Raonsecure Co., Ltd. (KOSDAQ:042510)
South Korea
· Delayed Price · Currency is KRW 11,790
+120 (1.03%)
At close: Jun 13, 2025, 3:30 PM KST
Raonsecure 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 | 3,952 | 4,018 | 4,164 | 6,669 | -6,562 | -10,073 | Upgrade
|
| Depreciation & Amortization | 3,420 | 3,449 | 3,188 | 2,350 | 2,399 | 2,021 | Upgrade
|
| Other Amortization | - | - | - | - | - | 352.23 | Upgrade
|
| Loss (Gain) From Sale of Assets | 168.43 | 168.43 | 424.76 | - | 70.32 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 159.53 | 159.53 | - | - | 1,901 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -248.59 | -98.71 | -871.29 | -67.51 | -468.6 | -18.65 | Upgrade
|
| Stock-Based Compensation | 6.27 | 0.26 | 11.5 | 36.74 | 58.22 | 44.61 | Upgrade
|
| Provision & Write-off of Bad Debts | 306.36 | 306.36 | 72.33 | -1,722 | 1,346 | 836.88 | Upgrade
|
| Other Operating Activities | -2,371 | -2,206 | 1,049 | 111.71 | 3,923 | 7,378 | Upgrade
|
| Change in Accounts Receivable | 3,689 | 1,986 | -5,989 | 2,641 | -404.76 | -444.77 | Upgrade
|
| Change in Inventory | 152.54 | 157.35 | 26.22 | -287.91 | - | - | Upgrade
|
| Change in Accounts Payable | -2,862 | -5,194 | 2,167 | -313.78 | 1,193 | 519.8 | Upgrade
|
| Change in Unearned Revenue | - | - | -695.75 | 695.75 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -2,386 | -2,272 | 4,449 | -2,440 | 410.52 | 643.38 | Upgrade
|
| Operating Cash Flow | 3,987 | 473.98 | 7,996 | 7,672 | 3,865 | 1,259 | Upgrade
|
| Operating Cash Flow Growth | -36.36% | -94.07% | 4.22% | 98.51% | 206.94% | -65.36% | Upgrade
|
| Capital Expenditures | -1,179 | -1,287 | -1,836 | -425.45 | -1,353 | -1,709 | Upgrade
|
| Sale of Property, Plant & Equipment | 19.91 | 17.97 | 188.59 | 0.6 | 478.58 | - | Upgrade
|
| Cash Acquisitions | - | - | -712.05 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | 326.19 | 328.54 | -518.64 | -22.56 | -280.07 | -1,152 | Upgrade
|
| Investment in Securities | 7,164 | 13,378 | 11,983 | -22,552 | -3,584 | -4,027 | Upgrade
|
| Other Investing Activities | -323.88 | -246 | -2,241 | -302.4 | -91.61 | -266.1 | Upgrade
|
| Investing Cash Flow | 6,045 | 12,249 | 6,863 | -23,302 | -4,831 | -7,145 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 63.34 | Upgrade
|
| Long-Term Debt Issued | - | 550 | - | - | 20,667 | 1,056 | Upgrade
|
| Total Debt Issued | 350 | 550 | - | - | 20,667 | 1,119 | Upgrade
|
| Long-Term Debt Repaid | - | -2,174 | -22,460 | -1,512 | -699.56 | -1,069 | Upgrade
|
| Total Debt Repaid | -2,204 | -2,174 | -22,460 | -1,512 | -699.56 | -1,069 | Upgrade
|
| Net Debt Issued (Repaid) | -1,854 | -1,624 | -22,460 | -1,512 | 19,968 | 49.94 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 15 | Upgrade
|
| Repurchase of Common Stock | -0.93 | -14.02 | -4,922 | - | - | - | Upgrade
|
| Other Financing Activities | 71 | 71 | 1.2 | -58 | -193.63 | 597.39 | Upgrade
|
| Financing Cash Flow | -1,784 | -1,567 | -27,381 | -1,570 | 19,774 | 662.33 | Upgrade
|
| Foreign Exchange Rate Adjustments | 130.61 | 167.46 | 38.19 | 716.99 | 21.49 | -343.67 | Upgrade
|
| Net Cash Flow | 8,379 | 11,323 | -12,483 | -16,483 | 18,830 | -5,567 | Upgrade
|
| Free Cash Flow | 2,809 | -813.46 | 6,160 | 7,247 | 2,512 | -449.76 | Upgrade
|
| Free Cash Flow Growth | -34.82% | - | -15.00% | 188.50% | - | - | Upgrade
|
| Free Cash Flow Margin | 4.53% | -1.30% | 11.88% | 15.48% | 5.79% | -1.21% | Upgrade
|
| Free Cash Flow Per Share | 259.78 | -75.24 | 770.69 | 802.55 | 258.38 | -69.30 | Upgrade
|
| Cash Interest Paid | 973.62 | 970.36 | 525.72 | -305.87 | 371.34 | 142.86 | Upgrade
|
| Cash Income Tax Paid | 141.96 | 147.43 | 349.14 | 97.32 | -157.5 | 160.15 | Upgrade
|
| Levered Free Cash Flow | 2,094 | -1,755 | -4,030 | 5,602 | 1,701 | -3,145 | Upgrade
|
| Unlevered Free Cash Flow | 2,736 | -1,113 | -2,622 | 6,743 | 2,046 | -2,110 | Upgrade
|
| Change in Net Working Capital | 910.43 | 4,833 | 2,433 | -2,123 | -1,840 | -535.87 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.