DongKook Pharmaceutical Co., Ltd. (KOSDAQ: 086450)
South Korea
· Delayed Price · Currency is KRW 18,030
+1,560 (9.47%)
Nov 15, 2024, 9:00 AM KST
DongKook Pharmaceutical Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 54,492 | 47,175 | 52,896 | 50,345 | 55,925 | 56,312 | Upgrade
|
| Depreciation & Amortization | 24,500 | 21,098 | 19,187 | 17,358 | 15,112 | 13,616 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2,897 | -752.89 | -609.49 | -1,042 | 2.32 | 341.3 | Upgrade
|
| Loss (Gain) From Sale of Investments | 4,270 | 5,814 | 5,434 | -1,376 | -1,881 | -2,719 | Upgrade
|
| Loss (Gain) on Equity Investments | 610.43 | 896.71 | -1,122 | -1,031 | -451.62 | 758.84 | Upgrade
|
| Stock-Based Compensation | 213.49 | -162.46 | -297.32 | -24.01 | 673.63 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1,335 | 663.85 | 223.25 | -713.06 | 1,752 | -313.96 | Upgrade
|
| Other Operating Activities | 12,265 | 2,221 | 5,034 | 3,413 | 16,544 | 11,271 | Upgrade
|
| Change in Accounts Receivable | -38,831 | -27,785 | -10,664 | 3,656 | -18,312 | -2,085 | Upgrade
|
| Change in Inventory | -33,233 | -19,223 | -18,019 | -24,747 | -17,298 | 802.04 | Upgrade
|
| Change in Accounts Payable | 54,437 | 28,954 | 4,606 | -1,349 | 7,845 | -2,368 | Upgrade
|
| Change in Unearned Revenue | -725.04 | 0.1 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -32,124 | -17,107 | -15,759 | 163.08 | -802.99 | -6,134 | Upgrade
|
| Operating Cash Flow | 44,313 | 41,793 | 40,909 | 44,654 | 59,108 | 69,483 | Upgrade
|
| Operating Cash Flow Growth | 6.35% | 2.16% | -8.39% | -24.45% | -14.93% | 109.23% | Upgrade
|
| Capital Expenditures | -35,608 | -34,177 | -47,914 | -51,006 | -39,607 | -25,131 | Upgrade
|
| Sale of Property, Plant & Equipment | 6,546 | 3,579 | 25.35 | 18.27 | 29.4 | 146.79 | Upgrade
|
| Cash Acquisitions | -1,044 | - | - | -13,000 | - | - | Upgrade
|
| Divestitures | 549.43 | 2.03 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4,515 | -5,413 | -4,058 | 1,330 | -1,688 | 25.71 | Upgrade
|
| Investment in Securities | -1,222 | -21,131 | 31,837 | 16,655 | -49,353 | -34,155 | Upgrade
|
| Other Investing Activities | 4,951 | 4,757 | 8,507 | 2,220 | 2,609 | 1,677 | Upgrade
|
| Investing Cash Flow | -29,878 | -52,391 | -12,408 | -43,530 | -96,940 | -55,838 | Upgrade
|
| Short-Term Debt Issued | - | 32,358 | 12,670 | 30,687 | 8,951 | 11,991 | Upgrade
|
| Long-Term Debt Issued | - | - | 35,000 | 22,500 | 7,300 | 41,700 | Upgrade
|
| Total Debt Issued | 44,159 | 32,358 | 47,670 | 53,187 | 16,251 | 53,691 | Upgrade
|
| Short-Term Debt Repaid | - | -21,084 | -57,836 | -10,854 | -9,981 | -11,986 | Upgrade
|
| Long-Term Debt Repaid | - | -3,049 | -22,248 | -3,114 | -2,818 | -42,344 | Upgrade
|
| Total Debt Repaid | -45,826 | -24,133 | -80,084 | -13,968 | -12,799 | -54,330 | Upgrade
|
| Net Debt Issued (Repaid) | -1,667 | 8,225 | -32,414 | 39,219 | 3,452 | -639.02 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 1,595 | Upgrade
|
| Repurchase of Common Stock | -107.31 | - | - | - | - | - | Upgrade
|
| Dividends Paid | -8,313 | -8,051 | -8,049 | -8,049 | -7,155 | -4,651 | Upgrade
|
| Other Financing Activities | -1,646 | -2,472 | 672.13 | -1,437 | -1,809 | -1,221 | Upgrade
|
| Financing Cash Flow | -11,734 | -2,298 | -39,792 | 29,733 | 22,959 | -4,916 | Upgrade
|
| Foreign Exchange Rate Adjustments | -89.57 | -245.54 | -459.61 | 50.51 | -849.82 | -270.52 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | 2,612 | -13,141 | -11,750 | 30,907 | -15,723 | 8,458 | Upgrade
|
| Free Cash Flow | 8,705 | 7,616 | -7,005 | -6,352 | 19,502 | 44,352 | Upgrade
|
| Free Cash Flow Growth | -28.27% | - | - | - | -56.03% | - | Upgrade
|
| Free Cash Flow Margin | 1.14% | 1.04% | -1.06% | -1.07% | 3.49% | 9.20% | Upgrade
|
| Free Cash Flow Per Share | 194.60 | 170.27 | -156.64 | -142.04 | 436.09 | 991.79 | Upgrade
|
| Cash Interest Paid | 2,136 | 2,921 | 898.19 | 2,699 | 2,133 | 2,005 | Upgrade
|
| Cash Income Tax Paid | 13,051 | 16,614 | 11,678 | 19,975 | 18,218 | 13,276 | Upgrade
|
| Levered Free Cash Flow | -15,254 | -15,328 | -19,169 | -14,977 | 22,478 | 43,815 | Upgrade
|
| Unlevered Free Cash Flow | -11,727 | -11,661 | -16,469 | -13,175 | 23,601 | 44,202 | Upgrade
|
| Change in Net Working Capital | 42,924 | 34,801 | 29,349 | 20,345 | 2,517 | -12,742 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.