IM Co.,Ltd (KOSDAQ:101390)
South Korea
· Delayed Price · Currency is KRW 396.00
-121.00 (-23.40%)
At close: Apr 7, 2025
IM Co.,Ltd Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -9,778 | -24,949 | -23,336 | -6,167 | -6,397 | Upgrade
|
| Depreciation & Amortization | 6,291 | 6,807 | 6,437 | 8,315 | 9,811 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.4 | -4.17 | -18.98 | -5,747 | 836.22 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 2,519 | - | 4,232 | 7,531 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 735.47 | 164.53 | - | 468.22 | Upgrade
|
| Loss (Gain) on Equity Investments | 319.92 | 4,299 | 23,595 | 11.07 | -46.89 | Upgrade
|
| Provision & Write-off of Bad Debts | -31.29 | -0.09 | 97.18 | 526.92 | -92.7 | Upgrade
|
| Other Operating Activities | 1,118 | 12,229 | -1,276 | -1,491 | 528.05 | Upgrade
|
| Change in Accounts Receivable | 8,840 | 3,142 | -29,224 | 9,803 | -11,906 | Upgrade
|
| Change in Inventory | -3,667 | 2,330 | 915.09 | 1,773 | 5,469 | Upgrade
|
| Change in Accounts Payable | -6,264 | 1,991 | 29,190 | -7,396 | 2,090 | Upgrade
|
| Change in Other Net Operating Assets | -2,490 | -2,687 | -3,411 | -11,595 | 14,302 | Upgrade
|
| Operating Cash Flow | -5,664 | 6,413 | 3,133 | -7,735 | 22,592 | Upgrade
|
| Operating Cash Flow Growth | - | 104.69% | - | - | 1116.62% | Upgrade
|
| Capital Expenditures | -2,475 | -14,912 | -5,637 | -6,200 | -10,260 | Upgrade
|
| Sale of Property, Plant & Equipment | 58.24 | 1,731 | 84.33 | 897.77 | 761.53 | Upgrade
|
| Cash Acquisitions | - | - | - | -10.26 | - | Upgrade
|
| Divestitures | - | - | - | - | 195.55 | Upgrade
|
| Sale (Purchase) of Intangibles | 253.16 | 36.78 | -32.39 | - | 15.7 | Upgrade
|
| Investment in Securities | -4.18 | 541.36 | -19,810 | -8,902 | -6,492 | Upgrade
|
| Other Investing Activities | 85.99 | -204.16 | 85.31 | 13,803 | 142.08 | Upgrade
|
| Investing Cash Flow | -1,605 | -13,367 | -23,513 | -6,704 | -14,974 | Upgrade
|
| Short-Term Debt Issued | 49,967 | 31,891 | 3,972 | 1,800 | 400 | Upgrade
|
| Long-Term Debt Issued | - | 10,834 | 24,439 | 6,909 | 3,184 | Upgrade
|
| Total Debt Issued | 49,967 | 42,725 | 28,412 | 8,709 | 3,584 | Upgrade
|
| Short-Term Debt Repaid | -47,289 | -20,590 | -2,853 | -5,111 | -5,789 | Upgrade
|
| Long-Term Debt Repaid | -807.67 | -17,707 | -9,139 | -2,290 | -1,483 | Upgrade
|
| Total Debt Repaid | -48,096 | -38,297 | -11,992 | -7,402 | -7,272 | Upgrade
|
| Net Debt Issued (Repaid) | 1,871 | 4,428 | 16,420 | 1,308 | -3,688 | Upgrade
|
| Issuance of Common Stock | 4,410 | 1,000 | - | 8,030 | 6,000 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -39.63 | Upgrade
|
| Dividends Paid | - | -288.97 | - | - | - | Upgrade
|
| Other Financing Activities | -0 | -28.39 | -8.24 | -9.31 | -95.41 | Upgrade
|
| Financing Cash Flow | 6,281 | 5,111 | 16,412 | 9,328 | 2,177 | Upgrade
|
| Foreign Exchange Rate Adjustments | -232.24 | 621.69 | -14.77 | 141.17 | 265.35 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | - | 0 | 0 | Upgrade
|
| Net Cash Flow | -1,220 | -1,221 | -3,983 | -4,969 | 10,060 | Upgrade
|
| Free Cash Flow | -8,139 | -8,500 | -2,504 | -13,935 | 12,332 | Upgrade
|
| Free Cash Flow Margin | -8.87% | -6.74% | -2.07% | -11.87% | 8.07% | Upgrade
|
| Free Cash Flow Per Share | -628.46 | -846.25 | -287.70 | -1742.51 | 1930.99 | Upgrade
|
| Cash Interest Paid | 1,246 | 1,835 | 1,135 | 375.4 | 1,202 | Upgrade
|
| Cash Income Tax Paid | 1,038 | 382.58 | 658.66 | 1,736 | 581.96 | Upgrade
|
| Levered Free Cash Flow | -6,523 | 1,090 | 3,075 | -18,170 | 4,472 | Upgrade
|
| Unlevered Free Cash Flow | -5,569 | 4,105 | 5,291 | -17,099 | 5,785 | Upgrade
|
| Change in Working Capital | -3,582 | 4,776 | -2,530 | -7,415 | 9,955 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.