Aurora World Corporation (KOSDAQ:039830)
South Korea
· Delayed Price · Currency is KRW 6,700.00
+200.00 (3.08%)
At close: Jun 16, 2025, 3:30 PM KST
Aurora World Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 7,715 | 6,305 | 7,113 | 7,337 | 9,484 | 8,013 | Upgrade
|
Depreciation & Amortization | 12,738 | 11,339 | 9,817 | 8,989 | 8,062 | 6,287 | Upgrade
|
Loss (Gain) From Sale of Assets | -18.19 | -18.19 | 7.53 | -2,618 | -3,902 | -1,595 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | 3,011 | 1,601 | - | 89.88 | Upgrade
|
Loss (Gain) From Sale of Investments | 321.17 | 105.17 | - | 190.47 | -269.83 | -1,532 | Upgrade
|
Provision & Write-off of Bad Debts | 284.23 | 220.49 | 177 | -252.78 | 222.57 | 370.45 | Upgrade
|
Other Operating Activities | 4,891 | 3,676 | -4,694 | 726.21 | -330.22 | 643.53 | Upgrade
|
Change in Accounts Receivable | -8,530 | -858.94 | 1,524 | -1,635 | -5,855 | 1,722 | Upgrade
|
Change in Inventory | 5,411 | 4,211 | 2,469 | -22,474 | -9,992 | 1,798 | Upgrade
|
Change in Accounts Payable | -5,450 | -8,125 | -2,595 | -2,428 | 107.1 | -804.69 | Upgrade
|
Change in Other Net Operating Assets | 286.33 | 3,407 | -713.16 | 8,712 | 5,865 | -5,211 | Upgrade
|
Operating Cash Flow | 17,648 | 20,261 | 16,117 | -1,852 | 3,392 | 9,781 | Upgrade
|
Operating Cash Flow Growth | -24.06% | 25.72% | - | - | -65.32% | -52.91% | Upgrade
|
Capital Expenditures | -19,955 | -25,575 | -70,582 | -31,437 | -63,299 | -48,242 | Upgrade
|
Sale of Property, Plant & Equipment | 539.36 | 554.88 | 22.91 | 7,223 | 14,966 | 14,782 | Upgrade
|
Cash Acquisitions | - | - | - | - | -16,077 | - | Upgrade
|
Sale (Purchase) of Intangibles | -1,764 | -1,984 | -464.75 | -2,487 | -1,028 | -154.75 | Upgrade
|
Investment in Securities | -2,099 | -2,208 | -761.74 | -935.59 | -2,118 | -3,129 | Upgrade
|
Other Investing Activities | 738.59 | 4.34 | 69.29 | 146.22 | -294.4 | -2,702 | Upgrade
|
Investing Cash Flow | -22,539 | -29,208 | -71,817 | -27,490 | -67,851 | -39,445 | Upgrade
|
Short-Term Debt Issued | - | - | 14,336 | - | - | - | Upgrade
|
Long-Term Debt Issued | - | 33,343 | 40,160 | 75,475 | 81,651 | 61,211 | Upgrade
|
Total Debt Issued | 34,533 | 33,343 | 54,497 | 75,475 | 81,651 | 61,211 | Upgrade
|
Short-Term Debt Repaid | - | -17,465 | - | -22,518 | -10,728 | -23,588 | Upgrade
|
Long-Term Debt Repaid | - | -2,087 | -1,786 | -1,722 | -1,333 | -9,536 | Upgrade
|
Total Debt Repaid | -7,362 | -19,552 | -1,786 | -24,240 | -12,061 | -33,124 | Upgrade
|
Net Debt Issued (Repaid) | 27,170 | 13,791 | 52,710 | 51,235 | 69,590 | 28,087 | Upgrade
|
Repurchase of Common Stock | -4,126 | -1,001 | -726.29 | -995.97 | - | - | Upgrade
|
Dividends Paid | -1,504 | -1,504 | -1,216 | -1,230 | -1,025 | -2,051 | Upgrade
|
Other Financing Activities | -4,055 | -4,007 | 48 | 3,171 | 3,520 | -352 | Upgrade
|
Financing Cash Flow | 17,486 | 7,279 | 50,815 | 52,179 | 72,085 | 25,684 | Upgrade
|
Foreign Exchange Rate Adjustments | 2,211 | 3,301 | 976.39 | -1,606 | 732.41 | -281.17 | Upgrade
|
Miscellaneous Cash Flow Adjustments | 0 | 0 | 0 | -0 | - | -0 | Upgrade
|
Net Cash Flow | 14,805 | 1,633 | -3,908 | 21,231 | 8,358 | -4,261 | Upgrade
|
Free Cash Flow | -2,307 | -5,314 | -54,466 | -33,288 | -59,907 | -38,461 | Upgrade
|
Free Cash Flow Margin | -0.78% | -1.93% | -23.42% | -14.37% | -33.64% | -27.16% | Upgrade
|
Free Cash Flow Per Share | -234.57 | -535.14 | -5385.60 | -3261.63 | -5842.44 | -3750.93 | Upgrade
|
Cash Interest Paid | 17,785 | 18,382 | 15,734 | 7,848 | 3,781 | 2,387 | Upgrade
|
Cash Income Tax Paid | 4,645 | 4,384 | 6,586 | 2,321 | 4,193 | 2,854 | Upgrade
|
Levered Free Cash Flow | -15,284 | -22,408 | -42,155 | -44,638 | -63,416 | -43,262 | Upgrade
|
Unlevered Free Cash Flow | -4,152 | -11,200 | -32,565 | -39,765 | -61,219 | -41,598 | Upgrade
|
Change in Net Working Capital | 16,272 | 14,338 | -10,895 | 26,299 | 11,583 | 4,967 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.