BBIA Co., Ltd. (KOSDAQ:451250)
South Korea
· Delayed Price · Currency is KRW 11,470
+190 (1.68%)
At close: Jun 19, 2025, 3:30 PM KST
BBIA Co., Ltd. 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 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 '19 Dec 31, 2019 |
| Net Income | 997.92 | 608.05 | 7,737 | 5,999 | 3,617 | -1,612 |
| Depreciation & Amortization | 1,327 | 1,145 | 960.7 | 639.58 | 541.04 | 175.05 |
| Loss (Gain) From Sale of Assets | -16.73 | -1.53 | -867.79 | -17.87 | -5.9 | -1.33 |
| Asset Writedown & Restructuring Costs | - | - | -559.15 | - | 67.75 | 3,738 |
| Loss (Gain) From Sale of Investments | -304 | -119.1 | -179.7 | -2.9 | 0.18 | 116.32 |
| Stock-Based Compensation | 590.03 | 665.65 | 289.7 | - | - | - |
| Provision & Write-off of Bad Debts | -30.77 | -17.99 | 10.52 | 6.46 | 41.14 | 19.21 |
| Other Operating Activities | 5,457 | 6,247 | -2,046 | 1,274 | 959.98 | 609.24 |
| Change in Accounts Receivable | -3,785 | -6,654 | 184.12 | -6.39 | -60.01 | -46.09 |
| Change in Inventory | -6,901 | -6,416 | -903.58 | -1,606 | 349.82 | 316.88 |
| Change in Accounts Payable | 3,081 | 4,774 | 1,612 | 690.89 | -616.4 | 817.4 |
| Change in Income Taxes | - | - | - | - | - | -467.42 |
| Change in Other Net Operating Assets | -1,227 | -1,213 | 12.1 | -487.65 | -958.54 | -275.66 |
| Operating Cash Flow | -811.13 | -980.61 | 6,250 | 6,489 | 3,936 | 3,390 |
| Operating Cash Flow Growth | - | - | -3.69% | 64.86% | 16.13% | - |
| Capital Expenditures | -1,417 | -922.05 | -382.61 | -185.67 | -158.45 | -130.2 |
| Sale of Property, Plant & Equipment | 24.55 | 1.55 | 4.64 | - | - | 2.73 |
| Cash Acquisitions | - | - | - | 612.82 | - | - |
| Divestitures | - | - | 98.4 | - | - | - |
| Sale (Purchase) of Intangibles | -161.37 | -143.31 | -320.16 | -46.24 | -54.66 | -8.07 |
| Investment in Securities | 6,785 | 6,910 | -3,525 | -5,740 | 1,244 | -57.13 |
| Other Investing Activities | -589.24 | -598.7 | 1,239 | -115.91 | 1,000 | 21.41 |
| Investing Cash Flow | 4,690 | 5,312 | -2,830 | -5,439 | 1,755 | -4,741 |
| Short-Term Debt Issued | - | - | 5,676 | - | 624.87 | 1,000 |
| Long-Term Debt Issued | - | - | - | - | - | 3,973 |
| Total Debt Issued | - | - | 5,676 | - | 624.87 | 4,973 |
| Short-Term Debt Repaid | - | - | -5,676 | - | -3,416 | - |
| Long-Term Debt Repaid | - | -678.52 | -570.57 | -673.37 | -664.82 | -3,800 |
| Total Debt Repaid | -825.77 | -678.52 | -6,246 | -673.37 | -4,081 | -3,800 |
| Net Debt Issued (Repaid) | -825.77 | -678.52 | -570.57 | -673.37 | -3,456 | 1,173 |
| Repurchase of Common Stock | -1,521 | -471.7 | - | - | - | - |
| Other Financing Activities | -9.99 | -14.2 | - | - | - | -26.02 |
| Financing Cash Flow | -2,357 | -1,164 | -570.57 | -673.37 | -3,456 | 1,147 |
| Foreign Exchange Rate Adjustments | 481.41 | 157.97 | -310.72 | -94.43 | -9.69 | - |
| Miscellaneous Cash Flow Adjustments | 827.2 | 827.2 | - | - | - | 195.76 |
| Net Cash Flow | 2,831 | 4,152 | 2,539 | 282.63 | 2,225 | -8.75 |
| Free Cash Flow | -2,228 | -1,903 | 5,867 | 6,304 | 3,778 | 3,259 |
| Free Cash Flow Growth | - | - | -6.92% | 66.86% | 15.90% | - |
| Free Cash Flow Margin | -3.67% | -3.30% | 15.33% | 20.55% | 18.75% | 15.37% |
| Free Cash Flow Per Share | -232.28 | -205.46 | 705.73 | 2970.06 | 1884.27 | 125580.24 |
| Cash Interest Paid | - | - | 10.57 | 1.31 | 37.5 | - |
| Cash Income Tax Paid | 365.72 | 55.48 | 894.57 | 1,097 | 429.43 | - |
| Levered Free Cash Flow | -3,051 | -3,797 | 793.62 | 3,248 | - | - |
| Unlevered Free Cash Flow | -2,977 | -3,739 | 821.55 | 3,263 | - | - |
| Change in Net Working Capital | 6,374 | 7,845 | 2,279 | 2,138 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.