4by4 Inc (KOSDAQ:389140)
South Korea
· Delayed Price · Currency is KRW 15,270
-1,420 (-8.51%)
At close: Jun 25, 2025, 3:30 PM KST
4by4 Inc 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 |
|---|---|---|---|---|---|
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 |
| Net Income | -10,046 | -11,505 | -19,417 | -8,771 | 3,764 |
| Depreciation & Amortization | 6,886 | 7,142 | 6,529 | 2,850 | 1,274 |
| Loss (Gain) From Sale of Assets | 233.35 | 231.62 | 11.11 | 11.41 | 1.01 |
| Asset Writedown & Restructuring Costs | 1,385 | 1,385 | - | 351.03 | 71.26 |
| Loss (Gain) From Sale of Investments | 636.65 | 636.72 | -122.35 | 53.59 | 0.2 |
| Loss (Gain) on Equity Investments | - | - | 1,410 | 89.9 | - |
| Stock-Based Compensation | 486.37 | 391.12 | 2,574 | 2,239 | 652.63 |
| Provision & Write-off of Bad Debts | 1,574 | 2,562 | 204.63 | 420.76 | 27.18 |
| Other Operating Activities | -4,156 | -4,521 | 2,467 | -2,267 | 0.36 |
| Change in Accounts Receivable | 1,867 | 669.33 | -1,274 | 4,850 | -4,149 |
| Change in Inventory | -42.38 | -23.94 | 42.74 | - | - |
| Change in Accounts Payable | 684.77 | -224.51 | 741.54 | -674.72 | 675.74 |
| Change in Unearned Revenue | -18.75 | - | -247.72 | 189.9 | - |
| Change in Income Taxes | - | - | - | -44.32 | - |
| Change in Other Net Operating Assets | -1,262 | 626.86 | -3,131 | 822.09 | -471.65 |
| Operating Cash Flow | -1,774 | -2,630 | -10,211 | 121.12 | 1,845 |
| Operating Cash Flow Growth | - | - | - | -93.44% | - |
| Capital Expenditures | -13,553 | -13,574 | -797 | -5,413 | -4,060 |
| Sale of Property, Plant & Equipment | 26.01 | 27.9 | 3.96 | 1.09 | - |
| Cash Acquisitions | - | - | -5,229 | 91.91 | - |
| Sale (Purchase) of Intangibles | 134.3 | -334.92 | -366.55 | -364.09 | -65.54 |
| Investment in Securities | 3,542 | 8,035 | -972.67 | -13,993 | -0.53 |
| Other Investing Activities | -700.11 | -692.17 | -638.82 | -113.65 | 129.35 |
| Investing Cash Flow | -10,463 | -6,154 | -8,450 | -19,790 | -3,997 |
| Short-Term Debt Issued | - | - | - | - | 1,000 |
| Long-Term Debt Issued | - | 11,000 | - | - | - |
| Total Debt Issued | 11,000 | 11,000 | - | - | 1,000 |
| Short-Term Debt Repaid | - | - | -900 | -400 | - |
| Long-Term Debt Repaid | - | -2,320 | -3,397 | -1,259 | -954.42 |
| Total Debt Repaid | -2,235 | -2,320 | -4,297 | -1,659 | -954.42 |
| Net Debt Issued (Repaid) | 8,765 | 8,680 | -4,297 | -1,659 | 45.58 |
| Issuance of Common Stock | 229.5 | 229.5 | 1,106 | 31,621 | 22,042 |
| Repurchase of Common Stock | -50.01 | -50.01 | -111.45 | -2,571 | - |
| Other Financing Activities | 0.17 | 0.17 | -0.82 | -1,433 | -70.32 |
| Financing Cash Flow | 8,945 | 8,860 | -3,303 | 25,959 | 22,018 |
| Foreign Exchange Rate Adjustments | 11.5 | 19.71 | -16.22 | -19.79 | 41.32 |
| Miscellaneous Cash Flow Adjustments | -0 | -0 | -0 | - | 0 |
| Net Cash Flow | -3,281 | 96.24 | -21,980 | 6,270 | 19,907 |
| Free Cash Flow | -15,327 | -16,204 | -11,008 | -5,292 | -2,216 |
| Free Cash Flow Margin | -50.92% | -48.70% | -32.61% | -32.68% | -9.95% |
| Free Cash Flow Per Share | -1383.53 | -1470.89 | -1020.27 | -548.03 | -289.29 |
| Cash Interest Paid | 723.27 | 449.91 | 148.78 | 44.04 | 50.6 |
| Cash Income Tax Paid | 77.15 | 90.31 | -179.6 | 936.59 | 281.32 |
| Levered Free Cash Flow | -13,554 | -13,881 | -1,768 | -2,002 | - |
| Unlevered Free Cash Flow | -12,541 | -12,945 | -1,097 | -1,950 | - |
| Change in Net Working Capital | -814.33 | -2,113 | -1,118 | -5,296 | - |
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.