Airrane Co., Ltd. (KOSDAQ:163280)
South Korea flag South Korea · Delayed Price · Currency is KRW
17,910
+170 (0.96%)
Last updated: Aug 7, 2025

Airrane Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
2,5011,976-15,060-4,619-1,259
Depreciation & Amortization
2,2471,9591,307806.56596.93
Other Amortization
---15.2510.12
Loss (Gain) From Sale of Assets
161.12161.12--54.6-
Asset Writedown & Restructuring Costs
--4.43--
Loss (Gain) From Sale of Investments
-0.86-1.2-1.374.18-0.8
Stock-Based Compensation
1,3571,3601,026--
Provision & Write-off of Bad Debts
-13.58-24.48-65.13-30.47-
Other Operating Activities
29.41-85.5915,3306,493909.71
Change in Accounts Receivable
-2,050-2,325189.42-907.47-782.07
Change in Inventory
-2,129-1,165-789.47-231.45-1,664
Change in Accounts Payable
645.921,059305.18-707.6714.83
Change in Other Net Operating Assets
-2,376-3,0492,265916.78198.78
Operating Cash Flow
371.51-135.474,5111,685-1,975
Operating Cash Flow Growth
-82.03%-167.65%--
Capital Expenditures
-7,269-14,500-5,169-10,493-1,668
Sale of Property, Plant & Equipment
---955.5-
Sale (Purchase) of Intangibles
-18.09-19.16-471.7-279.16-132.19
Investment in Securities
-1,87713712.23-5.6-186
Other Investing Activities
-24.87-42.29-67.88627.39-329.6
Investing Cash Flow
-10,160-15,395-5,726-9,024-2,316
Short-Term Debt Issued
-5,80024078.08736.94
Long-Term Debt Issued
-363-1,6004,975
Total Debt Issued
1,1636,1632401,6785,712
Short-Term Debt Repaid
--940-1,466-153.17-1,929
Long-Term Debt Repaid
--102.53-760.22-109.39-507.46
Total Debt Repaid
-95.55-1,043-2,227-262.55-2,436
Net Debt Issued (Repaid)
1,0675,120-1,9871,4163,275
Issuance of Common Stock
28,42828,428-5,0006,000
Other Financing Activities
-1,683-1,683-0-2120
Financing Cash Flow
27,81331,8668,5136,3959,295
Foreign Exchange Rate Adjustments
286.43259.99-46.49-161.26-
Net Cash Flow
18,31116,5957,252-1,1065,004
Free Cash Flow
-6,898-14,635-657.79-8,807-3,643
Free Cash Flow Margin
-25.84%-59.74%-4.03%-68.07%-68.18%
Free Cash Flow Per Share
-1014.13-2498.05-276.72-4141.23-
Cash Interest Paid
291.84255.9304.99294.71-
Cash Income Tax Paid
717.55454.56289.483.54-
Levered Free Cash Flow
--16,338-3,011-7,352-
Unlevered Free Cash Flow
--16,172-993.53-5,841-
Change in Net Working Capital
-6,142-2,310-3,479-
Source: S&P Global Market Intelligence. Standard template. Financial Sources.