YOLFTbeta
KB SPAC 7

KB SPAC 7

214270 · KQ · Communication Services / Advertising Agencies

1,244.00KRW+6.00 (+0.48%)

Price History

Full chart

Market Stats

Previous Close1,238.00
Open1,219.00
Day Range1,219.00 – 1,295.00
52-Week Range1,198.00 – 2,780.00
Volume30.23K
Market Cap62.00B
P/E (TTM)0.00
Forward P/E0.00
Dividend Yield0.00%
Beta0.39
50-Day Avg1,352.98
200-Day Avg1,706.81

About

FSN Co., Ltd. provides mobile marketing services, business solution development and supply, and Internet and other content development and supply in South Korea, Southeast Asia, the United States, and internationally. It is involved in the advertising agency business; development and supply of business solutions; outdoor advertising; software development and supply; D2C commerce; operation of web pages; distribution industry; advertising production; advertising agency business; product brokerage; O2O business; online app development; management advisory and consulting; digital marketing; computer programing services; social networks and e-commerce business; and consulting business. The company was formerly known as FuturestreamNetworks Corp. and changed its name to FSN Co., Ltd. in September 2021. FSN Co., Ltd. was founded in 2007 and is headquartered in Seoul, South Korea.

Company Details

  • SectorCommunication Services
  • IndustryAdvertising Agencies
  • CEOJungKyo Seo
  • Employees108
  • Headquarters637 Eonju-ro, Seoul, South Korea, 06105, Korea
  • Websitehttps://www.fsn.co.kr

Leadership

  • JungKyo SeoChief Executive Officer

Financials

Income Statement

Currency: KRW2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue24.16B32.48B34.19B111.46B145.43B163.47B211.83B176.54B175.61B265.64B272.29B
Growth (%)-+34.45%+5.26%+225.96%+30.48%+12.41%+29.58%-16.66%-0.53%+51.27%+2.50%
Cost of Revenue12.71B19.33B19.17B0841.67M2.75B10.25B1.01B4.78B40.48B-1.90B
Gross Profit11.45B13.15B15.02B125.41B144.58B160.72B201.58B175.53B170.83B225.16B274.19B
Gross Margin47.41%40.48%43.94%112.52%99.42%98.32%95.16%99.43%97.28%84.76%100.70%
Operating Expense11.56B11.52B14.82B117.78B136.85B148.19B191.54B182.80B179.95B238.41B243.70B
Operating Income-105.69M1.63B204.45M7.64B7.74B12.53B10.04B-7.27B-9.12B-13.25B30.49B
Operating Margin-0.44%5.01%0.60%6.85%5.32%7.67%4.74%-4.12%-5.19%-4.99%11.20%
EBITDA--------4.13B-2.71B7.74B21.19B
EBITDA Margin--------2.34%-1.54%2.91%7.78%
Net Income16.36M-6.92B358.59M3.47B3.26B-5.99B87.57M-10.69B-23.83B-8.04B-18.89B
Net Income Margin0.07%-21.29%1.05%3.11%2.24%-3.66%0.04%-6.05%-13.57%-3.03%-6.94%
R&D1.15B2.04B2.09B3.92B-556.08M677.47M668.78M795.39M1.76B1.93B
R&D as % of Total Revenue4.78%6.27%6.12%3.52%-0.34%0.32%0.38%0.45%0.66%0.71%
Interest Expense000006.94B4.91B4.01B4.14B8.49B6.94B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%4.25%2.32%2.27%2.36%3.20%2.55%

Balance Sheet

Currency: KRW2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets10.49B28.46B37.99B189.63B196.99B212.89B236.95B261.08B208.65B325.56B379.27B
Total Liabilities1.15B5.97B15.27B149.99B140.34B155.44B128.68B142.52B115.17B265.70B285.16B
Total Equity9.33B22.48B22.72B39.65B56.65B57.44B108.27B118.55B75.54B59.86B61.52B
Cash335.55M3.26B6.07B26.39B26.09B28.15B43.36M325.96M30.30B50.13M37.68B
Total Debt1.13B1.69B-12.34B37.35B38.94B-----
Net Debt----10.55B15.51B---5.75B27.34B

Cash Flow

Currency: KRW2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-286.56M862.51M-1.42B2.79B8.85B4.32B8.88B9.96B-9.36B18.55B-269.34M
Investing Cash Flow1.13B665.33M-642.74M-30.80B-3.42B-9.96B-8.62B-17.10B-2.16B-32.41B-
Financing Cash Flow-1.11B214.03M5.17B48.01B-6.42B8.41B7.09B20.60B-7.98B41.13B-
Capital Expenditure243.65M71.43M82.00M1.32B5.15B2.09B1.91B9.69B4.88B13.08B7.65B
Free Cash Flow-----3.26B5.57B7.26B-11.27B6.47B-7.92B
Dividends Paid--313.14M313.14M313.14M525.21M525.21M170.01M159.12M872.23M437.46M
FCF to OCF-----75.55%62.75%72.88%120.39%34.86%2939.71%
Dividend Paid to FCF-----16.11%9.43%2.34%-1.41%13.49%-5.53%

Earnings

Report DateMar 31, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Aug 11, 2023Nov 13, 2023Mar 20, 2024May 14, 2024Aug 14, 2024Sep 30, 2024Mar 28, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-----------------------------------------
EPS Actual29.08-1138.4270.31-29.628.19-15.3365.3693.1174.77-179.46225.47-108.93333.81222.11-258.1573.8113.22-68.55-312.95-115.4788.3446.69-30.0826.95-95.15-8.40-257.22-151.59-112.7434.65-487.12-47.34188.00-33.53-383.21-9.76-73.86137.43-495.63-54.182.87
Surprise-----------------------------------------
Timing----------------------------After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours-Pre-market------

Key Statistics & Ratios

Market Cap62.00B
Enterprise Value58.85B
Trailing P/E0.00
Forward P/E0.00
Price / Sales0.22
Price / Book1.00
Revenue (TTM)276.48B
Gross Profit (TTM)279.00B
EBITDA34.66B
Profit Margin-6.50%
Operating Margin15.42%
Return on Equity-0.11%
Return on Assets4.64%
Shares Outstanding44.73M
Shares Float21.11M
Beta0.39
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Nov 8, 20211:5