Fantagio Corp. (KOSDAQ:032800)
South Korea
· Delayed Price · Currency is KRW 509.00
+6.00 (1.19%)
Feb 14, 2025, 9:00 AM KST
Fantagio Cash Flow Statement
Financials in millions KRW. Fiscal year is July - June.
Millions KRW. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | -3,897 | -6,401 | -18,275 | -25,150 | -20,686 | -2,805 | Upgrade
|
| Depreciation & Amortization | 4,354 | 4,210 | 3,295 | 1,190 | 1,245 | 1,035 | Upgrade
|
| Loss (Gain) From Sale of Assets | -14.54 | -26.09 | -19.09 | 1,276 | 1,845 | -43.91 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,849 | 3,464 | 2,997 | 3,772 | 5,897 | 4,838 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -28.89 | -28.69 | -2,524 | Upgrade
|
| Loss (Gain) on Equity Investments | -138.94 | 8.57 | 3,073 | 19,580 | 15,329 | 27.01 | Upgrade
|
| Provision & Write-off of Bad Debts | 46.12 | 227.41 | 2,452 | 369.73 | -48.39 | 130.47 | Upgrade
|
| Other Operating Activities | -1,469 | 942.85 | 7,361 | 1,756 | -478.13 | 1,307 | Upgrade
|
| Change in Accounts Receivable | 3,603 | -12,812 | 1,415 | -4,915 | 10.28 | -396.64 | Upgrade
|
| Change in Inventory | 13,673 | 21,751 | -5,839 | 300 | 300 | -300 | Upgrade
|
| Change in Accounts Payable | -157.19 | 2,088 | 1,492 | -216.58 | 541.45 | -119.05 | Upgrade
|
| Change in Unearned Revenue | - | - | - | -656 | -656 | - | Upgrade
|
| Change in Other Net Operating Assets | 415.19 | -11,012 | -1,584 | 14,654 | 914.39 | -1,141 | Upgrade
|
| Operating Cash Flow | 19,263 | 2,441 | -3,632 | 11,933 | 4,185 | 7.59 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 185.11% | 55039.40% | -99.55% | Upgrade
|
| Capital Expenditures | -49.39 | -43.48 | -269.16 | -268.54 | -314.66 | -230.19 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.55 | 26.09 | 19.09 | 1,095 | 8,595 | 119.45 | Upgrade
|
| Cash Acquisitions | - | - | - | 1 | - | - | Upgrade
|
| Divestitures | - | - | - | 1.06 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | 7,589 | -1,705 | -13,873 | -8,388 | -1,881 | -403.08 | Upgrade
|
| Investment in Securities | - | -805 | -11.3 | -45,665 | -50,254 | -388.42 | Upgrade
|
| Other Investing Activities | -7,501 | -15,032 | -7,305 | -1,551 | -4,689 | 562.63 | Upgrade
|
| Investing Cash Flow | -127.86 | -12,593 | -21,454 | -58,004 | -49,158 | -740.66 | Upgrade
|
| Short-Term Debt Issued | - | 1,000 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 22,111 | - | 18,900 | - | Upgrade
|
| Total Debt Issued | 1,000 | 1,000 | 22,111 | 19,652 | 18,900 | - | Upgrade
|
| Short-Term Debt Repaid | - | -1,000 | - | - | -500 | - | Upgrade
|
| Long-Term Debt Repaid | - | -489.68 | -9,460 | - | -550.83 | -566.06 | Upgrade
|
| Total Debt Repaid | -1,463 | -1,490 | -9,460 | -999.58 | -1,051 | -566.06 | Upgrade
|
| Net Debt Issued (Repaid) | -462.99 | -489.68 | 12,651 | 18,653 | 17,849 | -566.06 | Upgrade
|
| Issuance of Common Stock | 22,348 | 22,348 | - | 16,984 | 39,335 | - | Upgrade
|
| Repurchase of Common Stock | -7.37 | - | - | -9.33 | - | - | Upgrade
|
| Other Financing Activities | 800 | 800 | -35.02 | -0 | -260 | - | Upgrade
|
| Financing Cash Flow | 22,678 | 22,658 | 12,616 | 35,628 | 56,924 | -566.06 | Upgrade
|
| Foreign Exchange Rate Adjustments | 234.62 | 59.52 | -110.59 | -366.22 | 28.65 | -115.38 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | -0 | -0 | - | Upgrade
|
| Net Cash Flow | 42,047 | 12,566 | -12,580 | -10,810 | 11,979 | -1,415 | Upgrade
|
| Free Cash Flow | 19,214 | 2,398 | -3,901 | 11,664 | 3,871 | -222.6 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 201.35% | - | - | Upgrade
|
| Free Cash Flow Margin | 32.96% | 3.31% | -10.12% | 43.49% | 16.50% | -1.36% | Upgrade
|
| Free Cash Flow Per Share | 503.41 | 87.30 | -204.58 | 918.54 | 374.86 | -31.71 | Upgrade
|
| Cash Interest Paid | 482.03 | 491.23 | 365.42 | 294.9 | 244.16 | - | Upgrade
|
| Cash Income Tax Paid | 37.62 | -11.97 | -8.18 | -6.97 | 41.79 | -16.33 | Upgrade
|
| Levered Free Cash Flow | 23,199 | -8,322 | -26,922 | - | 6,620 | -1,768 | Upgrade
|
| Unlevered Free Cash Flow | 24,709 | -6,915 | -25,864 | - | 6,990 | -1,727 | Upgrade
|
| Change in Net Working Capital | -14,634 | 8,441 | 11,971 | - | -7,165 | 1,061 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.