Aroot Co., Ltd. (KOSDAQ:096690)
South Korea
· Delayed Price · Currency is KRW 987.77
+6.49 (0.66%)
At close: Jun 17, 2025, 3:30 PM KST
Aroot 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 | -24,852 | -44,996 | -12,906 | 14,519 | -102,161 | -25,060 | Upgrade
|
| Depreciation & Amortization | 4,574 | 3,955 | 1,729 | 1,717 | 1,881 | 1,927 | Upgrade
|
| Loss (Gain) From Sale of Assets | -454.93 | -20.28 | -85.73 | -22.36 | -484.79 | -496.32 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4,666 | 25,727 | -64.67 | -763.67 | 14.57 | 1,859 | Upgrade
|
| Loss (Gain) From Sale of Investments | -471.75 | -466.64 | -1,792 | 5,341 | -2,321 | 1,226 | Upgrade
|
| Loss (Gain) on Equity Investments | -5,866 | -4,343 | -9,991 | -8,937 | 14,969 | 12,798 | Upgrade
|
| Stock-Based Compensation | 565.09 | 618.75 | 704.12 | 156.39 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 13,301 | 13,799 | 527.97 | -1,231 | -1,610 | -296.06 | Upgrade
|
| Other Operating Activities | 538.9 | -109.13 | 18,632 | -5,078 | 88,233 | 9,324 | Upgrade
|
| Change in Accounts Receivable | 3,913 | -9,478 | 33.44 | -6,799 | -3,032 | 817.72 | Upgrade
|
| Change in Inventory | 5,573 | 3,305 | -11,315 | -28,666 | -16,650 | -2,498 | Upgrade
|
| Change in Accounts Payable | -1,791 | -1,865 | -1,611 | 924.28 | 830.93 | -542 | Upgrade
|
| Change in Unearned Revenue | - | - | 826.22 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 1,214 | 4,622 | -3,359 | -2,774 | 7.34 | -939.1 | Upgrade
|
| Operating Cash Flow | 909.84 | -9,252 | -18,672 | -31,614 | -20,324 | -1,880 | Upgrade
|
| Capital Expenditures | -17,022 | -25,661 | -1,238 | -422.9 | -1,257 | -3,917 | Upgrade
|
| Sale of Property, Plant & Equipment | 25.05 | 743.71 | - | 30.18 | 2 | 6.82 | Upgrade
|
| Cash Acquisitions | 738.8 | -15,324 | - | - | - | - | Upgrade
|
| Divestitures | 0.19 | - | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -13.5 | -33.44 | 616.29 | -1,361 | 59.7 | -11.54 | Upgrade
|
| Investment in Securities | 30,095 | 28,095 | 1,783 | 6,054 | -18,793 | -15,815 | Upgrade
|
| Other Investing Activities | 3,079 | -1,055 | -132.94 | 974.63 | 2,562 | -1,072 | Upgrade
|
| Investing Cash Flow | 16,948 | -13,211 | 987.27 | 11,078 | -11,989 | -16,590 | Upgrade
|
| Short-Term Debt Issued | - | 31,574 | 14,807 | 14,801 | 4,384 | - | Upgrade
|
| Long-Term Debt Issued | - | 31,069 | - | 10,770 | 57,165 | 11,000 | Upgrade
|
| Total Debt Issued | 34,826 | 62,643 | 14,807 | 25,571 | 61,549 | 11,000 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -4,798 | -1,001 | - | Upgrade
|
| Long-Term Debt Repaid | - | -31,193 | -23,724 | -3,517 | -468.78 | -372.6 | Upgrade
|
| Total Debt Repaid | -31,661 | -31,193 | -23,724 | -8,315 | -1,470 | -372.6 | Upgrade
|
| Net Debt Issued (Repaid) | 3,166 | 31,450 | -8,917 | 17,256 | 60,080 | 10,627 | Upgrade
|
| Issuance of Common Stock | 350.05 | 350.05 | 3,182 | - | 490 | 998.18 | Upgrade
|
| Repurchase of Common Stock | -7.99 | -7.99 | - | - | - | -15.95 | Upgrade
|
| Dividends Paid | - | - | -0.05 | -0.05 | -0.11 | - | Upgrade
|
| Other Financing Activities | 428.5 | 496.5 | 226.93 | -2 | -398.01 | 4,373 | Upgrade
|
| Financing Cash Flow | 3,936 | 32,289 | -5,508 | 17,254 | 60,172 | 15,982 | Upgrade
|
| Foreign Exchange Rate Adjustments | 73.63 | 77.18 | -8.27 | -669.48 | 15.05 | -86.14 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | 21,868 | 9,903 | -23,202 | -3,952 | 27,874 | -2,573 | Upgrade
|
| Free Cash Flow | -16,112 | -34,912 | -19,910 | -32,037 | -21,581 | -5,797 | Upgrade
|
| Free Cash Flow Margin | -28.09% | -50.90% | -32.00% | -49.37% | -47.03% | -16.72% | Upgrade
|
| Free Cash Flow Per Share | -481.34 | -1042.98 | -616.24 | -893.79 | -973.42 | -537.26 | Upgrade
|
| Cash Interest Paid | 3,421 | 3,166 | 640.15 | 332.02 | 245.95 | 866.31 | Upgrade
|
| Cash Income Tax Paid | 658.43 | 628.19 | 2.63 | -1,214 | -113.01 | -253.28 | Upgrade
|
| Levered Free Cash Flow | 6,206 | -24,656 | 30,908 | -51,548 | -18,607 | -16,729 | Upgrade
|
| Unlevered Free Cash Flow | 8,830 | -22,335 | 31,170 | -51,201 | -17,440 | -14,214 | Upgrade
|
| Change in Net Working Capital | -35,090 | -11,799 | -33,777 | 51,404 | 15,932 | 10,541 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.