Innocean Worldwide Inc. (KRX:214320)
South Korea
· Delayed Price · Currency is KRW 18,740
0.00 (0.00%)
At close: Jun 16, 2025, 3:30 PM KST
Innocean Worldwide 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 | 86,622 | 100,253 | 101,762 | 70,606 | 65,889 | 63,476 | Upgrade
|
| Depreciation & Amortization | 58,760 | 57,905 | 51,753 | 48,130 | 39,013 | 37,706 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,329 | 1,698 | -356.72 | -71.66 | -30.67 | -181.42 | Upgrade
|
| Asset Writedown & Restructuring Costs | 11,048 | 11,048 | 19,455 | 18,281 | 13,922 | 3,360 | Upgrade
|
| Loss (Gain) From Sale of Investments | 60 | 60 | 147 | 127.66 | - | 327.15 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,487 | -749.22 | -803.98 | -1,094 | -914.86 | -1,408 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,337 | 1,424 | 510.46 | 1,428 | 425.28 | 1,738 | Upgrade
|
| Other Operating Activities | 29,879 | 16,985 | 881.93 | 20,051 | 35,398 | 38,045 | Upgrade
|
| Change in Accounts Receivable | -56,875 | -31,503 | -58,996 | -2,266 | -51,273 | 39,122 | Upgrade
|
| Change in Accounts Payable | -23,284 | -20,821 | 19,923 | 3,483 | 3,663 | -26,817 | Upgrade
|
| Change in Other Net Operating Assets | 62,635 | 45,932 | -51,029 | -9,524 | 49,063 | -50,302 | Upgrade
|
| Operating Cash Flow | 171,025 | 182,231 | 83,248 | 149,151 | 155,155 | 105,065 | Upgrade
|
| Operating Cash Flow Growth | 77.49% | 118.90% | -44.19% | -3.87% | 47.68% | -22.96% | Upgrade
|
| Capital Expenditures | -22,969 | -206,205 | -28,253 | -11,170 | -6,599 | -6,857 | Upgrade
|
| Sale of Property, Plant & Equipment | 201.21 | 171.09 | 369.18 | 172.47 | 271.82 | 49.26 | Upgrade
|
| Cash Acquisitions | - | - | -1,749 | -15,208 | -4,486 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,020 | -2,307 | -4,513 | -4,159 | -5,627 | -671.55 | Upgrade
|
| Investment in Securities | -66,894 | -58,604 | 21,276 | 45,743 | 6,353 | 15,427 | Upgrade
|
| Other Investing Activities | -0 | -0 | 0 | 0 | 0 | -0 | Upgrade
|
| Investing Cash Flow | -91,681 | -266,945 | -12,870 | 15,379 | -10,085 | 7,948 | Upgrade
|
| Short-Term Debt Issued | - | 100,168 | - | - | - | - | Upgrade
|
| Total Debt Issued | 101,436 | 100,168 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -28,648 | -31,834 | -32,146 | -33,316 | -23,126 | Upgrade
|
| Net Debt Issued (Repaid) | -27,442 | 71,519 | -31,834 | -32,146 | -33,316 | -23,126 | Upgrade
|
| Dividends Paid | -62,720 | -62,720 | -56,216 | -62,078 | -64,483 | -51,835 | Upgrade
|
| Other Financing Activities | -30,904 | -13,670 | -17,204 | -24,189 | -0 | 99.59 | Upgrade
|
| Financing Cash Flow | -121,065 | -4,871 | -105,253 | -118,414 | -97,800 | -74,861 | Upgrade
|
| Foreign Exchange Rate Adjustments | 31,946 | 43,012 | 10,461 | 26,574 | 27,410 | -21,075 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -9,775 | -46,573 | -24,414 | 72,690 | 74,680 | 17,076 | Upgrade
|
| Free Cash Flow | 148,056 | -23,974 | 54,994 | 137,981 | 148,557 | 98,208 | Upgrade
|
| Free Cash Flow Growth | - | - | -60.14% | -7.12% | 51.27% | -23.43% | Upgrade
|
| Free Cash Flow Margin | 6.93% | -1.13% | 2.63% | 7.88% | 9.89% | 8.04% | Upgrade
|
| Free Cash Flow Per Share | 3701.41 | -599.34 | 1374.86 | 3449.54 | 3713.92 | 2455.19 | Upgrade
|
| Cash Interest Paid | 10,619 | 10,049 | 5,539 | 3,134 | 3,002 | 4,562 | Upgrade
|
| Cash Income Tax Paid | 49,806 | 49,937 | 53,571 | 44,539 | 31,216 | 28,216 | Upgrade
|
| Levered Free Cash Flow | 90,452 | -54,700 | 42,499 | 91,596 | 160,393 | 65,144 | Upgrade
|
| Unlevered Free Cash Flow | 94,760 | -50,449 | 46,008 | 93,591 | 162,281 | 67,283 | Upgrade
|
| Change in Net Working Capital | 35,905 | -2,869 | 66,741 | 24,768 | -50,660 | 32,586 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.