Gravity Co., Ltd. (GRVY)
NASDAQ: GRVY · Real-Time Price · USD
70.38
-1.18 (-1.65%)
At close: Aug 14, 2026, 4:00 PM EDT
71.02
+0.64 (0.91%)
After-hours: Aug 14, 2026, 7:34 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 | 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 | 562,285 | 545,574 | 482,665 | 710,621 | 448,028 | 395,534 |
Other Revenue | - | - | - | 2,822 | 6,750 | 18,404 |
| 562,285 | 545,574 | 482,665 | 713,443 | 454,778 | 413,938 | |
Revenue Growth | 2.63% | 13.03% | -32.35% | 56.88% | 9.87% | 1.97% |
Cost of Revenue | 382,569 | 364,268 | 306,903 | 484,958 | 267,365 | 224,173 |
Gross Profit | 179,716 | 181,306 | 175,762 | 228,485 | 187,413 | 189,765 |
Selling, General & Admin | 81,972 | 96,600 | 82,626 | 57,057 | 66,804 | 75,631 |
Research & Development | 7,688 | 10,326 | 15,262 | 13,486 | 13,797 | 16,570 |
Amortization of Goodwill & Intangibles | 1,598 | 1,598 | 1,747 | 1,340 | 1,155 | - |
Other Operating Expenses | 4,224 | 3,713 | 3,290 | 2,898 | 6,678 | -573 |
Operating Expenses | 100,495 | 117,250 | 107,753 | 79,552 | 91,411 | 91,628 |
Operating Income | 79,221 | 64,056 | 68,009 | 148,932 | 96,002 | 98,137 |
Interest Expense | - | -281.81 | -135.38 | -161.81 | -126.83 | -115 |
Interest & Investment Income | 70,104 | 60,759 | 60,179 | 23,565 | 13,341 | 1,383 |
Currency Exchange Gain (Loss) | -1,997 | -1,997 | 4,040 | -2,999 | 800.11 | 1,314 |
Other Non Operating Income (Expenses) | -30,821 | -29,668 | -24,170 | 878.61 | 325.99 | - |
EBT Excluding Unusual Items | 116,507 | 92,868 | 107,922 | 170,216 | 110,342 | 100,719 |
Gain (Loss) on Sale of Assets | -0.5 | -0.5 | 1.97 | 14.08 | 10.04 | -50 |
Asset Writedown | -1,929 | -1,929 | -1,577 | -1,531 | -470.15 | -1,368 |
Pretax Income | 114,578 | 90,939 | 106,347 | 168,699 | 109,882 | 99,301 |
Income Tax Expense | 28,828 | 23,629 | 21,445 | 36,717 | 26,824 | 33,421 |
Earnings From Continuing Operations | 85,749 | 67,309 | 84,902 | 131,982 | 83,058 | 65,880 |
Minority Interest in Earnings | 166.39 | 154.39 | 17.07 | 36.99 | 104.14 | 67 |
Net Income | 85,916 | 67,464 | 84,919 | 132,019 | 83,162 | 65,947 |
Net Income to Common | 85,916 | 67,464 | 84,919 | 132,019 | 83,162 | 65,947 |
Net Income Growth | 6.37% | -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 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 12363.93 | 9708.55 | 12220.54 | 18998.55 | 11967.61 | 9490.28 |
EPS (Diluted) | 12363.93 | 9708.55 | 12220.54 | 18998.55 | 11967.61 | 9490.00 |
EPS Growth | 6.37% | -20.55% | -35.68% | 58.75% | 26.11% | 5.18% |
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 | - | 75,037 | 77,941 | 129,969 | 97,539 | 72,436 |
Free Cash Flow Per Share | - | 10798.37 | 11216.34 | 18703.47 | 14036.65 | 10424.10 |
Gross Margin | 31.96% | 33.23% | 36.41% | 32.03% | 41.21% | 45.84% |
Operating Margin | 14.09% | 11.74% | 14.09% | 20.88% | 21.11% | 23.71% |
Profit Margin | 15.28% | 12.37% | 17.59% | 18.50% | 18.29% | 15.93% |
Free Cash Flow Margin | - | 13.75% | 16.15% | 18.22% | 21.45% | 17.50% |
EBITDA | 85,999 | 70,135 | 72,690 | 152,474 | 97,881 | 99,919 |
EBITDA Margin | 15.29% | 12.86% | 15.06% | 21.37% | 21.52% | 24.14% |
D&A For EBITDA | 6,779 | 6,079 | 4,681 | 3,541 | 1,879 | 1,782 |
EBIT | 79,221 | 64,056 | 68,009 | 148,932 | 96,002 | 98,137 |
EBIT Margin | 14.09% | 11.74% | 14.09% | 20.88% | 21.11% | 23.71% |
Effective Tax Rate | 25.16% | 25.98% | 20.16% | 21.77% | 24.41% | 33.66% |
Revenue as Reported | 576,105 | 560,547 | 500,845 | 725,516 | 463,618 | 413,938 |
Advertising Expenses | - | 44,738 | 38,731 | 13,661 | 29,898 | 35,948 |