F&F Co., Ltd (KRX:383220)

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	126,440	119,833	219,990	101,981	14,565
Short-Term Investments	-0	6,388	21,077	16,395	6,622
Cash & Short-Term Investments	126,440	126,221	241,067	118,376	21,187
Cash Growth	-42.69%	-47.64%	103.65%	458.72%	-
Accounts Receivable	57,538	134,378	120,364	130,063	100,497
Other Receivables	23,843	19,243	21,280	21,021	15,019
Receivables	81,382	153,621	141,644	155,554	115,517
Inventory	293,350	324,992	341,072	297,478	242,297
Prepaid Expenses	18,117	11,445	8,678	15,839	4,784
Other Current Assets	20,113	20,515	13,153	13,958	4,683
Total Current Assets	539,401	636,794	745,614	601,205	388,467
Property, Plant & Equipment	616,809	708,991	360,558	138,848	129,538
Long-Term Investments	661,967	665,564	654,102	644,691	375,640
Goodwill	6,492	7,036	20,334	20,228	-
Other Intangible Assets	194,238	206,653	157,358	112,648	16,983
Long-Term Accounts Receivable	-	-	-	3,554	0
Long-Term Deferred Tax Assets	36,277	36,164	37,267	29,636	26,105
Other Long-Term Assets	95,515	24,703	29,864	19,369	209,762
Total Assets	2,150,700	2,285,905	2,005,098	1,570,179	1,146,495
Accounts Payable	68,454	102,685	94,156	99,738	105,196
Accrued Expenses	31,496	43,223	38,764	29,246	21,629
Short-Term Debt	32,157	145,635	30,743	194,972	210,642
Current Portion of Leases	51,333	57,979	55,614	38,770	30,716
Current Income Taxes Payable	46,793	68,719	89,990	95,523	78,592
Current Unearned Revenue	23,894	37,049	36,057	25,967	19,154
Other Current Liabilities	70,797	66,819	141,526	91,709	97,735
Total Current Liabilities	324,924	522,109	486,850	575,926	563,665
Long-Term Debt	-	-	295	295	-
Long-Term Leases	142,100	157,449	172,705	26,681	29,591
Long-Term Deferred Tax Liabilities	21,600	21,106	17,775	19,049	-
Other Long-Term Liabilities	10,544	7,911	8,815	5,057	5,063
Total Liabilities	502,944	708,607	687,357	627,007	599,072
Common Stock	3,831	3,831	3,831	3,831	3,831
Additional Paid-In Capital	317,545	317,545	317,545	313,861	313,861
Retained Earnings	1,364,602	1,283,355	987,776	625,362	232,178
Treasury Stock	-52,901	-52,539	-19,115	-19,115	-3,637
Comprehensive Income & Other	1,554	10,009	479.53	-2,458	1,191
Total Common Equity	1,634,632	1,562,200	1,290,516	921,480	547,423
Minority Interest	13,124	15,098	27,226	21,692	-
Shareholders' Equity	1,647,756	1,577,298	1,317,741	943,172	547,423
Total Liabilities & Equity	2,150,700	2,285,905	2,005,098	1,570,179	1,146,495
Total Debt	225,590	361,063	259,357	260,718	270,949
Net Cash (Debt)	-99,151	-234,843	-18,290	-142,341	-249,762
Net Cash Per Share	-2631.64	-6193.15	-479.52	-3728.21	-6526.72
Filing Date Shares Outstanding	37.58	37.58	38.14	38.14	38.26
Total Common Shares Outstanding	37.58	37.58	38.14	38.14	38.26
Working Capital	214,477	114,685	258,764	25,279	-175,198
Book Value Per Share	43499.97	41565.48	33833.85	24158.74	14306.85
Tangible Book Value	1,433,901	1,348,511	1,112,824	788,604	530,440
Tangible Book Value Per Share	38158.23	35879.86	29175.25	20675.09	13863.00
Land	296,576	345,733	27,097	27,097	27,097
Buildings	97,770	19,302	19,302	19,302	19,302
Machinery	16,845	23,056	19,088	13,932	10,053
Construction In Progress	504.19	101,385	52,036	78.74	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.