The absence of reported cash flow data and capital expenditure metrics obscures the company's true earnings quality, leaving the $215.4B cash balance as the primary indicator of liquidity.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Cash from Operations | 0 | 77.12B | 78.56B | 132.43B | 98.28B | 74.18B | 69.86B | 26.37B | 35.97B | 26.14B | 3.07B | -5.98B | -4.97B | -2.1B | 5.7B | 1.18B | 6.42B | 15.97B | 6.95B | -10.63B | -791.27M | 17.74B | 31.53B | 17.05B | -4.74B |
| Operating CF Margin % | - | 13.76% | 15.68% | 18.25% | 21.2% | 17.92% | 17.21% | 7.31% | 12.54% | 18.45% | 8.78% | -16.76% | -14.06% | -4.95% | 10.97% | 2.93% | 16.47% | 36.33% | 13.08% | -26.42% | -2.03% | 33.58% | 50.64% | 37.04% | -50% |
| Operating CF Growth % | 0% | -1.82% | -40.68% | 34.75% | 32.48% | 6.19% | 164.9% | -26.69% | 37.63% | 751.83% | 151.33% | -20.2% | -136.83% | -136.85% | 383.41% | -81.63% | -59.8% | 129.65% | 165.38% | -1243.78% | -104.46% | -43.74% | 84.86% | 459.43% | - |
| Net Income | 70.12B | 68.38B | 84.9B | 132.02B | 83.06B | 65.88B | 62.56B | 39.73B | 31.39B | 13.31B | -736.6M | -17.03B | -20.19B | -17.98B | -14.23B | 12.76B | 4.14B | 3.08B | -2.77B | -23.21B | -21.24B | -3B | 28.21B | 15.92B | 0 |
| Depreciation & Amortization | 0 | 0 | 9.23B | 7.66B | 7.06B | 6.32B | 4.92B | 3.65B | 1.41B | 520M | 236.54M | 4.76B | 5.45B | 6.71B | 5.86B | 4.09B | 2.95B | 5.14B | 8.5B | 7.49B | 7.11B | 5.31B | 3.19B | 1.78B | 1.19B |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.51M | 121M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 21.45B | 36.72B | 26.82B | 33.42B | 25.46B | 11.53B | 3.05B | 1.14B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 560.91M | 5.32B | -559.93M | 7.98B | -6.17B | -2.02B | -1.08B | 0 |
| Other Non-Cash Items | -80.77B | -78.49B | -33.2B | -38.93B | -28.92B | -28.55B | -10.12B | -11.33B | -819.4M | 2B | 3.99B | 5.11B | 1.19B | 5.49B | 13.68B | 4.89B | 1.8B | 5.08B | 1.02B | 10.08B | 1.83B | 4.93B | 1.27B | 1.18B | -2.37B |
| Working Capital Changes | 0 | 87.24B | -3.82B | -5.03B | 10.25B | -2.88B | -12.95B | -17.21B | 6.7B | 12.88B | -424.91M | 1.18B | 8.58B | 3.69B | 381.36M | -20.56B | -2.47B | 2.07B | -5.24B | -5.42B | 3.43B | 16.27B | 876M | -740M | -3.56B |
| Change in Receivables | 0 | 0 | 862M | 2.36B | -38.2B | 5.53B | -29.12B | 30.14B | -18.57B | -27.79B | -6.32B | 24M | -56.95M | 765.22M | 566.08M | 1.44B | -2.31B | -501.11M | -1.39B | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -1.77B | -2.81B | 1.31B | 1.12B | -7.26B | -1.84B | 569M | -41.29M | 556.33M | -364.87M | -11.63B | -875.31M | 263.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | -2.88B | -13.84B | 43.9B | -8.51B | 15.51B | -37.15B | 27.32B | 35.05B | 1.58B | 102M | -1.26B | 55.4M | 113.84M | -1.37B | 787.87M | -710.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 0 | -97.96B | -47.03B | -116.58B | -22.34B | -82.47B | -36.05B | -32.53B | 10.82B | -2.98B | -11.25B | 2.6B | 3.1B | -3.64B | -9.53B | -2.79B | -19.81B | -16.18B | -9.03B | 29.35B | 10.52B | -78.21B | -18.36B | -11.46B | -3.56B |
| Capital Expenditures | 0 | -6.41B | -614M | -2.46B | -2.8B | -4.21B | -3.7B | -2.34B | -2.25B | -2.06B | -98.5M | -418M | -593.17M | -2.49B | -5.17B | -6.31B | -6.3B | -3.11B | -5.86B | -9.62B | -2.73B | -14.44B | -11.91B | -5.16B | -2.37B |
| CapEx % of Revenue | 0% | 1.14% | 0.12% | 0.34% | 0.6% | 1.02% | 0.91% | 0.65% | 0.78% | 1.46% | 0.28% | 1.17% | 1.68% | 5.86% | 9.95% | 15.69% | 16.16% | 7.08% | 11.03% | 23.9% | 6.98% | 27.33% | 19.12% | 11.2% | 25% |
| Acquisitions | 0 | 1.52M | 0 | 0 | 0 | 2.46B | 2.62B | 1.36B | 0 | -1.16B | 9.36M | 15M | 1K | -800.04M | 890M | -4.74B | -11.28B | -229M | -6.05B | 0 | 9.12B | -9.1B | 22M | 553.75M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 8.45M | -4.14B | -3.32B | 14.41M | -2.44B | -2.62B | -1.27B | 72.65M | 1.17B | -1.16B | -2M | 188.75M | -434.69M | -3.66B | 5.46B | 9.65B | -2.47B | 2.89B | 1.47B | -1.09B | -4.74B | 1.63B | -3.18B | -1.19B |
| Cash from Financing | 0 | -4.58B | -4.64B | -4.08B | -3.92B | -3.31B | -2.55B | -1.69B | -197.16M | -544K | -5M | -117M | -144M | -619M | 125M | -168M | 275M | -55M | -82M | -438.2M | -725.63M | 69.84B | -2.54B | -335M | 5.93B |
| Debt Issued (Net) | 0 | 0 | -4.53B | -4.08B | -3.92B | -3.65B | -2.89B | -2.03B | -197.16M | 0 | 0 | -117M | -144M | -619M | 125M | -168M | 275M | -55M | -82M | -438.2M | -725.63M | -1.24B | -2.54B | -3.8B | 5.93B |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.08B | 0 | 3.36B | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | -4.58B | -116M | 0 | 23K | 341.98M | 345.75M | 348M | 0 | 0 | -5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 0 | -20.38B | 44.82B | 14.21B | 70.77B | -11.53B | 31.2B | -6.62B | 46.96B | 22.38B | -8.16B | -3.47B | -1.88B | -5.74B | -3.83B | -1.69B | -13.39B | -210.04M | -420M | 18.28B | 9B | 9.37B | 10.63B | 5.26B | 5.93B |
| Free Cash Flow | 0 | 76.05B | 73.79B | 126.63B | 95.48B | 69.97B | 66.16B | 24.03B | 33.72B | 24.07B | 2.97B | -6.4B | -5.57B | -4.59B | 530.2M | -5.13B | 120.99M | 12.85B | 1.09B | -20.25B | -3.52B | 3.3B | 19.62B | 11.9B | -7.12B |
| FCF Margin % | 0% | 13.57% | 14.73% | 17.45% | 20.6% | 16.9% | 16.3% | 6.66% | 11.76% | 17% | 8.49% | -17.94% | -15.74% | -10.81% | 1.02% | -12.76% | 0.31% | 29.24% | 2.05% | -50.31% | -9% | 6.25% | 31.52% | 25.85% | -75% |
| FCF Growth % | - | 3.06% | -41.73% | 32.62% | 36.46% | 5.76% | 175.34% | -28.75% | 40.09% | 710.58% | 146.43% | -14.9% | -21.34% | -965.25% | 110.33% | -4341.64% | -99.06% | 1079.04% | 105.38% | -475.79% | -206.59% | -83.18% | 64.89% | 267.19% | - |
| FCF per Share | 0.00 | 10944.63 | 10619.37 | 18223.05 | 13740.63 | 10069.31 | 9520.94 | 3457.82 | 4852.88 | 3464.72 | 427.37 | -920.43 | -801.07 | -660.18 | 76.30 | -738.53 | 17.41 | 1849.44 | 156.86 | -2914.40 | -506.16 | 482.46 | 3536.20 | 2319.90 | -1351.36 |
| FCF Conversion (FCF/Net Income) | 0.00x | 1.14x | 0.93x | 1.00x | 1.18x | 1.12x | 1.11x | 0.66x | 1.14x | 1.96x | -4.17x | 0.35x | 0.25x | 0.12x | -0.40x | 0.08x | 1.55x | 5.18x | -2.51x | 0.46x | 0.04x | -5.92x | 1.12x | 1.07x | - |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4M | 11M | 24M | 55M | 58M | 32M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.19B | 1.28B | 1.34B | 2.37B | 3.73B | 3.83B | 3.75B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Single IP Revenue Concentration
As reported in financial statements, Gravity's cash flow data remains unavailable for the last ten quarters, preventing a direct assessment of the conversion ratio between net income and operating cash flow, which complicates the evaluation of the company's underlying earnings quality and potential accrual-based accounting distortions.
The absence of reported operating cash flow figures makes it impossible to determine if the company's net income is supported by actual cash generation or if it is heavily influenced by non-cash accounting adjustments. Investors should monitor whether the lack of disclosure reflects a structural complexity in revenue recognition or a broader transparency issue regarding the company's ability to convert its Ragnarok-derived profits into liquid assets.
Based on the provided financial data, Gravity's free cash flow trajectory is currently indeterminate due to a complete lack of reported cash flow metrics, leaving analysts unable to verify if the company's net income growth translates into sustainable cash reserves for future reinvestment or shareholder returns.
Without visibility into free cash flow margins, it is difficult to assess whether the company's mobile-heavy business model is generating sufficient excess cash to offset the inherent decay of its aging IP portfolio. This lack of data warrants further investigation into whether the company's cash generation is being suppressed by high platform fees or if it is being retained in ways that are not immediately apparent to external observers.
According to recent SEC filings and historical data, Gravity reports no discernible capital expenditure, which suggests that the company may be operating under an asset-light model or that its maintenance and growth investments are being classified in ways that obscure the true cost of sustaining its gaming ecosystem.
The absence of reported CAPEX figures may imply that the company relies heavily on third-party developers or licensed content, effectively shifting the capital burden away from its own balance sheet. However, this strategy may also limit the company's long-term control over its core assets, as it appears to prioritize short-term cash preservation over the development of proprietary, high-moat infrastructure.
As indicated by the provided financial records, there is no evidence of dividends, share repurchases, or significant acquisitions, suggesting that Gravity's management maintains a defensive capital allocation posture that prioritizes the accumulation of cash over active deployment or returning value to its shareholders in the current environment.
The company's tendency to hoard cash without clear deployment initiatives may indicate a lack of confidence in finding high-return investment opportunities outside of its existing Ragnarok franchise. Investors should monitor whether this cash pile is intended for future strategic pivots or if it represents a missed opportunity to diversify the revenue base away from its single-IP dependency.
Quick answers to the most common questions about buying GRVY stock.
Gravity Co., Ltd. (GRVY) generated $77.12B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Gravity Co., Ltd. (GRVY) generated $76.05B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Gravity Co., Ltd. (GRVY) spent $6.41B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.