,706 | -11,403 | 13,881 | Upgrade
|
| Free Cash Flow Per Share | -527.33 | -188.86 | -838.81 | -648.32 | -103.10 | 155.33 | Upgrade
|
| Dividend Per Share | 25.000 | 25.000 | 25.000 | 25.000 | 50.000 | 25.000 | Upgrade
|
| Dividend Growth | 0% | 0% | 0% | -50.00% | 100.00% | - | Upgrade
|
| Gross Margin | 11.27% | 9.26% | 9.38% | 10.46% | 11.03% | 10.21% | Upgrade
|
| Operating Margin | 2.92% | 1.75% | 2.21% | 2.54% | 2.22% | 0.84% | Upgrade
|
| Profit Margin | 1.96% | 0.67% | -0.38% | 0.49% | 2.81% | -0.59% | Upgrade
|
| Free Cash Flow Margin | -3.99% | -1.39% | -6.50% | -6.94% | -1.18% | 1.59% | Upgrade
|
| EBITDA | 55,162 | 38,798 | 45,118 | 35,786 | 32,122 | 18,470 | Upgrade
|
| EBITDA Margin | 3.77% | 2.59% | 3.16% | 3.46% | 3.33% | 2.12% | Upgrade
|
| D&A For EBITDA | 12,402 | 12,551 | 13,608 | 9,490 | 10,651 | 11,177 | Upgrade
|
| EBIT | 42,760 | 26,247 | 31,510 | 26,296 | 21,471 | 7,293 | Upgrade
|
| EBIT Margin | 2.92% | 1.75% | 2.21% | 2.54% | 2.22% | 0.84% | Upgrade
|
| Effective Tax Rate | 15.09% | 30.38% | 185.71% | 54.70% | 41.84% | - | Upgrade
|
| Advertising Expenses | - | 1,247 | 1,153 | 275.32 | 282.36 | 279.03 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.