F&F Co., Ltd (KRX:383220)
South Korea · Delayed Price · Currency is KRW 71,300
-1,300 (-1.79%)
At close: Dec 1, 2025
F&F Co., Ltd Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,905,289 | 1,896,010 | 1,978,496 | 1,808,895 | 1,633,758 |
Other Revenue | -0 | - | - | -0 | - |
| 1,905,289 | 1,896,010 | 1,978,496 | 1,808,895 | 1,633,758 | |
Revenue Growth (YoY) | -1.40% | -4.17% | 9.38% | 10.72% | - |
Cost of Revenue | 650,693 | 650,280 | 633,388 | 533,954 | 440,279 |
Gross Profit | 1,254,596 | 1,245,730 | 1,345,107 | 1,274,941 | 1,193,479 |
Selling, General & Admin | 695,336 | 698,266 | 717,494 | 694,955 | 663,784 |
Amortization of Goodwill & Intangibles | 14,480 | 11,660 | 5,384 | 3,027 | 1,369 |
Other Operating Expenses | 5,800 | 5,464 | 4,814 | 3,583 | 3,392 |
Operating Expenses | 798,443 | 793,168 | 798,525 | 750,040 | 709,367 |
Operating Income | 456,153 | 452,561 | 546,582 | 524,901 | 484,112 |
Interest Expense | -11,762 | -11,840 | -11,545 | -10,474 | -7,104 |
Interest & Investment Income | 4,217 | 9,790 | 6,050 | 2,747 | 1,909 |
Earnings From Equity Investments | 33,128 | 33,114 | 7,794 | 88,922 | -1,836 |
Currency Exchange Gain (Loss) | 6,240 | 8,989 | 3,630 | -2,558 | 6,244 |
Other Non Operating Income (Expenses) | -11,283 | -14,075 | 1,039 | 2,446 | 560.05 |
EBT Excluding Unusual Items | 476,693 | 478,539 | 553,549 | 605,984 | 483,885 |
Gain (Loss) on Sale of Investments | -138.06 | 428.38 | 2,376 | 659.28 | 322.06 |
Gain (Loss) on Sale of Assets | -3,185 | -1,667 | -977.49 | -1,373 | -407.53 |
Asset Writedown | - | - | - | -75.77 | - |
Pretax Income | 473,370 | 477,301 | 554,948 | 605,195 | 483,800 |
Income Tax Expense | 121,582 | 121,341 | 129,930 | 162,530 | 135,911 |
Earnings From Continuing Operations | 351,789 | 355,960 | 425,018 | 442,665 | 347,889 |
Minority Interest in Earnings | -829.65 | 4,416 | 56.08 | -906.36 | - |
Net Income | 350,959 | 360,375 | 425,074 | 441,758 | 347,889 |
Net Income to Common | 350,959 | 360,375 | 425,074 | 441,758 | 347,889 |
Net Income Growth | -1.14% | -15.22% | -3.78% | 26.98% | - |
Shares Outstanding (Basic) | 38 | 38 | 38 | 38 | 38 |
Shares Outstanding (Diluted) | 38 | 38 | 38 | 38 | 38 |
Shares Change (YoY) | -1.09% | -0.58% | -0.10% | -0.23% | - |
EPS (Basic) | 9331.07 | 9503.63 | 11144.29 | 11570.53 | 9090.93 |
EPS (Diluted) | 9331.07 | 9503.63 | 11144.29 | 11570.53 | 9090.93 |
EPS Growth | -0.04% | -14.72% | -3.68% | 27.27% | - |
Free Cash Flow | 77,854 | -35,800 | 453,791 | 351,351 | 419,310 |
Free Cash Flow Per Share | 2069.93 | -944.09 | 11897.18 | 9202.57 | 10957.28 |
Dividend Per Share | 1700.000 | 1700.000 | - | - | 1650.000 |
Gross Margin | 65.85% | 65.70% | 67.99% | 70.48% | 73.05% |
Operating Margin | 23.94% | 23.87% | 27.63% | 29.02% | 29.63% |
Profit Margin | 18.42% | 19.01% | 21.49% | 24.42% | 21.29% |
Free Cash Flow Margin | 4.09% | -1.89% | 22.94% | 19.42% | 25.66% |
EBITDA | 550,609 | 553,737 | 620,403 | 605,223 | 526,611 |
EBITDA Margin | 28.90% | 29.20% | 31.36% | 33.46% | 32.23% |
D&A For EBITDA | 94,456 | 101,175 | 73,821 | 80,322 | 42,499 |
EBIT | 456,153 | 452,561 | 546,582 | 524,901 | 484,112 |
EBIT Margin | 23.94% | 23.87% | 27.63% | 29.02% | 29.63% |
Effective Tax Rate | 25.68% | 25.42% | 23.41% | 26.86% | 28.09% |
Advertising Expenses | - | 93,133 | 89,802 | 68,386 | - |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.