Green Cross Medical Science Corporation (KOSDAQ: 142280)
South Korea
· Delayed Price · Currency is KRW 3,860.00
-40.00 (-1.03%)
Jan 22, 2025, 3:00 PM KST
Green Cross Medical Science 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 | Sep '24 Sep 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 | 150.14 | 1,797 | -3,581 | -21,202 | 6,717 | -16,205 | Upgrade
|
| Depreciation & Amortization | 3,785 | 3,854 | 4,107 | 3,831 | 3,162 | 2,972 | Upgrade
|
| Loss (Gain) From Sale of Assets | 212.38 | 9.99 | -3.55 | -3.77 | -862.12 | -1.87 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 5,101 | Upgrade
|
| Loss (Gain) From Sale of Investments | 396.55 | 396.55 | -650.69 | -49.98 | -34.56 | -23.52 | Upgrade
|
| Provision & Write-off of Bad Debts | 89.05 | 265.8 | 608.87 | 7,210 | -12.12 | -5.25 | Upgrade
|
| Other Operating Activities | 4,481 | 559.11 | -263.1 | 7,252 | 2,997 | 99.41 | Upgrade
|
| Change in Accounts Receivable | -1,084 | -1,432 | 502.23 | 908.72 | -5,763 | -1,356 | Upgrade
|
| Change in Inventory | -3,770 | 626.73 | 15,324 | -9,254 | -19,245 | 993.23 | Upgrade
|
| Change in Accounts Payable | 1,217 | 1,058 | -2,273 | -7,545 | 6,808 | 380.79 | Upgrade
|
| Change in Other Net Operating Assets | 30.88 | -2,894 | -2,891 | 658.53 | -2,527 | 3,938 | Upgrade
|
| Operating Cash Flow | 5,508 | 4,241 | 10,880 | -18,195 | -8,760 | -4,108 | Upgrade
|
| Operating Cash Flow Growth | 152.13% | -61.02% | - | - | - | - | Upgrade
|
| Capital Expenditures | -5,225 | -5,632 | -3,426 | -3,598 | -2,554 | -22,460 | Upgrade
|
| Sale of Property, Plant & Equipment | -42.07 | 8.81 | 300.15 | 124.39 | 46.7 | 20.74 | Upgrade
|
| Divestitures | - | - | - | - | 2,500 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -52.59 | -250 | -75.95 | - | -28.86 | 144.47 | Upgrade
|
| Investment in Securities | 0 | 1,793 | -2,472 | 740.98 | 2,643 | 117.2 | Upgrade
|
| Other Investing Activities | -19.29 | 256.95 | -0 | - | - | -0 | Upgrade
|
| Investing Cash Flow | -5,339 | -3,823 | -5,675 | -3,279 | 2,607 | -22,178 | Upgrade
|
| Short-Term Debt Issued | - | 13,800 | 29,940 | 129,900 | 5,800 | 46,600 | Upgrade
|
| Long-Term Debt Issued | - | - | 30,000 | - | 800 | - | Upgrade
|
| Total Debt Issued | 21,000 | 13,800 | 59,940 | 129,900 | 6,600 | 46,600 | Upgrade
|
| Short-Term Debt Repaid | - | -16,216 | -57,212 | -110,187 | -3,410 | -45,918 | Upgrade
|
| Long-Term Debt Repaid | - | -1,019 | -962.68 | -889.9 | -1,202 | -20,434 | Upgrade
|
| Total Debt Repaid | -27,214 | -17,235 | -58,175 | -111,077 | -4,612 | -66,352 | Upgrade
|
| Net Debt Issued (Repaid) | -6,214 | -3,435 | 1,765 | 18,823 | 1,988 | -19,752 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 51,578 | Upgrade
|
| Other Financing Activities | -4.96 | - | -0 | -0 | - | -698.61 | Upgrade
|
| Financing Cash Flow | -6,219 | -3,435 | 1,765 | 18,823 | 1,988 | 31,127 | Upgrade
|
| Foreign Exchange Rate Adjustments | -23.74 | 9.59 | -62.79 | 0.71 | -21.71 | -12.32 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -6,074 | -3,007 | 6,908 | -2,650 | -4,187 | 4,830 | Upgrade
|
| Free Cash Flow | 283.28 | -1,391 | 7,454 | -21,793 | -11,314 | -26,568 | Upgrade
|
| Free Cash Flow Margin | 0.28% | -1.48% | 6.59% | -21.43% | -9.98% | -32.60% | Upgrade
|
| Free Cash Flow Per Share | 11.87 | -51.96 | 353.61 | -1034.47 | -537.04 | -2406.91 | Upgrade
|
| Cash Interest Paid | 93 | 338.74 | 667.84 | 1,134 | 214.45 | 576.22 | Upgrade
|
| Cash Income Tax Paid | 9.91 | 134.94 | 65.83 | 232.3 | 4.49 | -35.94 | Upgrade
|
| Levered Free Cash Flow | -15,387 | -8,253 | 26,702 | -16,568 | -13,193 | -19,280 | Upgrade
|
| Unlevered Free Cash Flow | -13,506 | -6,185 | 28,499 | -15,835 | -12,901 | -18,736 | Upgrade
|
| Change in Net Working Capital | 12,506 | 4,951 | -29,024 | 3,465 | 16,104 | -2,493 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.