Graphy Inc. (KOSDAQ:318060)
South Korea · Delayed Price · Currency is KRW 18,150
+1,080 (6.33%)
At close: Sep 4, 2026
Graphy 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 | Jun '26 Jun 30, 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 | 23,511 | 20,533 | 16,125 | 10,448 | 4,258 | 3,046 |
Other Revenue | - | -0 | - | -0 | -0 | -0 |
| 23,511 | 20,533 | 16,125 | 10,448 | 4,258 | 3,046 | |
Revenue Growth | 44.07% | 27.34% | 54.33% | 145.40% | 39.77% | - |
Cost of Revenue | 7,459 | 8,282 | 8,464 | 5,952 | 2,668 | 1,935 |
Gross Profit | 16,052 | 12,250 | 7,660 | 4,496 | 1,589 | 1,111 |
Selling, General & Admin | 18,965 | 15,858 | 11,315 | 8,173 | 6,833 | 3,750 |
Research & Development | 5,531 | 4,671 | 3,970 | 2,496 | 1,372 | 1,409 |
Amortization of Goodwill & Intangibles | 356.45 | 317.01 | 182.66 | 133.51 | 123.42 | 335.34 |
Other Operating Expenses | - | - | - | - | 131.63 | 93.3 |
Operating Expenses | 27,828 | 23,304 | 16,831 | 11,467 | 9,050 | 6,224 |
Operating Income | -11,775 | -11,054 | -9,170 | -6,971 | -7,460 | -5,113 |
Interest Expense | -492.5 | -628.4 | -3,800 | -2,034 | -1,244 | -917.22 |
Interest & Investment Income | 211.77 | 146.55 | 35.47 | 16.82 | 17.09 | 17.73 |
Currency Exchange Gain (Loss) | 816.33 | -49.37 | 319.74 | 21.54 | 2.66 | 9.57 |
Other Non Operating Income (Expenses) | 1.49 | -15.37 | -20,049 | 3,545 | -8,978 | -1,007 |
EBT Excluding Unusual Items | -11,238 | -11,600 | -32,664 | -5,422 | -17,663 | -7,011 |
Gain (Loss) on Sale of Assets | -0.22 | -0.22 | - | -3.61 | - | 3.1 |
Asset Writedown | - | - | - | - | - | -217.34 |
Pretax Income | -11,239 | -11,601 | -32,664 | -5,425 | -17,663 | -7,225 |
Income Tax Expense | 69.29 | 69.29 | - | - | - | - |
Net Income | -11,308 | -11,670 | -32,664 | -5,425 | -17,663 | -7,225 |
Net Income to Common | -11,308 | -11,670 | -32,664 | -5,425 | -17,663 | -7,225 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 11 | 10 | 5 | 5 | 1 | 1 |
Shares Outstanding (Diluted) | 11 | 10 | 5 | 5 | 1 | 1 |
Shares Change | 55.83% | 104.16% | 3.30% | 218.91% | 10.38% | - |
EPS (Basic) | -1040.86 | -1189.76 | -6798.96 | -1166.47 | -12111.10 | -5468.20 |
EPS (Diluted) | -1041.08 | -1190.00 | -6799.00 | -1166.47 | -12111.10 | -5468.20 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -23,949 | -16,800 | -9,682 | -8,236 | -7,890 | -3,529 |
Free Cash Flow Per Share | -2204.46 | -1712.78 | -2015.27 | -1770.84 | -5410.03 | -2670.78 |
Gross Margin | 68.27% | 59.66% | 47.51% | 43.04% | 37.33% | 36.47% |
Operating Margin | -50.08% | -53.84% | -56.87% | -66.72% | -175.23% | -167.87% |
Profit Margin | -48.10% | -56.84% | -202.58% | -51.93% | -414.87% | -237.18% |
Free Cash Flow Margin | -101.86% | -81.82% | -60.05% | -78.83% | -185.32% | -115.84% |
EBITDA | -10,697 | -9,995 | -8,270 | -6,096 | -6,628 | -4,091 |
EBITDA Margin | -45.50% | -48.68% | -51.29% | -58.35% | -155.67% | -134.32% |
D&A For EBITDA | 1,079 | 1,058 | 900.53 | 875.04 | 832.53 | 1,022 |
EBIT | -11,775 | -11,054 | -9,170 | -6,971 | -7,460 | -5,113 |
EBIT Margin | -50.08% | -53.84% | -56.87% | -66.72% | -175.23% | -167.87% |
Advertising Expenses | - | 3,485 | 1,934 | 1,166 | 921.87 | 480.49 |