INSAN Inc. (KOSDAQ:277410)
South Korea
· Delayed Price · Currency is KRW 1,288.00
+4.00 (0.31%)
At close: Jun 12, 2025, 3:30 PM KST
INSAN 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 | 2018 - 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 | 2018 - 2019 |
Net Income | 1,069 | 887.48 | 4,969 | 3,580 | 6,327 | 4,682 | Upgrade
|
Depreciation & Amortization | 2,022 | 2,030 | 2,097 | 1,984 | 2,023 | 1,771 | Upgrade
|
Loss (Gain) From Sale of Assets | 17.29 | 17.29 | -18.89 | 144.6 | -5.27 | 2.64 | Upgrade
|
Loss (Gain) From Sale of Investments | 2.23 | -2.69 | -80.23 | -73.08 | -39.59 | -47.07 | Upgrade
|
Stock-Based Compensation | - | - | - | - | - | 33.72 | Upgrade
|
Provision & Write-off of Bad Debts | -28.78 | -28.91 | 37.76 | -14.11 | -2.16 | -187.29 | Upgrade
|
Other Operating Activities | -697.07 | -836.75 | 1,708 | 625.19 | 2,024 | 10.14 | Upgrade
|
Change in Accounts Receivable | 58.37 | 310.49 | 19.39 | 793.4 | -801.46 | 67.97 | Upgrade
|
Change in Inventory | -2,458 | -2,488 | -1,211 | -3,687 | -1,506 | -1,439 | Upgrade
|
Change in Accounts Payable | 223.96 | 267.74 | 163.21 | -62.55 | 270.39 | 42.58 | Upgrade
|
Change in Unearned Revenue | 95.93 | -29.9 | 123.96 | -3.79 | 9.84 | 14.71 | Upgrade
|
Change in Other Net Operating Assets | 430.38 | -1,114 | -661.44 | -3,138 | 1,167 | 733.83 | Upgrade
|
Operating Cash Flow | 734.71 | -987.37 | 7,147 | 148.67 | 9,467 | 5,686 | Upgrade
|
Operating Cash Flow Growth | -87.85% | - | 4706.98% | -98.43% | 66.51% | 49.84% | Upgrade
|
Capital Expenditures | -16,208 | -13,189 | -3,051 | -11,452 | -12,125 | -15,080 | Upgrade
|
Sale of Property, Plant & Equipment | 3.82 | 3.82 | 70.36 | 1.64 | 67.45 | 5.2 | Upgrade
|
Sale (Purchase) of Intangibles | -87.5 | -23.86 | -11.69 | -126.97 | -15.7 | -147.9 | Upgrade
|
Investment in Securities | 4,603 | 3,232 | -2,116 | 11,813 | -11,227 | -4,364 | Upgrade
|
Other Investing Activities | -468.43 | -355.4 | 3,722 | -559.78 | 1,436 | 796.83 | Upgrade
|
Investing Cash Flow | -12,158 | -10,332 | -1,367 | -323.73 | -21,851 | -18,618 | Upgrade
|
Short-Term Debt Issued | - | - | 2,650 | 1,500 | - | 5,854 | Upgrade
|
Long-Term Debt Issued | - | 14,980 | 400 | 1,700 | 16,192 | 6,622 | Upgrade
|
Total Debt Issued | 15,354 | 14,980 | 3,050 | 3,200 | 16,192 | 12,476 | Upgrade
|
Short-Term Debt Repaid | - | -1,417 | -4,791 | -1,300 | -1,851 | - | Upgrade
|
Long-Term Debt Repaid | - | -1,386 | -1,140 | -2,809 | -538.65 | -3,237 | Upgrade
|
Total Debt Repaid | -2,862 | -2,804 | -5,931 | -4,109 | -2,390 | -3,237 | Upgrade
|
Net Debt Issued (Repaid) | 12,492 | 12,176 | -2,881 | -908.7 | 13,802 | 9,239 | Upgrade
|
Issuance of Common Stock | - | - | - | - | 98.38 | 24.6 | Upgrade
|
Repurchase of Common Stock | -1,006 | -1,006 | - | - | - | - | Upgrade
|
Dividends Paid | -2,669 | -1,916 | -1,294 | -2,563 | -1,325 | -793.91 | Upgrade
|
Other Financing Activities | -99 | -104 | - | -24 | -25 | -35 | Upgrade
|
Financing Cash Flow | 8,717 | 9,151 | -4,175 | -3,496 | 12,551 | 8,434 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.02 | 0.02 | - | -0 | - | 0.82 | Upgrade
|
Miscellaneous Cash Flow Adjustments | -0 | - | - | - | -0 | - | Upgrade
|
Net Cash Flow | -2,705 | -2,168 | 1,605 | -3,671 | 166.54 | -4,498 | Upgrade
|
Free Cash Flow | -15,473 | -14,176 | 4,096 | -11,303 | -2,658 | -9,394 | Upgrade
|
Free Cash Flow Margin | -47.28% | -43.64% | 10.98% | -33.70% | -6.94% | -30.84% | Upgrade
|
Free Cash Flow Per Share | -295.01 | -286.93 | 105.04 | -290.02 | -85.85 | -302.54 | Upgrade
|
Cash Interest Paid | 596.68 | 631.16 | 558.51 | 313.99 | 224.59 | 194.2 | Upgrade
|
Cash Income Tax Paid | 1,411 | 1,423 | 91.54 | 1,370 | 583.91 | 939.22 | Upgrade
|
Levered Free Cash Flow | -18,875 | -15,330 | 3,327 | -13,348 | -4,648 | -10,753 | Upgrade
|
Unlevered Free Cash Flow | -18,535 | -15,110 | 3,352 | -13,022 | -4,311 | -10,584 | Upgrade
|
Change in Net Working Capital | 4,970 | 4,437 | -729.43 | 6,368 | -664.14 | 728.87 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.