CMG Pharmaceutical Co., Ltd. (KOSDAQ:058820)
South Korea
· Delayed Price · Currency is KRW 2,270.00
+10.00 (0.44%)
Jun 12, 2025, 3:30 PM KST
CMG Pharmaceutical 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 2019 | FY 2018 | 2013 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | 2013 - 2017 |
| Net Income | -1,128 | 2,695 | 6,455 | -388.14 | 3,051 | 6,065 | Upgrade
|
| Depreciation & Amortization | 3,493 | 3,346 | 2,558 | 2,284 | 2,106 | 1,846 | Upgrade
|
| Loss (Gain) From Sale of Assets | 24 | 11 | 4.09 | 22.76 | -0.5 | -2.58 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,133 | 1,133 | 241.97 | 329 | 91.25 | 114.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | 5,975 | 5,909 | -35.58 | 4,145 | -534.01 | -612.06 | Upgrade
|
| Loss (Gain) on Equity Investments | 935.97 | 1,086 | -1,134 | 3,807 | - | - | Upgrade
|
| Stock-Based Compensation | 55.26 | 57.09 | 60.29 | 26.64 | 439.08 | 331.25 | Upgrade
|
| Provision & Write-off of Bad Debts | 351.43 | 468.43 | 10.6 | -219.54 | 213.58 | 373.24 | Upgrade
|
| Other Operating Activities | -1,600 | -5,046 | 3,436 | -764.94 | 2,545 | -825.32 | Upgrade
|
| Change in Accounts Receivable | -7,384 | -8,212 | -2,864 | -1,463 | -3,185 | -2,543 | Upgrade
|
| Change in Inventory | -9,534 | -4,677 | -497.72 | -8,857 | -939.47 | -1,147 | Upgrade
|
| Change in Accounts Payable | 1,352 | 2,816 | -2,049 | 6,207 | 165.71 | -2,840 | Upgrade
|
| Change in Other Net Operating Assets | 2,128 | 703.02 | -2,248 | -190.64 | -1,129 | 126.2 | Upgrade
|
| Operating Cash Flow | -4,198 | 290.09 | 3,938 | 4,938 | 2,823 | 886.78 | Upgrade
|
| Operating Cash Flow Growth | - | -92.63% | -20.24% | 74.88% | 218.39% | -54.48% | Upgrade
|
| Capital Expenditures | -13,438 | -28,098 | -12,384 | -8,382 | -8,176 | -2,546 | Upgrade
|
| Sale of Property, Plant & Equipment | 40.94 | - | 1.5 | - | 0.5 | 10.7 | Upgrade
|
| Cash Acquisitions | - | - | -3,129 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,855 | -3,150 | -2,861 | -1,926 | -3,474 | -984.77 | Upgrade
|
| Investment in Securities | -13,210 | -2,616 | -16,834 | 3,485 | -58,948 | 12,358 | Upgrade
|
| Other Investing Activities | -472.79 | 164.73 | -45 | 49 | 1.9 | -59.35 | Upgrade
|
| Investing Cash Flow | -51,980 | -55,743 | -28,221 | -10,868 | -70,596 | 8,779 | Upgrade
|
| Long-Term Debt Issued | - | 56,785 | 21,500 | 6,000 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -294.31 | -404.51 | -371.85 | -113.56 | - | Upgrade
|
| Net Debt Issued (Repaid) | 55,501 | 56,491 | 21,095 | 5,628 | -113.56 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 72,992 | - | Upgrade
|
| Common Dividends Paid | - | - | -29.28 | - | - | - | Upgrade
|
| Other Financing Activities | 125 | 292.32 | -0 | -0 | - | - | Upgrade
|
| Financing Cash Flow | 55,626 | 56,783 | 21,066 | 5,628 | 72,878 | - | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.15 | 15.12 | 3.07 | -0.94 | 0.44 | -0.57 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 0 | 0 | - | -0 | Upgrade
|
| Net Cash Flow | -542 | 1,346 | -3,213 | -303.22 | 5,106 | 9,665 | Upgrade
|
| Free Cash Flow | -17,636 | -27,808 | -8,446 | -3,444 | -5,352 | -1,659 | Upgrade
|
| Free Cash Flow Margin | -18.20% | -28.06% | -8.99% | -4.19% | -9.13% | -3.33% | Upgrade
|
| Free Cash Flow Per Share | -126.13 | -176.98 | -60.81 | -24.80 | -44.03 | -15.24 | Upgrade
|
| Cash Interest Paid | 797.97 | 870.52 | 457.46 | 194.75 | - | - | Upgrade
|
| Cash Income Tax Paid | 16.05 | 41.22 | 687.44 | 107.61 | 183.95 | -51.15 | Upgrade
|
| Levered Free Cash Flow | -23,414 | -33,024 | 1,460 | - | -10,906 | -4,864 | Upgrade
|
| Unlevered Free Cash Flow | -21,089 | -31,454 | 1,509 | - | -10,900 | -4,864 | Upgrade
|
| Change in Net Working Capital | 8,076 | 4,243 | -12,244 | - | 3,422 | 5,116 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.