Intellian Technologies, Inc. (KOSDAQ:189300)
South Korea
· Delayed Price · Currency is KRW 137,200
-2,900 (-2.07%)
Apr 29, 2026, 3:30 PM KST
Intellian Technologies 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 | 7,464 | -3,012 | 5,532 | 16,029 | 5,992 | Upgrade
|
| Depreciation & Amortization | 24,730 | 22,854 | 19,019 | 13,101 | 10,668 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,803 | -463.12 | 6.8 | 7.32 | 0.07 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4,908 | 1,138 | 334.47 | 556.22 | 988.98 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5,070 | -6,686 | -1,044 | -831.69 | -683.37 | Upgrade
|
| Stock-Based Compensation | 1,703 | 1,200 | 1,803 | 1,342 | 918.91 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,051 | 360.28 | 278.21 | -22.69 | -1,278 | Upgrade
|
| Other Operating Activities | 19,187 | 6,498 | 9,739 | 14,024 | 2,177 | Upgrade
|
| Change in Accounts Receivable | -56,314 | 7,826 | -5,018 | -21,160 | -14,286 | Upgrade
|
| Change in Inventory | -24,514 | -4,948 | 24,317 | -60,085 | -17,901 | Upgrade
|
| Change in Accounts Payable | 12,760 | -13,119 | -21,494 | 24,723 | 5,112 | Upgrade
|
| Change in Unearned Revenue | - | -1,483 | -492.64 | -955.07 | -1,043 | Upgrade
|
| Change in Income Taxes | - | -329.41 | -1.37 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -2,340 | -5,878 | -3,161 | -12,812 | -396.66 | Upgrade
|
| Operating Cash Flow | -18,239 | 3,957 | 29,818 | -26,082 | -9,731 | Upgrade
|
| Operating Cash Flow Growth | - | -86.73% | - | - | - | Upgrade
|
| Capital Expenditures | -12,537 | -10,054 | -16,629 | -37,659 | -27,700 | Upgrade
|
| Sale of Property, Plant & Equipment | 4,807 | 1,186 | 47.63 | 96.03 | 9.66 | Upgrade
|
| Sale (Purchase) of Intangibles | -19,062 | -19,870 | -13,695 | -6,862 | -4,877 | Upgrade
|
| Investment in Securities | 43,112 | 2,259 | -56,264 | 20,821 | -31,531 | Upgrade
|
| Other Investing Activities | -173.13 | -54.5 | -1,012 | -3,973 | -1,596 | Upgrade
|
| Investing Cash Flow | 16,146 | -26,535 | -87,554 | -27,578 | -65,694 | Upgrade
|
| Short-Term Debt Issued | 68,050 | 71,543 | 123,486 | 104,397 | 61,996 | Upgrade
|
| Long-Term Debt Issued | 26,000 | 10,700 | 21,000 | 24,500 | 7,820 | Upgrade
|
| Total Debt Issued | 94,050 | 82,243 | 144,486 | 128,897 | 69,816 | Upgrade
|
| Short-Term Debt Repaid | -54,382 | -72,743 | -136,824 | -59,455 | -57,872 | Upgrade
|
| Long-Term Debt Repaid | -17,681 | -16,644 | -7,907 | -13,551 | -6,503 | Upgrade
|
| Total Debt Repaid | -72,063 | -89,387 | -144,731 | -73,007 | -64,375 | Upgrade
|
| Net Debt Issued (Repaid) | 21,987 | -7,144 | -245.31 | 55,890 | 5,441 | Upgrade
|
| Issuance of Common Stock | 53.06 | 85.16 | 89,571 | 427.48 | 78,442 | Upgrade
|
| Repurchase of Common Stock | -8,152 | -6,847 | - | -625.91 | - | Upgrade
|
| Dividends Paid | -1,038 | -1,051 | -894.52 | -892.29 | -729.72 | Upgrade
|
| Other Financing Activities | 222.21 | 1,496 | 543.05 | 1,054 | 1,108 | Upgrade
|
| Financing Cash Flow | 13,072 | -13,462 | 88,974 | 55,853 | 84,262 | Upgrade
|
| Foreign Exchange Rate Adjustments | 380.2 | 1,577 | 295.77 | -317.55 | 787.3 | Upgrade
|
| Net Cash Flow | 11,359 | -34,462 | 31,534 | 1,876 | 9,624 | Upgrade
|
| Free Cash Flow | -30,777 | -6,097 | 13,189 | -63,741 | -37,431 | Upgrade
|
| Free Cash Flow Margin | -9.63% | -2.37% | 4.32% | -26.62% | -27.12% | Upgrade
|
| Free Cash Flow Per Share | -2974.64 | -583.49 | 1362.87 | -7129.17 | -4697.41 | Upgrade
|
| Cash Interest Paid | 4,936 | 5,187 | 5,222 | 1,778 | 750.51 | Upgrade
|
| Cash Income Tax Paid | 72.08 | 975.84 | 2,451 | 516.09 | 1,015 | Upgrade
|
| Levered Free Cash Flow | -43,505 | -31,020 | -9,840 | -80,087 | -46,066 | Upgrade
|
| Unlevered Free Cash Flow | -40,073 | -27,370 | -6,174 | -79,113 | -45,561 | Upgrade
|
| Change in Working Capital | -70,409 | -17,933 | -5,850 | -70,288 | -28,515 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.