NC& Co.,Ltd (KOSDAQ:092600)

South Korea flag South Korea · Delayed Price · Currency is KRW
683.00
+157.00 (29.85%)
Last updated: Oct 2, 2025, 9:00 AM KST

NC& Co.,Ltd Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
-15,129-18,691-18,193-22,032-17,864-15,928
Upgrade
Depreciation & Amortization
6,7176,6964,5143,0392,6532,248
Upgrade
Loss (Gain) From Sale of Assets
-4.495.2-73.5841.11-4,536-6.78
Upgrade
Asset Writedown & Restructuring Costs
---8.69-1,755
Upgrade
Loss (Gain) From Sale of Investments
-165.52-74.61-144.99-499.03-229.97-30.35
Upgrade
Stock-Based Compensation
--1,2261,524193.3727.04
Upgrade
Provision & Write-off of Bad Debts
-100-120140-59.1-11.26-
Upgrade
Other Operating Activities
-8,798-8,007-11,958-7,8007,012842.97
Upgrade
Change in Accounts Receivable
-1,024-4,0305,478-2,052922.96-68.19
Upgrade
Change in Inventory
2,232172.0810,6596,245-21,068-310.31
Upgrade
Change in Accounts Payable
-2,2652,070-66.731,200-4,059-2,237
Upgrade
Change in Other Net Operating Assets
806.483,959-31.22-509.3-2,6702,473
Upgrade
Operating Cash Flow
-17,730-18,019-8,450-20,894-39,656-11,235
Upgrade
Capital Expenditures
-1,145-3,202-1,057-1,170-1,296-706.16
Upgrade
Sale of Property, Plant & Equipment
8.7916.3355.213.2310.512.32
Upgrade
Sale (Purchase) of Intangibles
-5,116-1,439-3,163-240.11-249.15-35.23
Upgrade
Investment in Securities
25,43226,279-4,466-16,209-7,476-10,386
Upgrade
Other Investing Activities
2,5311,027-2,041-129.379,384-0
Upgrade
Investing Cash Flow
21,71122,382-10,571-17,785372.26-11,125
Upgrade
Short-Term Debt Issued
-1,5001,0005,4008,8507,620
Upgrade
Long-Term Debt Issued
-1,80032,9003,2004,70020,807
Upgrade
Total Debt Issued
3,0003,30033,9008,60013,55028,427
Upgrade
Short-Term Debt Repaid
--1,800-4,800-2,868-15,120-
Upgrade
Long-Term Debt Repaid
--6,792-3,817-2,113-2,383-10,600
Upgrade
Total Debt Repaid
-8,745-8,592-8,617-4,981-17,503-10,600
Upgrade
Net Debt Issued (Repaid)
-5,745-5,29225,2833,619-3,95317,827
Upgrade
Issuance of Common Stock
166.73166.732,57332,924--
Upgrade
Repurchase of Common Stock
----1,995--
Upgrade
Other Financing Activities
-1,083--0-359.5530,352-0
Upgrade
Financing Cash Flow
-5,746-4,12527,85634,18926,39935,527
Upgrade
Foreign Exchange Rate Adjustments
64.75612.2-28.3181.08-11.25-81.15
Upgrade
Miscellaneous Cash Flow Adjustments
---0-00
Upgrade
Net Cash Flow
-1,700849.78,807-4,309-12,89613,086
Upgrade
Free Cash Flow
-18,875-21,222-9,506-22,064-40,952-11,941
Upgrade
Free Cash Flow Margin
-19.13%-23.66%-15.41%-23.83%-35.71%-13.60%
Upgrade
Free Cash Flow Per Share
-770.74-866.56-388.19-916.59-1899.50-570.07
Upgrade
Cash Interest Paid
1,6501,641882.09542.28666.46431.79
Upgrade
Cash Income Tax Paid
-226.18-90.42136.75115.2916.33
Upgrade
Levered Free Cash Flow
-2,180-3,148-7,541-15,264-32,913-7,935
Upgrade
Unlevered Free Cash Flow
452.22-536.9-6,424-14,461-31,146-6,925
Upgrade
Change in Working Capital
-250.242,17116,0404,883-26,873-142.97
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.