NatureCell Co.,Ltd. (KOSDAQ:007390)
South Korea
· Delayed Price · Currency is KRW 30,350
+1,650 (5.75%)
Apr 2, 2025, 3:30 PM KST
NatureCell Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2012 | 2007 - 2011 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '12 Dec 31, 2012 | 2007 - 2011 |
| Net Income | 1,226 | -11,680 | -6,814 | -32,031 | -1,899 | Upgrade
|
| Depreciation & Amortization | 1,900 | 1,751 | 1,332 | 1,848 | 292.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.05 | -276.5 | -29.36 | - | 0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 569.55 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | 418.42 | -604.59 | 4,516 | - | Upgrade
|
| Stock-Based Compensation | 701.37 | 766.05 | 826.19 | 223.93 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 5.98 | -113.18 | -2,810 | -641.27 | 369.96 | Upgrade
|
| Other Operating Activities | 433.58 | 1,585 | -735.05 | 18,613 | 1,011 | Upgrade
|
| Change in Accounts Receivable | -5,638 | 4,791 | -3,085 | -1,958 | -437.66 | Upgrade
|
| Change in Inventory | 190.22 | -209.52 | -887.31 | -407.42 | 108.4 | Upgrade
|
| Change in Accounts Payable | 1,663 | -771.78 | -678.01 | 1,391 | -296.3 | Upgrade
|
| Change in Income Taxes | - | - | 3.36 | 54.48 | - | Upgrade
|
| Change in Other Net Operating Assets | 1,032 | 1,612 | -1,384 | -2,329 | -65.48 | Upgrade
|
| Operating Cash Flow | 1,513 | -2,128 | -14,866 | -10,150 | -916.67 | Upgrade
|
| Capital Expenditures | -3,103 | -6,124 | -3,793 | -383.53 | -1,825 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 496 | 110.72 | - | 2.5 | Upgrade
|
| Sale (Purchase) of Intangibles | -17.88 | -0.68 | 54.01 | -71.86 | - | Upgrade
|
| Investment in Securities | - | 4,932 | - | 5,812 | -308.75 | Upgrade
|
| Other Investing Activities | -53.36 | 7,665 | -3,336 | -399.68 | 1,345 | Upgrade
|
| Investing Cash Flow | -3,662 | 15,579 | -15,335 | 4,823 | -785.82 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 3,086 | Upgrade
|
| Long-Term Debt Issued | - | - | 30,000 | - | - | Upgrade
|
| Total Debt Issued | - | - | 30,000 | - | 3,086 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -4,190 | -5,546 | Upgrade
|
| Long-Term Debt Repaid | -1,075 | -30,956 | -981.86 | -1,281 | - | Upgrade
|
| Total Debt Repaid | -1,075 | -30,956 | -981.86 | -5,471 | -5,546 | Upgrade
|
| Net Debt Issued (Repaid) | -1,075 | -30,956 | 29,018 | -5,471 | -2,460 | Upgrade
|
| Issuance of Common Stock | 1,225 | 16,031 | 10.65 | 1,761 | 123.55 | Upgrade
|
| Other Financing Activities | 40 | -10 | 42 | - | 3,808 | Upgrade
|
| Financing Cash Flow | 190.1 | -14,935 | 29,071 | -3,710 | 1,472 | Upgrade
|
| Foreign Exchange Rate Adjustments | 438.53 | 119.96 | -165.17 | 89.61 | -27.41 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | 0 | - | - | Upgrade
|
| Net Cash Flow | -1,521 | -1,364 | -1,295 | -8,947 | -257.84 | Upgrade
|
| Free Cash Flow | -1,590 | -8,253 | -18,659 | -10,533 | -2,741 | Upgrade
|
| Free Cash Flow Margin | -4.92% | -42.65% | -87.80% | -51.75% | -10.08% | Upgrade
|
| Free Cash Flow Per Share | -24.72 | -130.00 | -297.89 | -170.58 | -108.27 | Upgrade
|
| Cash Interest Paid | 160.75 | 598.26 | 159.45 | 66.05 | 738.58 | Upgrade
|
| Cash Income Tax Paid | -26.51 | 137.19 | - | - | -36.98 | Upgrade
|
| Levered Free Cash Flow | -3,891 | 6,145 | -27,726 | - | -1,488 | Upgrade
|
| Unlevered Free Cash Flow | -3,786 | 6,862 | -26,649 | - | -1,488 | Upgrade
|
| Change in Net Working Capital | 2,941 | -17,623 | 20,057 | - | -329.93 | Upgrade
|
Updated Nov 11, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.