FarmStory Co., Ltd. (KOSDAQ:027710)

Sampath Bank Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	1,446,578	1,455,851	1,453,901	1,500,248	1,426,451	1,033,918
Other Revenue	0	-0	-0	-	-	-0
Revenue	1,446,578	1,455,851	1,453,901	1,500,248	1,426,451	1,033,918
Revenue Growth (YoY)	-0.15%	0.13%	-3.09%	5.17%	37.97%	7.10%
Cost of Revenue	1,279,741	1,292,819	1,291,691	1,361,254	1,292,639	925,760
Gross Profit	166,837	163,032	162,209	138,994	133,812	108,158
Selling, General & Admin	121,967	122,877	118,052	109,775	99,223	81,302
Research & Development	571.88	539.66	531.77	441.59	401.74	-
Amortization of Goodwill & Intangibles	63.38	66.97	135.28	142.04	150.48	84.98
Other Operating Expenses	2,021	2,060	397.78	1,203	1,131	891.37
Operating Expenses	126,858	128,060	121,774	112,747	102,302	81,862
Operating Income	39,979	34,973	40,435	26,247	31,510	26,296
Interest Expense	-20,942	-22,475	-28,253	-29,138	-16,565	-9,272
Interest & Investment Income	6,936	7,250	8,092	8,351	6,746	4,989
Earnings From Equity Investments	-	-	-	-	-	-5,491
Currency Exchange Gain (Loss)	-7,151	8,469	-33,620	-9,390	-11,608	-12,395
Other Non Operating Income (Expenses)	3,198	2,942	3,899	4,929	5,380	3,178
EBT Excluding Unusual Items	22,021	31,159	-9,447	998.58	15,463	7,305
Gain (Loss) on Sale of Investments	1,891	1,144	1,582	13,948	1,233	4,223
Gain (Loss) on Sale of Assets	-355.31	-263.46	-509.35	-677.19	-1,038	-641.26
Asset Writedown	-	-	-4,860	-232.35	-6,849	-
Pretax Income	23,557	32,040	-13,233	14,037	8,809	10,887
Income Tax Expense	-992.15	1,371	-18,396	4,264	16,360	5,955
Earnings From Continuing Operations	24,550	30,669	5,163	9,773	-7,551	4,932
Net Income to Company	24,550	30,669	5,163	9,773	-7,551	4,932
Minority Interest in Earnings	-1,445	-560.12	-1,274	241.13	2,080	172.2
Net Income	23,105	30,109	3,889	10,014	-5,471	5,104
Net Income to Common	23,105	30,109	3,889	10,014	-5,471	5,104
Net Income Growth	286.95%	674.26%	-61.17%	-	-	-81.19%
Shares Outstanding (Basic)	111	111	111	111	111	111
Shares Outstanding (Diluted)	111	111	111	111	111	111
Shares Change (YoY)	0.01%	-0.45%	0.46%	-	-	-
EPS (Basic)	207.94	272.23	35.00	90.54	-49.47	46.15
EPS (Diluted)	207.94	272.23	35.00	90.54	-49.47	46.00
EPS Growth	286.92%	677.79%	-61.34%	-	-	-81.22%
Free Cash Flow	65,947	53,832	16,341	-20,888	-92,774	-71,706
Free Cash Flow Per Share	593.52	486.71	147.07	-188.86	-838.81	-648.32
Dividend Per Share	-	-	-	25.000	25.000	25.000
Dividend Growth	-	-	-	-	-	-50.00%
Gross Margin	11.53%	11.20%	11.16%	9.26%	9.38%	10.46%
Operating Margin	2.76%	2.40%	2.78%	1.75%	2.21%	2.54%
Profit Margin	1.60%	2.07%	0.27%	0.67%	-0.38%	0.49%
Free Cash Flow Margin	4.56%	3.70%	1.12%	-1.39%	-6.50%	-6.93%
EBITDA	53,389	48,104	52,903	38,798	45,118	35,786
EBITDA Margin	3.69%	3.30%	3.64%	2.59%	3.16%	3.46%
D&A For EBITDA	13,409	13,131	12,468	12,551	13,608	9,490
EBIT	39,979	34,973	40,435	26,247	31,510	26,296
EBIT Margin	2.76%	2.40%	2.78%	1.75%	2.21%	2.54%
Effective Tax Rate	-	4.28%	-	30.38%	185.71%	54.70%
Advertising Expenses	-	1,939	1,871	1,247	1,153	275.32

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jun 10, 2026

Data Sources Report a data error