Gravity Co., Ltd.
NASDAQ:GRVY · NASDAQ Global Market
+$6.64 today
Vol 0.21M · Avg 0.04M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $68.4B -19.5% | $84.9B -35.7% | $132.0B +58.9% | $83.1B +26.1% | $65.9B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $0 -100.0% | $9.2B +20.6% | $7.7B +8.4% | $7.1B +11.8% | $6.3B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 -100.0% | $21.4B -41.6% | $36.7B +36.9% | $26.8B -19.7% | $33.4B | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $87.2B +2383.2% | -$3.8B +24.1% | -$5.0B -149.1% | $10.3B +455.6% | -$2.9B | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 -100.0% | $862.0M -63.5% | $2.4B +106.2% | -$38.2B -790.8% | $5.5B | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 +100.0% | -$1.8B | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 +100.0% | -$2.9B +79.2% | -$13.8B -131.5% | $43.9B +615.7% | -$8.5B | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $87.2B +4935.9% | -$1.8B -128.0% | $6.4B +41.4% | $4.6B +143.3% | $1.9B | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$78.5B -136.4% | -$33.2B +14.7% | -$38.9B -34.6% | -$28.9B -1.3% | -$28.6B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $77.1B -1.8% | $78.6B -40.7% | $132.4B +34.7% | $98.3B +32.5% | $74.2B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.1B +77.5% | -$4.8B +17.9% | -$5.8B -107.4% | -$2.8B +33.6% | -$4.2B | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $1.5M | $0 | $0 | $0 -100.0% | $2.5B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$91.6B -116.6% | -$42.3B +61.8% | -$110.8B -466.3% | -$19.6B +75.2% | -$78.9B | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $44.8M +198.7% | $15.0M +400.0% | $3.0M -41.2% | $5.1M -99.1% | $594.8M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $8.4M +100.2% | -$4.1B -24.9% | -$3.3B -23111.8% | $14.4M +100.6% | -$2.4B | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$98.0B -108.3% | -$47.0B +59.7% | -$116.6B -421.8% | -$22.3B +72.9% | -$82.5B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 +100.0% | -$4.5B -10.8% | -$4.1B -4.2% | -$3.9B -7.4% | -$3.6B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$4.6B -3844.7% | -$116.0M | $0 -100.0% | $23.0K -100.0% | $342.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$4.6B +1.4% | -$4.6B -13.7% | -$4.1B -4.2% | -$3.9B -18.5% | -$3.3B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $5.0B -72.0% | $17.9B +636.0% | $2.4B +295.3% | -$1.2B -1954.7% | $67.3M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$20.4B -145.5% | $44.8B +215.5% | $14.2B -79.9% | $70.8B +713.9% | -$11.5B | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $76.1B +3.1% | $73.8B -41.7% | $126.6B +32.6% | $95.5B +36.5% | $70.0B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DoubleDown Interactive Co., Ltd.
NASDAQ:DDI
$566.40M
International Money Express, Inc.
NASDAQ:IMXI
$437.27M
Xerox Holdings Corporation
NASDAQ:XRX
$400.84M
Rimini Street, Inc.
NASDAQ:RMNI
$385.05M
Sohu.com Limited
NASDAQ:SOHU
$373.71M
BGIN BLOCKCHAIN Ltd
NASDAQ:BGIN
$235.56M
GDEV Inc.
NASDAQ:GDEV
$232.33M
Gorilla Technology Group Inc.
NASDAQ:GRRR
$218.95M
eGain Corporation
NASDAQ:EGAN
$200.93M
Blaize Holdings, Inc.
NASDAQ:BZAI
$158.21M
SEC Filings
Recent regulatory filings
No filings found.
Does GRVY generate free cash flow?
Gravity Co., Ltd. (GRVY) generated $76.05B of free cash flow in fiscal 2025.
How much operating cash flow does GRVY produce?
Operating cash flow was $77.12B, before capital expenditures of $1.07B.
Explore More
Continue the stock analysis
Jump to another research area for this company.