Polaris AI Corp. (KOSDAQ: 039980)
South Korea flag South Korea · Delayed Price · Currency is KRW
3,390.00
+195.00 (6.10%)
Dec 20, 2024, 12:35 PM KST

Polaris AI Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-550.35919.82-2,833996.53-5,750-442.56
Upgrade
Depreciation & Amortization
1,099971.26719.36703.61974.161,350
Upgrade
Loss (Gain) From Sale of Assets
-1,567-256.1763.24131.84404.6229.29
Upgrade
Asset Writedown & Restructuring Costs
2,214-3.3-400.91--
Upgrade
Loss (Gain) From Sale of Investments
-1,285-360.82-596.09845.57-876.05-39.2
Upgrade
Loss (Gain) on Equity Investments
1,2161,466291.48-71.23-189.55-16.01
Upgrade
Stock-Based Compensation
-0105.15426.8362.98273.29331.04
Upgrade
Provision & Write-off of Bad Debts
48.643.169.44106.11-13.34-16
Upgrade
Other Operating Activities
-1,055-1,170-957.841,472719.6479.3
Upgrade
Change in Accounts Receivable
479.442,570-1,833-942.041,138188.26
Upgrade
Change in Inventory
6,6847,93011,615-131.776,470-1,940
Upgrade
Change in Accounts Payable
1,2681,5852,434542.82-10,3732,985
Upgrade
Change in Other Net Operating Assets
-1,738-107.21,3122,097-10,9388,876
Upgrade
Operating Cash Flow
6,81413,69610,6555,713-18,15911,385
Upgrade
Operating Cash Flow Growth
-33.70%28.54%86.51%--784.63%
Upgrade
Capital Expenditures
-1,099-445.28-288.03-537.42-395.31-557.96
Upgrade
Sale of Property, Plant & Equipment
277.2721.1114.5717.68-
Upgrade
Cash Acquisitions
549.25549.25----
Upgrade
Divestitures
82.5-----
Upgrade
Sale (Purchase) of Intangibles
-568.24212.15-2.17-532.58-149.07-16.5
Upgrade
Investment in Securities
-37,774-8,821-22,144631.9115,5701,331
Upgrade
Other Investing Activities
-250.680.2-3.84-15.49-0-
Upgrade
Investing Cash Flow
-42,092-8,498-22,417-439.0215,043756.06
Upgrade
Short-Term Debt Issued
-12,65621,69221,21330,80123,905
Upgrade
Long-Term Debt Issued
---4,965--
Upgrade
Total Debt Issued
13,16112,65621,69226,17830,80123,905
Upgrade
Short-Term Debt Repaid
--20,619-17,005-17,726-36,150-18,970
Upgrade
Long-Term Debt Repaid
--337-344.12-304.27-322.63-488.81
Upgrade
Total Debt Repaid
-13,864-20,956-17,349-18,030-36,472-19,459
Upgrade
Net Debt Issued (Repaid)
-702.44-8,3014,3438,148-5,6724,446
Upgrade
Issuance of Common Stock
18,726-----
Upgrade
Repurchase of Common Stock
-30--3.96-3.62-2.74-5.05
Upgrade
Other Financing Activities
-180.74-318.04-0-00-
Upgrade
Financing Cash Flow
17,812-8,6194,3398,144-5,6754,441
Upgrade
Foreign Exchange Rate Adjustments
-7.079.47-0.31--112.53-12.05
Upgrade
Miscellaneous Cash Flow Adjustments
-722.8---0--
Upgrade
Net Cash Flow
-18,195-3,411-7,42413,418-8,90416,570
Upgrade
Free Cash Flow
5,71513,25110,3675,175-18,55410,827
Upgrade
Free Cash Flow Growth
-42.39%27.82%100.31%--1015.10%
Upgrade
Free Cash Flow Margin
10.23%22.29%12.82%6.02%-21.61%13.32%
Upgrade
Free Cash Flow Per Share
94.20291.89230.98106.60-413.35241.19
Upgrade
Cash Interest Paid
663.64780.12481.73103.42291.71260.14
Upgrade
Cash Income Tax Paid
137.7121.7942.2-46.62-40.7445.27
Upgrade
Levered Free Cash Flow
1,13112,54211,7403,443-16,77910,914
Upgrade
Unlevered Free Cash Flow
1,67513,27112,2363,560-16,62811,110
Upgrade
Change in Net Working Capital
-2,948-11,582-13,126-2,86613,277-10,374
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.