Farmsco (KRX:036580)
South Korea · Delayed Price · Currency is KRW 2,485.00
-40.00 (-1.58%)
Sep 2, 2026, 3:30 PM KST
Farmsco 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 | 1,629,628 | 1,554,135 | 1,574,635 | 1,854,548 | 1,901,507 | 1,536,856 |
Other Revenue | - | - | -0 | - | -0 | -0 |
| 1,629,628 | 1,554,135 | 1,574,635 | 1,854,548 | 1,901,507 | 1,536,856 | |
Revenue Growth | 6.26% | -1.30% | -15.09% | -2.47% | 23.73% | 15.21% |
Cost of Revenue | 1,381,581 | 1,319,428 | 1,348,454 | 1,650,505 | 1,727,690 | 1,355,944 |
Gross Profit | 248,047 | 234,707 | 226,181 | 204,043 | 173,817 | 180,912 |
Selling, General & Admin | 160,157 | 149,747 | 147,595 | 153,486 | 145,605 | 126,540 |
Research & Development | 723.66 | 723.66 | 880.1 | 384.95 | 177.16 | 174.28 |
Amortization of Goodwill & Intangibles | 361.35 | 361.35 | 323.66 | 176.18 | 126.26 | 95.8 |
Other Operating Expenses | 1,656 | 1,656 | 2,231 | 2,072 | 1,938 | 1,677 |
Operating Expenses | 165,307 | 154,897 | 172,097 | 172,545 | 155,384 | 144,381 |
Operating Income | 82,741 | 79,810 | 54,083 | 31,498 | 18,432 | 36,531 |
Interest Expense | -35,199 | -40,902 | -50,986 | -46,350 | -29,565 | -10,801 |
Interest & Investment Income | 4,656 | 6,331 | 9,987 | 6,333 | 7,550 | 3,722 |
Earnings From Equity Investments | - | - | - | -331.57 | - | -26.77 |
Currency Exchange Gain (Loss) | -55,551 | 7,389 | -62,764 | -5,542 | -27,074 | -19,163 |
Other Non Operating Income (Expenses) | -3,692 | 6,218 | -21,171 | 1,702 | -3,357 | 16,787 |
EBT Excluding Unusual Items | -7,045 | 58,845 | -70,851 | -12,691 | -34,013 | 27,049 |
Gain (Loss) on Sale of Investments | - | - | - | - | -65.97 | 44.85 |
Gain (Loss) on Sale of Assets | 2,523 | 2,523 | 1,271 | -6,680 | -4,661 | -923.2 |
Asset Writedown | -953.21 | -953.21 | -4,379 | -6,498 | - | -8,576 |
Pretax Income | -3,332 | 62,558 | -70,149 | -22,681 | -37,585 | 18,809 |
Income Tax Expense | 11,630 | 20,759 | 43.79 | 11,318 | -3,267 | 16,678 |
Earnings From Continuing Operations | -14,962 | 41,799 | -70,193 | -33,999 | -34,318 | 2,131 |
Net Income to Company | -14,962 | 41,799 | -70,193 | -33,999 | -34,318 | 2,131 |
Minority Interest in Earnings | -1,180 | -868.03 | -499.68 | -200.5 | 1,561 | 944.97 |
Net Income | -16,142 | 40,931 | -70,693 | -34,199 | -32,757 | 3,076 |
Net Income to Common | -16,142 | 40,931 | -70,693 | -34,199 | -32,757 | 3,076 |
Net Income Growth | - | - | - | - | - | -75.23% |
Shares Outstanding (Basic) | 35 | 35 | 35 | 35 | 35 | 35 |
Shares Outstanding (Diluted) | 35 | 35 | 35 | 35 | 35 | 35 |
Shares Change | 0.06% | 0.01% | -0.01% | - | - | - |
EPS (Basic) | -460.81 | 1168.84 | -2019.00 | -976.59 | -935.41 | 87.84 |
EPS (Diluted) | -460.81 | 1168.84 | -2019.00 | -976.59 | -935.41 | 87.84 |
EPS Growth | - | - | - | - | - | -75.23% |
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 | 5,659 | 27,691 | -6,211 | -48,859 | -133,463 | -29,781 |
Free Cash Flow Per Share | 161.54 | 790.75 | -177.37 | -1395.23 | -3811.16 | -850.42 |
Dividend Per Share | - | - | - | 50.000 | 50.000 | 100.000 |
Dividend Growth | - | - | - | 0% | -50.00% | 0% |
Gross Margin | 15.22% | 15.10% | 14.36% | 11.00% | 9.14% | 11.77% |
Operating Margin | 5.08% | 5.13% | 3.44% | 1.70% | 0.97% | 2.38% |
Profit Margin | -0.99% | 2.63% | -4.49% | -1.84% | -1.72% | 0.20% |
Free Cash Flow Margin | 0.35% | 1.78% | -0.39% | -2.63% | -7.02% | -1.94% |
EBITDA | 107,586 | 107,554 | 87,624 | 69,927 | 58,668 | 68,029 |
EBITDA Margin | 6.60% | 6.92% | 5.56% | 3.77% | 3.08% | 4.43% |
D&A For EBITDA | 24,846 | 27,744 | 33,541 | 38,428 | 40,235 | 31,498 |
EBIT | 82,741 | 79,810 | 54,083 | 31,498 | 18,432 | 36,531 |
EBIT Margin | 5.08% | 5.13% | 3.44% | 1.70% | 0.97% | 2.38% |
Effective Tax Rate | - | 33.18% | - | - | - | 88.67% |
Advertising Expenses | - | 5,776 | 4,745 | 7,489 | 6,821 | 5,185 |