INTEKPLUS Co., Ltd. (KOSDAQ:064290)
South Korea
· Delayed Price · Currency is KRW 8,680.00
+100.00 (1.17%)
Jun 17, 2025, 3:30 PM KST
INTEKPLUS Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -14,656 | -11,868 | -10,791 | 16,335 | 22,643 | 9,224 | Upgrade
|
| Depreciation & Amortization | 1,509 | 1,509 | 1,281 | 858.86 | 891.08 | 846.52 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.96 | - | 1.5 | 3.95 | 11.83 | -0.46 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 24.69 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2,031 | -2,066 | -14.3 | - | 90.21 | 74.53 | Upgrade
|
| Loss (Gain) on Equity Investments | 642.36 | 412.74 | 1,119 | 67.77 | 28.68 | 51.14 | Upgrade
|
| Stock-Based Compensation | 1,443 | 1,566 | 1,329 | 1,115 | 409.67 | 229.52 | Upgrade
|
| Provision & Write-off of Bad Debts | -1,134 | -705.96 | 691.49 | 926.67 | 999.18 | 156.26 | Upgrade
|
| Other Operating Activities | 7,415 | 6,439 | 3,850 | 3,767 | 9,900 | 1,224 | Upgrade
|
| Change in Accounts Receivable | 911.57 | -1,290 | 17,799 | -679.01 | -26,325 | -7,483 | Upgrade
|
| Change in Inventory | 6,442 | 14.83 | -19,775 | -3,589 | -22,157 | -1,648 | Upgrade
|
| Change in Accounts Payable | -3,345 | -6,768 | 6,792 | -7,175 | 5,742 | 1,290 | Upgrade
|
| Change in Unearned Revenue | - | - | - | -6.76 | 100.79 | -104.91 | Upgrade
|
| Change in Other Net Operating Assets | 4,407 | 5,454 | -552.47 | -4,738 | 6,833 | -4,942 | Upgrade
|
| Operating Cash Flow | 1,607 | -7,303 | 1,730 | 6,886 | -833.21 | -1,059 | Upgrade
|
| Operating Cash Flow Growth | - | - | -74.87% | - | - | - | Upgrade
|
| Capital Expenditures | -338.39 | -362.8 | -820.68 | -8,439 | -1,899 | -196.58 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 8 | 0.47 | Upgrade
|
| Cash Acquisitions | 621 | - | - | -408.83 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -22.54 | -33.81 | -43.92 | 7.34 | 12.82 | -248.85 | Upgrade
|
| Investment in Securities | 6,871 | -1,014 | 1,525 | -2,983 | 2,017 | 1,520 | Upgrade
|
| Other Investing Activities | -3,166 | -3,582 | -3,628 | -565.96 | -2,696 | -858.77 | Upgrade
|
| Investing Cash Flow | 3,591 | -4,997 | -2,969 | -11,803 | -2,535 | 507.31 | Upgrade
|
| Short-Term Debt Issued | - | 11,300 | 13,000 | 23,900 | 25,929 | 5,000 | Upgrade
|
| Long-Term Debt Issued | - | - | 20,000 | - | 2,000 | 500 | Upgrade
|
| Total Debt Issued | 16,000 | 11,300 | 33,000 | 23,900 | 27,929 | 5,500 | Upgrade
|
| Short-Term Debt Repaid | - | -10,300 | -11,000 | -22,850 | -14,429 | -4,000 | Upgrade
|
| Long-Term Debt Repaid | - | -338.88 | -2,250 | -838.43 | -1,120 | -470.94 | Upgrade
|
| Total Debt Repaid | -7,472 | -10,639 | -13,250 | -23,688 | -15,549 | -4,471 | Upgrade
|
| Net Debt Issued (Repaid) | 8,528 | 661.12 | 19,750 | 211.57 | 12,380 | 1,029 | Upgrade
|
| Issuance of Common Stock | 576.21 | 585.51 | 506.22 | 522.6 | 425.62 | 395.43 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -15.4 | -1,877 | - | Upgrade
|
| Dividends Paid | - | - | -2,457 | - | - | - | Upgrade
|
| Other Financing Activities | -0.5 | -0.88 | -4.89 | -2.47 | -0 | -64.14 | Upgrade
|
| Financing Cash Flow | 9,103 | 1,246 | 17,794 | 716.3 | 10,928 | 1,360 | Upgrade
|
| Foreign Exchange Rate Adjustments | 54.32 | 47.11 | -38.23 | -20.77 | 1.76 | -41.21 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -17.26 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | 14,339 | -11,007 | 16,517 | -4,221 | 7,562 | 767.84 | Upgrade
|
| Free Cash Flow | 1,269 | -7,666 | 909.66 | -1,554 | -2,732 | -1,255 | Upgrade
|
| Free Cash Flow Margin | 1.60% | -9.14% | 1.22% | -1.31% | -2.28% | -2.23% | Upgrade
|
| Free Cash Flow Per Share | 102.44 | -618.99 | 73.87 | -125.68 | -220.54 | -101.65 | Upgrade
|
| Cash Interest Paid | 988.19 | 933.74 | 837.56 | 492.06 | 203.45 | 10.96 | Upgrade
|
| Cash Income Tax Paid | 114.72 | 130.3 | 1,490 | 4,368 | -3.91 | -7.1 | Upgrade
|
| Levered Free Cash Flow | 9,307 | -3,871 | 1,465 | 462.43 | -10,021 | -2,993 | Upgrade
|
| Unlevered Free Cash Flow | 10,809 | -2,457 | 2,108 | 791.1 | -9,807 | -2,836 | Upgrade
|
| Change in Net Working Capital | -20,485 | -5,109 | -7,644 | 4,853 | 26,429 | 7,853 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.