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

F&F Co., Ltd Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	2,010,029	1,933,996	1,896,010	1,978,496	1,808,895	1,633,758
Other Revenue	-	-	-	-	-0	-
Revenue	2,010,029	1,933,996	1,896,010	1,978,496	1,808,895	1,633,758
Revenue Growth	6.80%	2.00%	-4.17%	9.38%	10.72%	-
Cost of Revenue	658,849	643,411	650,280	633,388	533,954	440,279
Gross Profit	1,351,179	1,290,585	1,245,730	1,345,107	1,274,941	1,193,479
Selling, General & Admin	752,467	722,254	698,266	717,494	694,955	663,784
Amortization of Goodwill & Intangibles	14,244	14,402	11,660	5,384	3,027	1,369
Other Operating Expenses	6,229	6,032	5,464	4,814	3,583	3,392
Operating Expenses	850,250	822,020	793,168	798,525	750,040	709,367
Operating Income	500,930	468,565	452,561	546,582	524,901	484,112
Interest Expense	-11,502	-11,675	-11,840	-11,545	-10,474	-7,104
Interest & Investment Income	7,386	4,783	9,790	6,050	2,747	1,909
Earnings From Equity Investments	89,572	89,824	33,114	7,794	88,922	-1,836
Currency Exchange Gain (Loss)	30,762	3,868	8,989	3,630	-2,558	6,244
Other Non Operating Income (Expenses)	-1,807	-118.19	-14,075	1,039	2,446	560.05
EBT Excluding Unusual Items	615,341	555,246	478,539	553,549	605,984	483,885
Gain (Loss) on Sale of Investments	-1,046	-1,064	428.38	2,376	659.28	322.06
Gain (Loss) on Sale of Assets	92,203	-12,344	-1,667	-977.49	-1,373	-407.53
Asset Writedown	-	-	-	-	-75.77	-
Pretax Income	706,498	541,838	477,301	554,948	605,195	483,800
Income Tax Expense	180,475	141,151	121,341	129,930	162,530	135,911
Earnings From Continuing Operations	526,023	400,686	355,960	425,018	442,665	347,889
Minority Interest in Earnings	-2,775	-2,155	4,416	56.08	-906.36	-
Net Income	523,247	398,531	360,375	425,074	441,758	347,889
Net Income to Common	523,247	398,531	360,375	425,074	441,758	347,889
Net Income Growth	55.59%	10.59%	-15.22%	-3.78%	26.98%	-
Shares Outstanding (Basic)	38	38	38	38	38	38
Shares Outstanding (Diluted)	38	38	38	38	38	38
Shares Change	-0.46%	-0.96%	-0.58%	-0.10%	-0.23%	-
EPS (Basic)	13951.30	10611.48	9503.63	11144.29	11570.53	9090.93
EPS (Diluted)	13951.30	10611.48	9503.63	11144.29	11570.53	9090.93
EPS Growth	56.31%	11.66%	-14.72%	-3.68%	27.27%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	479,776	331,220	-35,800	453,791	351,351	419,310
Free Cash Flow Per Share	12792.23	8819.22	-944.09	11897.18	9202.57	10957.28
Dividend Per Share	2700.000	2700.000	-	-	-	1650.000
Dividend Growth	-	-	-	-	-	-
Gross Margin	67.22%	66.73%	65.70%	67.99%	70.48%	73.05%
Operating Margin	24.92%	24.23%	23.87%	27.63%	29.02%	29.63%
Profit Margin	26.03%	20.61%	19.01%	21.49%	24.42%	21.29%
Free Cash Flow Margin	23.87%	17.13%	-1.89%	22.94%	19.42%	25.66%
EBITDA	594,311	562,803	553,737	620,403	605,223	526,611
EBITDA Margin	29.57%	29.10%	29.20%	31.36%	33.46%	32.23%
D&A For EBITDA	93,382	94,238	101,175	73,821	80,322	42,499
EBIT	500,930	468,565	452,561	546,582	524,901	484,112
EBIT Margin	24.92%	24.23%	23.87%	27.63%	29.02%	29.63%
Effective Tax Rate	25.55%	26.05%	25.42%	23.41%	26.86%	28.09%
Advertising Expenses	-	109,084	93,133	89,802	68,386	-

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 27, 2026

Data Sources Report a data error