F&F Holdings Co., Ltd. (KRX:007700)
South Korea · Delayed Price · Currency is KRW 14,360
-130 (-0.90%)
Aug 31, 2026, 3:30 PM KST
F&F Holdings 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 | 2,010,049 | 1,933,801 | 1,898,302 | 1,986,297 | 1,816,815 | 727,126 |
Other Revenue | -0 | -0 | -0 | - | -0 | -0 |
| 2,010,049 | 1,933,801 | 1,898,302 | 1,986,297 | 1,816,815 | 727,126 | |
Revenue Growth | 6.75% | 1.87% | -4.43% | 9.33% | 149.86% | 3421.09% |
Cost of Revenue | 658,879 | 643,201 | 649,175 | 639,536 | 539,592 | 211,206 |
Gross Profit | 1,351,170 | 1,290,600 | 1,249,127 | 1,346,761 | 1,277,223 | 515,921 |
Selling, General & Admin | 752,477 | 722,831 | 701,619 | 723,423 | 702,172 | 292,117 |
Amortization of Goodwill & Intangibles | 55,667 | 55,826 | 53,139 | 46,882 | 44,590 | 619.33 |
Other Operating Expenses | 6,716 | 6,538 | 6,314 | 5,500 | 4,107 | 1,849 |
Operating Expenses | 884,143 | 856,422 | 831,465 | 837,622 | 790,973 | 306,702 |
Operating Income | 467,027 | 434,178 | 417,661 | 509,138 | 486,250 | 209,219 |
Interest Expense | -6,993 | -6,989 | -7,363 | -11,570 | -10,436 | -2,962 |
Interest & Investment Income | 11,626 | 8,546 | 11,086 | 8,057 | 5,436 | 3,944 |
Earnings From Equity Investments | 83,093 | 88,766 | 34,274 | 9,522 | 97,945 | -10,214 |
Currency Exchange Gain (Loss) | 31,278 | 3,949 | 9,637 | 3,636 | -2,464 | 728.59 |
Other Non Operating Income (Expenses) | -2,276 | -397.73 | -14,161 | 414.37 | 1,446 | 897.39 |
EBT Excluding Unusual Items | 583,755 | 528,052 | 451,135 | 519,198 | 578,177 | 201,613 |
Gain (Loss) on Sale of Investments | -5,813 | -7,271 | -644.79 | 6,549 | 3,689 | 14,591 |
Gain (Loss) on Sale of Assets | 64,173 | -12,548 | -1,987 | -1,051 | -1,384 | -492.74 |
Asset Writedown | - | -3.72 | -2,297 | - | -75.77 | - |
Pretax Income | 642,116 | 508,230 | 446,207 | 524,696 | 580,406 | 215,712 |
Income Tax Expense | 176,498 | 140,324 | 124,218 | 131,118 | 162,949 | 65,624 |
Earnings From Continuing Operations | 465,618 | 367,906 | 321,989 | 393,578 | 417,456 | 150,088 |
Earnings From Discontinued Operations | - | - | - | 24.97 | 104 | 1,851,316 |
Net Income to Company | 465,618 | 367,906 | 321,989 | 393,603 | 417,560 | 2,001,404 |
Minority Interest in Earnings | -300,969 | -242,181 | -215,033 | -271,309 | -285,362 | -94,401 |
Net Income | 164,649 | 125,725 | 106,956 | 122,294 | 132,198 | 1,907,003 |
Net Income to Common | 164,649 | 125,725 | 106,956 | 122,294 | 132,198 | 1,907,003 |
Net Income Growth | 66.32% | 17.55% | -12.54% | -7.49% | -93.07% | 2122.75% |
Shares Outstanding (Basic) | 39 | 39 | 39 | 39 | 39 | 22 |
Shares Outstanding (Diluted) | 39 | 39 | 39 | 39 | 39 | 22 |
Shares Change | 0.02% | 0.02% | -0.02% | - | 79.88% | 182.10% |
EPS (Basic) | 4213.98 | 3217.95 | 2738.00 | 3130.13 | 3383.64 | 87797.95 |
EPS (Diluted) | 4213.98 | 3217.95 | 2738.00 | 3129.64 | 3383.64 | 87797.95 |
EPS Growth | 66.29% | 17.53% | -12.51% | -7.51% | -96.15% | 687.92% |
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 | 484,148 | 337,613 | -33,151 | 443,226 | 313,282 | 268,971 |
Free Cash Flow Per Share | 12391.14 | 8641.26 | -848.64 | 11344.44 | 8018.51 | 12383.35 |
Gross Margin | 67.22% | 66.74% | 65.80% | 67.80% | 70.30% | 70.95% |
Operating Margin | 23.23% | 22.45% | 22.00% | 25.63% | 26.76% | 28.77% |
Profit Margin | 8.19% | 6.50% | 5.63% | 6.16% | 7.28% | 262.27% |
Free Cash Flow Margin | 24.09% | 17.46% | -1.75% | 22.31% | 17.24% | 36.99% |
EBITDA | 593,743 | 561,758 | 552,348 | 615,520 | 599,693 | 250,606 |
EBITDA Margin | 29.54% | 29.05% | 29.10% | 30.99% | 33.01% | 34.47% |
D&A For EBITDA | 126,716 | 127,580 | 134,687 | 106,381 | 113,443 | 41,386 |
EBIT | 467,027 | 434,178 | 417,661 | 509,138 | 486,250 | 209,219 |
EBIT Margin | 23.23% | 22.45% | 22.00% | 25.63% | 26.76% | 28.77% |
Effective Tax Rate | 27.49% | 27.61% | 27.84% | 24.99% | 28.07% | 30.42% |
Advertising Expenses | - | 110,125 | 93,769 | 91,419 | 70,861 | 27,393 |