Gravity Co., Ltd. (GRVY)
NASDAQ: GRVY · Real-Time Price · USD
57.08
+0.53 (0.94%)
At close: Jun 16, 2026, 4:00 PM EDT
56.96
-0.13 (-0.22%)
After-hours: Jun 16, 2026, 5:43 PM EDT
Gravity 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 | Mar '26 Mar 31, 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 |
| 584,962 | 560,548 | 500,845 | 725,516 | 463,618 | 413,938 | |
Revenue Growth (YoY) | 12.81% | 11.92% | -30.97% | 56.49% | 12.00% | 1.97% |
Cost of Revenue | -387,034 | 364,268 | 306,903 | 484,958 | 267,365 | 224,173 |
Gross Profit | 197,928 | 196,280 | 193,942 | 240,558 | 196,253 | 189,765 |
Selling, General & Admin | -104,674 | 106,924 | 92,491 | 66,066 | 77,614 | 75,631 |
Research & Development | -8,028 | 10,326 | 15,262 | 13,486 | 13,797 | 16,570 |
Total Operating Expenses | -112,702 | 117,250 | 107,753 | 79,552 | 91,411 | 92,201 |
Operating Income | 83,496 | 77,396 | 85,384 | 160,367 | 104,708 | 96,719 |
Interest Income | 17,819 | 24,599 | 30,889 | 23,267 | - | - |
Interest Expense | -6,435 | -11,056 | -9,926 | -14,935 | -10,779 | -2,686 |
Other Non-Operating Income (Expense) | 1,730 | -1,634 | -805 | -639 | -134 | -845 |
Total Non-Operating Income (Expense) | 13,114 | 11,909 | 20,158 | 7,693 | -10,913 | -3,531 |
Pretax Income | 100,814 | 90,939 | 106,347 | 168,699 | 109,882 | 99,301 |
Provision for Income Taxes | 26,191 | 23,629 | 21,445 | 36,717 | 26,824 | 33,421 |
Net Income | 74,623 | 67,310 | 84,902 | 131,982 | 83,058 | 65,880 |
Minority Interest in Earnings | -148 | -154 | -17 | -37 | - | - |
Net Income to Common | 74,820 | 67,464 | 84,919 | 132,019 | 83,162 | 65,947 |
Net Income Growth | -6.58% | -20.55% | -35.68% | 58.75% | 26.10% | 5.17% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 7 |
EPS (Basic) | 12166.00 | 9709.00 | 12221.00 | 18999.00 | 11968.00 | 9490.00 |
EPS (Diluted) | 12166.00 | 9709.00 | 12221.00 | 18999.00 | 11968.00 | 9490.00 |
EPS Growth | 1.13% | -20.55% | -35.68% | 58.75% | 26.11% | 5.18% |
Free Cash Flow | - | 75,037 | 77,941 | 129,969 | 97,539 | 72,436 |
Free Cash Flow Growth | - | -3.73% | -40.03% | 33.25% | 34.66% | 5.31% |
Free Cash Flow Per Share | - | 10798.40 | 11216.30 | 18703.50 | 14036.60 | 10424.10 |
Gross Margin | 33.84% | 35.02% | 38.72% | 33.16% | 42.33% | 45.84% |
Operating Margin | 14.27% | 13.81% | 17.05% | 22.10% | 22.59% | 23.37% |
Profit Margin | 12.76% | 12.01% | 16.95% | 18.19% | 17.92% | 15.92% |
FCF Margin | - | 13.39% | 15.56% | 17.91% | 21.04% | 17.50% |
EBITDA | 83,496 | 88,215 | 94,618 | 168,025 | 111,770 | 103,037 |
EBITDA Margin | 14.27% | 15.74% | 18.89% | 23.16% | 24.11% | 24.89% |
EBIT | 83,496 | 77,396 | 85,384 | 160,367 | 104,708 | 96,719 |
EBIT Margin | 14.27% | 13.81% | 17.05% | 22.10% | 22.59% | 23.37% |
Effective Tax Rate | 25.98% | 25.98% | 20.17% | 21.76% | 24.41% | 33.66% |