IDP Corp., Ltd. (KOSDAQ:332370)
South Korea · Delayed Price · Currency is KRW 5,280.00
-120.00 (-2.22%)
At close: Sep 17, 2025
IDP Corp. 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 | Jun '25 Jun 30, 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 | 12,242 | 11,468 | 5,986 | 10,330 | 4,257 | 1,619 | Upgrade |
Depreciation & Amortization | 1,171 | 1,105 | 1,059 | 1,007 | 876.54 | 700.59 | Upgrade |
Loss (Gain) From Sale of Assets | -0 | -0.09 | -22.66 | 1.29 | - | -4 | Upgrade |
Loss (Gain) From Sale of Investments | - | - | - | -12.01 | -277.17 | -137.87 | Upgrade |
Provision & Write-off of Bad Debts | -332.18 | -68.54 | 821.55 | 700.12 | 91.92 | -61.9 | Upgrade |
Other Operating Activities | 190.85 | 1,250 | -2,282 | 1,822 | 1,109 | -240.73 | Upgrade |
Change in Accounts Receivable | -11,721 | -7,958 | 176.36 | -7,852 | -1,763 | -1,456 | Upgrade |
Change in Inventory | 880.26 | 3,618 | -1,066 | -6,921 | -1,981 | 491.05 | Upgrade |
Change in Accounts Payable | 9,655 | 5,013 | 2,835 | 3,762 | 1,685 | 1,456 | Upgrade |
Change in Other Net Operating Assets | 194.59 | 74.61 | -86.77 | -716.45 | 764.47 | 74.04 | Upgrade |
Operating Cash Flow | 12,280 | 14,502 | 7,421 | 2,121 | 4,762 | 2,441 | Upgrade |
Operating Cash Flow Growth | 21.40% | 95.42% | 249.89% | -55.46% | 95.13% | 44.05% | Upgrade |
Capital Expenditures | -2,493 | -1,698 | -404.9 | -724.2 | -1,609 | -1,438 | Upgrade |
Sale of Property, Plant & Equipment | 0.06 | 0.15 | 26.24 | - | - | 0.04 | Upgrade |
Sale (Purchase) of Intangibles | -1.48 | -1.68 | -2.71 | -12.28 | -13.46 | -26.21 | Upgrade |
Investment in Securities | -6,021 | -11,846 | 116.62 | -53.13 | -2,527 | -14,864 | Upgrade |
Other Investing Activities | -0.89 | -0.89 | -34.6 | -32.53 | 5 | 110.94 | Upgrade |
Investing Cash Flow | -8,504 | -13,547 | -293.62 | -799.11 | -4,144 | -16,546 | Upgrade |
Short-Term Debt Issued | - | 540 | 5,934 | 4,301 | 2,336 | 1,886 | Upgrade |
Total Debt Issued | - | 540 | 5,934 | 4,301 | 2,336 | 1,886 | Upgrade |
Short-Term Debt Repaid | - | -540 | -6,895 | -3,340 | -2,390 | -2,126 | Upgrade |
Long-Term Debt Repaid | - | -139.58 | -149.25 | -171.88 | -154.94 | -137.12 | Upgrade |
Total Debt Repaid | -63.21 | -679.58 | -7,044 | -3,512 | -2,545 | -2,263 | Upgrade |
Net Debt Issued (Repaid) | -63.21 | -139.58 | -1,110 | 789.12 | -208.94 | -377.12 | Upgrade |
Issuance of Common Stock | - | - | - | - | - | 12,916 | Upgrade |
Repurchase of Common Stock | -4,280 | -2,579 | -456.3 | - | - | - | Upgrade |
Dividends Paid | -2,112 | -1,576 | -1,991 | -995.53 | -530.95 | - | Upgrade |
Other Financing Activities | -0 | -0 | 2.48 | -24.9 | 101 | -501.99 | Upgrade |
Financing Cash Flow | -6,455 | -4,295 | -3,555 | -231.31 | -638.89 | 12,037 | Upgrade |
Foreign Exchange Rate Adjustments | -167.04 | 217.81 | -63.57 | -121.02 | 43.59 | -216.98 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | -0 | -0 | -0 | - | Upgrade |
Net Cash Flow | -2,846 | -3,122 | 3,509 | 969.51 | 23.36 | -2,285 | Upgrade |
Free Cash Flow | 9,787 | 12,804 | 7,016 | 1,397 | 3,154 | 1,002 | Upgrade |
Free Cash Flow Growth | 1.77% | 82.50% | 402.31% | -55.71% | 214.64% | -34.01% | Upgrade |
Free Cash Flow Margin | 19.40% | 27.52% | 19.29% | 3.24% | 12.09% | 5.35% | Upgrade |
Free Cash Flow Per Share | 790.13 | 998.42 | 529.00 | 105.23 | 237.59 | 86.28 | Upgrade |
Cash Interest Paid | - | 2.57 | 57.12 | 25.12 | 7.53 | 16.21 | Upgrade |
Cash Income Tax Paid | 2,660 | 627.33 | 3,895 | 1,209 | -258.23 | 1,337 | Upgrade |
Levered Free Cash Flow | 6,422 | 7,892 | 4,633 | -1,127 | 1,268 | 440.57 | Upgrade |
Unlevered Free Cash Flow | 6,447 | 7,906 | 4,672 | -1,104 | 1,280 | 460.53 | Upgrade |
Change in Working Capital | -991.78 | 747.74 | 1,859 | -11,728 | -1,294 | 565.18 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.