ToolGen Incorporated (KOSDAQ:199800)
South Korea
· Delayed Price · Currency is KRW 29,500
-1,150 (-3.75%)
Jun 13, 2025, 3:30 PM KST
ToolGen 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 |
|---|---|---|---|---|---|
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 |
| Net Income | 6,746 | 6,232 | -42,340 | -18,177 | -20,692 |
| Depreciation & Amortization | 1,854 | 1,833 | 1,542 | 1,075 | 874.67 |
| Loss (Gain) From Sale of Assets | 2.3 | - | 17.71 | 0 | 0 |
| Asset Writedown & Restructuring Costs | - | - | 89.04 | 0.07 | 9.13 |
| Loss (Gain) From Sale of Investments | - | - | -30.98 | - | - |
| Loss (Gain) on Equity Investments | - | - | 21.43 | 25.51 | 29.44 |
| Stock-Based Compensation | - | 129.16 | 1,133 | 3,217 | 4,551 |
| Provision & Write-off of Bad Debts | 7.44 | 12.78 | 49.56 | 52.97 | -5.44 |
| Other Operating Activities | -25,542 | -25,154 | 27,645 | 378.77 | 347.46 |
| Change in Accounts Receivable | 3.75 | -15.36 | -81.84 | -157.26 | -14.26 |
| Change in Inventory | 24.33 | 28.92 | 27.41 | 3.42 | -2.96 |
| Change in Accounts Payable | -115.34 | 75.13 | -55.96 | -163.51 | 153.31 |
| Change in Other Net Operating Assets | 296.69 | 401.45 | -2,923 | -1,242 | -77.94 |
| Operating Cash Flow | -16,724 | -16,457 | -14,907 | -14,987 | -14,828 |
| Capital Expenditures | -403.38 | -458.84 | -6,541 | -5,362 | -603.62 |
| Sale of Property, Plant & Equipment | 1.28 | - | 11.72 | - | - |
| Sale (Purchase) of Intangibles | -76.06 | -76.06 | -143.05 | -19 | -14.09 |
| Investment in Securities | 6,424 | -2,577 | 5,995 | 22,785 | -54,603 |
| Other Investing Activities | -6.02 | -153.73 | -119.43 | -113.29 | -142.06 |
| Investing Cash Flow | 6,056 | -2,593 | -716.21 | 17,609 | -57,978 |
| Long-Term Debt Issued | - | - | 33,000 | - | - |
| Long-Term Debt Repaid | - | -20,985 | -42.3 | -74.53 | -111.2 |
| Net Debt Issued (Repaid) | -20,989 | -20,985 | 32,958 | -74.53 | -111.2 |
| Issuance of Common Stock | 21,517 | 21,796 | 1,007 | 962.04 | 70,716 |
| Other Financing Activities | -0 | -0 | -0 | -0 | -0 |
| Financing Cash Flow | 528.09 | 810.89 | 33,964 | 887.51 | 70,604 |
| Foreign Exchange Rate Adjustments | -36.91 | -31.11 | 7.31 | 7.29 | - |
| Miscellaneous Cash Flow Adjustments | -0 | -0 | -0 | - | -0 |
| Net Cash Flow | -10,176 | -18,270 | 18,348 | 3,517 | -2,201 |
| Free Cash Flow | -17,127 | -16,916 | -21,449 | -20,348 | -15,431 |
| Free Cash Flow Margin | -1905.17% | -1898.61% | -1943.87% | -2736.99% | -966.10% |
| Free Cash Flow Per Share | -2092.84 | -2107.35 | -2710.84 | -2590.39 | -2248.57 |
| Cash Interest Paid | - | - | 537.13 | - | 3.83 |
| Cash Income Tax Paid | - | -286.83 | -168.23 | -17.81 | -41.53 |
| Levered Free Cash Flow | -13,054 | -13,679 | -14,665 | -12,026 | - |
| Unlevered Free Cash Flow | -11,652 | -12,065 | -14,397 | -12,008 | - |
| Change in Net Working Capital | -328.24 | -129.79 | -294 | -1,196 | - |
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.