FarmStory Co., Ltd. (KOSDAQ:027710)
South Korea · Delayed Price · Currency is KRW 1,035.00
-4.00 (-0.38%)
At close: Jun 10, 2026
FarmStory 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 | 1,446,578 | 1,455,851 | 1,453,901 | 1,500,248 | 1,426,451 | 1,033,918 |
Other Revenue | 0 | -0 | -0 | - | - | -0 |
| 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 |