Ilsung Is Co., Ltd. (KRX:003120)
South Korea
· Delayed Price · Currency is KRW 23,100
-150 (-0.65%)
Apr 29, 2026, 3:30 PM KST
Ilsung Is 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 | 1,166 | 13,094 | -20,941 | 105,241 | -1,368 | Upgrade
|
| Depreciation & Amortization | 3,323 | 3,619 | 3,086 | 3,094 | 3,074 | Upgrade
|
| Loss (Gain) From Sale of Assets | -28.33 | -8.54 | -9.28 | -2.45 | -4 | Upgrade
|
| Loss (Gain) From Sale of Investments | 8,632 | -1,015 | 6,518 | 2,241 | 3,132 | Upgrade
|
| Provision & Write-off of Bad Debts | 4.94 | -130.48 | 44.55 | -3.34 | 72.88 | Upgrade
|
| Other Operating Activities | -10,765 | -11,002 | -10,690 | -104,963 | -3,021 | Upgrade
|
| Change in Accounts Receivable | -1,194 | 8,343 | -7,005 | -3,757 | 617.8 | Upgrade
|
| Change in Inventory | 3,756 | 356.19 | -11,419 | -7,934 | 1,754 | Upgrade
|
| Change in Accounts Payable | 1,230 | -4,201 | 684.32 | 4,387 | -1,342 | Upgrade
|
| Change in Unearned Revenue | -5.54 | -24.45 | 132.71 | - | - | Upgrade
|
| Change in Income Taxes | - | - | - | 108.75 | - | Upgrade
|
| Change in Other Net Operating Assets | -2,238 | -13,286 | -1,877 | -37,378 | 2,788 | Upgrade
|
| Operating Cash Flow | 3,881 | -4,256 | -41,475 | -38,966 | 5,704 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 266.28% | Upgrade
|
| Capital Expenditures | -2,135 | -11,456 | -7,727 | -62,011 | -10,930 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 8.55 | 474.37 | 122.07 | 4.4 | Upgrade
|
| Sale (Purchase) of Intangibles | 64.39 | -630.2 | 33.45 | -485 | -1,688 | Upgrade
|
| Investment in Securities | -6,613 | -28,796 | -42,096 | 5,349 | 21,278 | Upgrade
|
| Other Investing Activities | 13,442 | 5,331 | 22,569 | 323,851 | 1,769 | Upgrade
|
| Investing Cash Flow | 4,758 | -35,542 | -26,946 | 266,826 | 10,433 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 57.91 | Upgrade
|
| Long-Term Debt Repaid | -76.04 | -135.57 | -262.36 | -357.23 | -388.89 | Upgrade
|
| Net Debt Issued (Repaid) | -76.04 | -135.57 | -262.36 | -357.23 | -330.98 | Upgrade
|
| Issuance of Common Stock | 7,852 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -14,995 | -4,229 | - | Upgrade
|
| Dividends Paid | -6,816 | -10,197 | -29,657 | -1,150 | -1,150 | Upgrade
|
| Other Financing Activities | 83.88 | 34 | 390.91 | - | - | Upgrade
|
| Financing Cash Flow | 1,045 | -10,298 | -44,523 | -5,736 | -1,481 | Upgrade
|
| Foreign Exchange Rate Adjustments | 357.44 | 248.47 | 109.13 | -47.53 | -31.46 | Upgrade
|
| Net Cash Flow | 10,042 | -49,847 | -112,835 | 222,076 | 14,624 | Upgrade
|
| Free Cash Flow | 1,746 | -15,711 | -49,202 | -100,977 | -5,226 | Upgrade
|
| Free Cash Flow Margin | 2.72% | -22.76% | -63.04% | -164.87% | -12.42% | Upgrade
|
| Free Cash Flow Per Share | - | -2305.18 | -7035.36 | -67663.56 | -681.44 | Upgrade
|
| Cash Interest Paid | 7.54 | 11.75 | 16.03 | - | - | Upgrade
|
| Cash Income Tax Paid | -1,962 | 278.89 | 35,688 | 2,686 | 72.89 | Upgrade
|
| Levered Free Cash Flow | 6,625 | -28,582 | -31,858 | 135,215 | -4,509 | Upgrade
|
| Unlevered Free Cash Flow | 6,647 | -28,559 | -31,843 | 135,223 | -4,501 | Upgrade
|
| Change in Working Capital | 1,549 | -8,812 | -19,483 | -44,573 | 3,818 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.