VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GRVYGravity Co., Ltd.
$67.29$468M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksGRVYCash Flow

Gravity Co., Ltd. (GRVY) Cash Flow Statement

24Y historyFree accessUpdated daily

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.

GRVY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02
Cash from Operations077.12B78.56B132.43B98.28B74.18B69.86B26.37B35.97B26.14B3.07B-5.98B-4.97B-2.1B5.7B1.18B6.42B15.97B6.95B-10.63B-791.27M17.74B31.53B17.05B-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 Income70.12B68.38B84.9B132.02B83.06B65.88B62.56B39.73B31.39B13.31B-736.6M-17.03B-20.19B-17.98B-14.23B12.76B4.14B3.08B-2.77B-23.21B-21.24B-3B28.21B15.92B0
Depreciation & Amortization009.23B7.66B7.06B6.32B4.92B3.65B1.41B520M236.54M4.76B5.45B6.71B5.86B4.09B2.95B5.14B8.5B7.49B7.11B5.31B3.19B1.78B1.19B
Stock-Based Compensation0000000000000000033.51M121M000000
Deferred Taxes0021.45B36.72B26.82B33.42B25.46B11.53B3.05B1.14B0000000560.91M5.32B-559.93M7.98B-6.17B-2.02B-1.08B0
Other Non-Cash Items-80.77B-78.49B-33.2B-38.93B-28.92B-28.55B-10.12B-11.33B-819.4M2B3.99B5.11B1.19B5.49B13.68B4.89B1.8B5.08B1.02B10.08B1.83B4.93B1.27B1.18B-2.37B
Working Capital Changes087.24B-3.82B-5.03B10.25B-2.88B-12.95B-17.21B6.7B12.88B-424.91M1.18B8.58B3.69B381.36M-20.56B-2.47B2.07B-5.24B-5.42B3.43B16.27B876M-740M-3.56B
Change in Receivables00862M2.36B-38.2B5.53B-29.12B30.14B-18.57B-27.79B-6.32B24M-56.95M765.22M566.08M1.44B-2.31B-501.11M-1.39B000000
Change in Inventory00000-1.77B-2.81B1.31B1.12B-7.26B-1.84B569M-41.29M556.33M-364.87M-11.63B-875.31M263.63M0000000
Change in Payables00-2.88B-13.84B43.9B-8.51B15.51B-37.15B27.32B35.05B1.58B102M-1.26B55.4M113.84M-1.37B787.87M-710.91M0000000
Cash from Investing0-97.96B-47.03B-116.58B-22.34B-82.47B-36.05B-32.53B10.82B-2.98B-11.25B2.6B3.1B-3.64B-9.53B-2.79B-19.81B-16.18B-9.03B29.35B10.52B-78.21B-18.36B-11.46B-3.56B
Capital Expenditures0-6.41B-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 Revenue0%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%
Acquisitions01.52M0002.46B2.62B1.36B0-1.16B9.36M15M1K-800.04M890M-4.74B-11.28B-229M-6.05B09.12B-9.1B22M553.75M0
Investments-------------------------
Other Investing08.45M-4.14B-3.32B14.41M-2.44B-2.62B-1.27B72.65M1.17B-1.16B-2M188.75M-434.69M-3.66B5.46B9.65B-2.47B2.89B1.47B-1.09B-4.74B1.63B-3.18B-1.19B
Cash from Financing0-4.58B-4.64B-4.08B-3.92B-3.31B-2.55B-1.69B-197.16M-544K-5M-117M-144M-619M125M-168M275M-55M-82M-438.2M-725.63M69.84B-2.54B-335M5.93B
Debt Issued (Net)00-4.53B-4.08B-3.92B-3.65B-2.89B-2.03B-197.16M00-117M-144M-619M125M-168M275M-55M-82M-438.2M-725.63M-1.24B-2.54B-3.8B5.93B
Equity Issued (Net)00000000000000000000071.08B03.36B0
Dividends Paid0000000000000000000000000
Share Repurchases0000000000000000000000000
Other Financing0-4.58B-116M023K341.98M345.75M348M00-5M00000000000000
Net Change in Cash0-20.38B44.82B14.21B70.77B-11.53B31.2B-6.62B46.96B22.38B-8.16B-3.47B-1.88B-5.74B-3.83B-1.69B-13.39B-210.04M-420M18.28B9B9.37B10.63B5.26B5.93B
Free Cash Flow076.05B73.79B126.63B95.48B69.97B66.16B24.03B33.72B24.07B2.97B-6.4B-5.57B-4.59B530.2M-5.13B120.99M12.85B1.09B-20.25B-3.52B3.3B19.62B11.9B-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 Share0.0010944.6310619.3718223.0513740.6310069.319520.943457.824852.883464.72427.37-920.43-801.07-660.1876.30-738.5317.411849.44156.86-2914.40-506.16482.463536.202319.90-1351.36
FCF Conversion (FCF/Net Income)0.00x1.14x0.93x1.00x1.18x1.12x1.11x0.66x1.14x1.96x-4.17x0.35x0.25x0.12x-0.40x0.08x1.55x5.18x-2.51x0.46x0.04x-5.92x1.12x1.07x-
Interest Paid000000000004M11M24M55M58M32M00000000
Taxes Paid00000000003.19B1.28B1.34B2.37B3.73B3.83B3.75B00000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Single IP Revenue Concentration

Earnings Quality Obscured by Reporting

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.

FCF Visibility Remains Critically Low

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.

Capital Intensity Remains Opaque Analysis

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.

Capital Allocation Strategy Lacks Transparency

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.

GRVY — Frequently Asked Questions

Quick answers to the most common questions about buying GRVY stock.

How much cash does Gravity Co., Ltd. (GRVY) generate from operations?

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.

What is Gravity Co., Ltd.'s free cash flow?

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.

What is Gravity Co., Ltd.'s capital expenditure (CapEx)?

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.