Neptune Company (KOSDAQ:217270)
South Korea
· Delayed Price · Currency is KRW 8,890.00
+170.00 (1.95%)
At close: Jun 20, 2025, 3:30 PM KST
Neptune Company 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 | -12,909 | 1,945 | -15,702 | -162,019 | 77,671 | 46,237 | Upgrade
|
| Depreciation & Amortization | 8,181 | 8,342 | 7,026 | 4,058 | 2,604 | 2,344 | Upgrade
|
| Loss (Gain) From Sale of Assets | 221.56 | 210.54 | -49.14 | 71.03 | -5,619 | 215.39 | Upgrade
|
| Asset Writedown & Restructuring Costs | 27,945 | 27,945 | 2,819 | 6,190 | 4,250 | 812.08 | Upgrade
|
| Loss (Gain) From Sale of Investments | -13,414 | -26,947 | 7,348 | 146,973 | -117,250 | -67,000 | Upgrade
|
| Loss (Gain) on Equity Investments | 2,800 | 2,967 | 19,142 | 14,903 | 836.86 | 2,693 | Upgrade
|
| Stock-Based Compensation | 489.41 | 505.87 | 1,136 | 168.3 | 313.39 | 370.67 | Upgrade
|
| Provision & Write-off of Bad Debts | -98.59 | -91.21 | 80.59 | 19.27 | -0.47 | -2.18 | Upgrade
|
| Other Operating Activities | 10,419 | 9,111 | -11,882 | -32,147 | 11,488 | 10,571 | Upgrade
|
| Change in Accounts Receivable | 546.6 | 132.39 | -10,471 | 453.43 | 322.36 | -176.98 | Upgrade
|
| Change in Inventory | -62.01 | -10.68 | -8.78 | -16.86 | - | 0.09 | Upgrade
|
| Change in Unearned Revenue | 1,086 | 1,463 | 1,502 | -14.3 | -34.62 | -568.38 | Upgrade
|
| Change in Other Net Operating Assets | -7,710 | -3,923 | 516.15 | -8,218 | 5,605 | -3,575 | Upgrade
|
| Operating Cash Flow | 17,495 | 21,650 | 1,457 | -29,579 | -19,814 | -8,078 | Upgrade
|
| Operating Cash Flow Growth | 63.57% | 1386.14% | - | - | - | - | Upgrade
|
| Capital Expenditures | -329.94 | -181.42 | -166.19 | -617.49 | -2,321 | -352.6 | Upgrade
|
| Sale of Property, Plant & Equipment | 29.06 | 22.01 | 39.2 | 12.98 | 9.16 | 19.02 | Upgrade
|
| Cash Acquisitions | -11,625 | -7,705 | -2,871 | - | -40,648 | -507.1 | Upgrade
|
| Divestitures | - | - | - | 25,361 | 14,154 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.13 | -1.59 | 1,301 | -1,190 | -1,473 | - | Upgrade
|
| Investment in Securities | -6,608 | -4,544 | 4,204 | 22,289 | -144,140 | 36,362 | Upgrade
|
| Other Investing Activities | -45.6 | 116.55 | -181.9 | 230.82 | -330.3 | 9.33 | Upgrade
|
| Investing Cash Flow | -18,440 | -12,458 | 3,045 | 46,258 | -174,749 | 35,630 | Upgrade
|
| Long-Term Debt Issued | - | - | 9,500 | 500.11 | 1,750 | - | Upgrade
|
| Total Debt Issued | - | - | 9,500 | 500.11 | 1,750 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -1,961 | -100 | Upgrade
|
| Long-Term Debt Repaid | - | -12,126 | -2,096 | -3,683 | -565.8 | -9,723 | Upgrade
|
| Total Debt Repaid | -2,711 | -12,126 | -2,096 | -3,683 | -2,527 | -9,823 | Upgrade
|
| Net Debt Issued (Repaid) | -2,711 | -12,126 | 7,404 | -3,182 | -777.07 | -9,823 | Upgrade
|
| Issuance of Common Stock | 265.97 | 265.97 | 973.96 | 1,132 | 201,967 | 494.18 | Upgrade
|
| Repurchase of Common Stock | - | -0.54 | -2.23 | -17,559 | - | - | Upgrade
|
| Other Financing Activities | 0 | - | -443.79 | -28.11 | -0 | - | Upgrade
|
| Financing Cash Flow | -2,445 | -11,860 | 7,932 | -19,638 | 201,190 | -9,329 | Upgrade
|
| Foreign Exchange Rate Adjustments | 371.45 | 481.8 | 393.64 | -177 | 73.4 | -29.99 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -3,019 | -2,187 | 12,828 | -3,136 | 6,700 | 18,193 | Upgrade
|
| Free Cash Flow | 17,165 | 21,468 | 1,291 | -30,196 | -22,135 | -8,431 | Upgrade
|
| Free Cash Flow Growth | 62.68% | 1563.45% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 13.35% | 17.66% | 1.29% | -102.48% | -109.11% | -42.93% | Upgrade
|
| Free Cash Flow Per Share | 382.84 | 478.22 | 28.90 | -872.10 | -687.26 | -333.34 | Upgrade
|
| Cash Interest Paid | 16.57 | 298.37 | 257.63 | 25.8 | 131.57 | 47.72 | Upgrade
|
| Cash Income Tax Paid | - | -1,033 | 2,125 | 96.83 | 7,318 | 401.4 | Upgrade
|
| Levered Free Cash Flow | 15,154 | 13,721 | 3,225 | -30,261 | -19,253 | 2,427 | Upgrade
|
| Unlevered Free Cash Flow | 15,458 | 14,025 | 3,628 | -30,025 | -19,024 | 2,609 | Upgrade
|
| Change in Net Working Capital | -705.64 | 20.88 | 7,016 | 14,526 | 2,769 | -5,666 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.