InBody Co.,Ltd (KOSDAQ:041830)
South Korea
· Delayed Price · Currency is KRW 23,900
-200 (-0.83%)
Jun 27, 2025, 3:30 PM KST
InBody 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 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 | 31,347 | 33,143 | 36,723 | 33,816 | 34,033 | 17,518 | Upgrade
|
| Depreciation & Amortization | 7,340 | 7,074 | 5,961 | 5,374 | 4,436 | 4,507 | Upgrade
|
| Loss (Gain) From Sale of Assets | -3.37 | -10.85 | -48.95 | 21.45 | -336.84 | 98.87 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 6.6 | 0.1 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 834.46 | -13.2 | -430.8 | 340.21 | 236.21 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 386.61 | 405.06 | -2,050 | 139.18 | -105.77 | -51.53 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,011 | 600.01 | 601.85 | -23.2 | 245.01 | 47.6 | Upgrade
|
| Other Operating Activities | -3,422 | 123.59 | -4,887 | 2,693 | 1,123 | -1,346 | Upgrade
|
| Change in Accounts Receivable | 6,453 | -4,719 | 2,386 | -3,316 | -6,213 | 1,961 | Upgrade
|
| Change in Inventory | -5,479 | -5,349 | -1,253 | -10,212 | -1,713 | 3,134 | Upgrade
|
| Change in Accounts Payable | -11,122 | -2,235 | -704.43 | -1,560 | -197.55 | 72.97 | Upgrade
|
| Change in Unearned Revenue | 275.39 | 276.38 | -435.3 | -62.84 | -179 | 77.13 | Upgrade
|
| Change in Other Net Operating Assets | 314.67 | -719.93 | 2,825 | 3,203 | -977.11 | 2,481 | Upgrade
|
| Operating Cash Flow | 27,936 | 28,576 | 38,686 | 30,419 | 30,351 | 28,500 | Upgrade
|
| Operating Cash Flow Growth | -23.60% | -26.14% | 27.18% | 0.22% | 6.49% | 17.74% | Upgrade
|
| Capital Expenditures | -5,596 | -6,327 | -7,703 | -5,380 | -11,448 | -1,686 | Upgrade
|
| Sale of Property, Plant & Equipment | 234.88 | 238.21 | 109.11 | - | 1,809 | 141.53 | Upgrade
|
| Cash Acquisitions | 2.85 | - | - | - | -181.73 | - | Upgrade
|
| Divestitures | - | - | 453.7 | 720.56 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,329 | -1,290 | 74.76 | -637.08 | -535.19 | -233.13 | Upgrade
|
| Investment in Securities | 472.82 | 2,582 | -24,859 | -16,427 | -14,915 | -14,638 | Upgrade
|
| Other Investing Activities | -1,049 | -777.88 | -289.08 | -301.45 | 149.48 | 79.28 | Upgrade
|
| Investing Cash Flow | -7,518 | -5,714 | -32,290 | -22,025 | -25,121 | -16,337 | Upgrade
|
| Long-Term Debt Repaid | - | -3,386 | -2,253 | -2,647 | -2,398 | -2,307 | Upgrade
|
| Net Debt Issued (Repaid) | -3,815 | -3,386 | -2,253 | -2,647 | -2,398 | -2,307 | Upgrade
|
| Repurchase of Common Stock | -9,969 | -7,473 | - | - | - | -4,995 | Upgrade
|
| Dividends Paid | -4,559 | -4,559 | -3,908 | -2,605 | -1,824 | -1,862 | Upgrade
|
| Other Financing Activities | 309.88 | 309.88 | -0 | -0 | -44.09 | -12.31 | Upgrade
|
| Financing Cash Flow | -18,033 | -15,108 | -6,161 | -5,252 | -4,266 | -9,177 | Upgrade
|
| Foreign Exchange Rate Adjustments | 736.39 | 1,009 | 493.86 | -146.51 | 617.54 | -425.92 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | 3,121 | 8,763 | 728.11 | 2,995 | 1,582 | 2,561 | Upgrade
|
| Free Cash Flow | 22,340 | 22,249 | 30,983 | 25,039 | 18,903 | 26,814 | Upgrade
|
| Free Cash Flow Growth | -22.21% | -28.19% | 23.74% | 32.46% | -29.50% | 26.90% | Upgrade
|
| Free Cash Flow Margin | 10.56% | 10.88% | 18.19% | 15.65% | 13.71% | 25.03% | Upgrade
|
| Free Cash Flow Per Share | 1737.89 | 1716.83 | 2378.38 | 1922.12 | 1451.11 | 2044.04 | Upgrade
|
| Cash Interest Paid | 390.95 | 387.53 | 333.52 | 121.99 | 103.53 | 126.5 | Upgrade
|
| Cash Income Tax Paid | 12,265 | 10,006 | 11,918 | 8,073 | 4,611 | 5,575 | Upgrade
|
| Levered Free Cash Flow | 13,300 | 12,017 | 18,887 | 17,352 | 8,081 | 21,467 | Upgrade
|
| Unlevered Free Cash Flow | 13,543 | 12,257 | 19,093 | 17,429 | 8,146 | 21,545 | Upgrade
|
| Change in Net Working Capital | 7,960 | 10,162 | 3,175 | 7,369 | 6,714 | -7,075 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.