FutureChem Co.,Ltd (KOSDAQ:220100)
South Korea · Delayed Price · Currency is KRW 22,450
-1,250 (-5.27%)
At close: Feb 6, 2026
FutureChem Co.,Ltd 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Net Income | -4,236 | -9,418 | -6,709 | -13,959 | -3,420 | -23,101 |
Depreciation & Amortization | 5,490 | 6,136 | 5,656 | 4,608 | 4,572 | 4,084 |
Loss (Gain) From Sale of Assets | -17.05 | 1,020 | -10.28 | - | -1.79 | -3.47 |
Asset Writedown & Restructuring Costs | - | 0 | - | - | 6.73 | 125.86 |
Loss (Gain) From Sale of Investments | -918.04 | -53.86 | -421.53 | 524.24 | -292.31 | 1,686 |
Stock-Based Compensation | 19.97 | 22.03 | 338.67 | 310.13 | 378.96 | 51.34 |
Provision & Write-off of Bad Debts | -0.46 | -1.45 | 7.22 | -4.73 | -5.15 | -11.61 |
Other Operating Activities | -2,078 | -1,383 | 73.42 | 581.64 | -3,760 | 16,991 |
Change in Accounts Receivable | -432.82 | -341.8 | -462.82 | 466.1 | 698.96 | -1,092 |
Change in Inventory | 92.68 | 269.81 | -389.4 | -256.09 | 364.03 | -317.61 |
Change in Accounts Payable | 281.29 | 305.66 | -79.62 | -182.67 | -654.49 | -296.08 |
Change in Unearned Revenue | -24.87 | 45.08 | -24.18 | -25.84 | 102.49 | -6.16 |
Change in Other Net Operating Assets | -195.77 | 190.25 | -1,699 | 328.14 | -937.33 | -386.26 |
Operating Cash Flow | -2,019 | -3,209 | -3,720 | -7,610 | -2,947 | -2,277 |
Capital Expenditures | -532.22 | -103.6 | -3,569 | -2,987 | -8,391 | -3,438 |
Sale (Purchase) of Intangibles | -2,067 | -1,779 | -1,151 | -970.42 | -1,591 | -67.77 |
Investment in Securities | 2,616 | -10,135 | 24,207 | -11,987 | 14,312 | -18,360 |
Other Investing Activities | 58.57 | 48.92 | 11.41 | 38.43 | -27.44 | 133.32 |
Investing Cash Flow | 211.24 | -11,494 | 19,663 | -15,906 | 4,302 | -21,154 |
Long-Term Debt Issued | - | 6,500 | - | - | - | - |
Total Debt Issued | - | 6,500 | - | - | - | - |
Long-Term Debt Repaid | - | -1,085 | -10,411 | -7,869 | -1,651 | -5,088 |
Total Debt Repaid | -1,065 | -1,085 | -10,411 | -7,869 | -1,651 | -5,088 |
Net Debt Issued (Repaid) | -1,065 | 5,415 | -10,411 | -7,869 | -1,651 | -5,088 |
Issuance of Common Stock | - | - | - | 31,089 | - | 29,790 |
Repurchase of Common Stock | - | - | - | -34.58 | - | -13.89 |
Other Financing Activities | -0 | -0 | -110.25 | 10.25 | -5 | 23.88 |
Financing Cash Flow | -1,065 | 11,915 | -10,521 | 23,195 | -1,656 | 24,712 |
Foreign Exchange Rate Adjustments | 137.49 | 135.64 | 0.89 | -21.8 | -5.02 | - |
Miscellaneous Cash Flow Adjustments | - | - | - | -0 | - | - |
Net Cash Flow | -2,735 | -2,653 | 5,422 | -342.88 | -306.61 | 1,282 |
Free Cash Flow | -2,551 | -3,313 | -7,289 | -10,597 | -11,339 | -5,714 |
Free Cash Flow Margin | -13.61% | -19.16% | -52.19% | -84.28% | -95.94% | -51.89% |
Free Cash Flow Per Share | -115.47 | -149.91 | -329.88 | -555.71 | -631.66 | -471.52 |
Cash Interest Paid | 445.32 | 487.64 | 472.19 | 685.57 | 100.22 | 110 |
Cash Income Tax Paid | 97.2 | -92.56 | 132.68 | -3.97 | 23.22 | -59.39 |
Levered Free Cash Flow | 337.22 | 2,827 | -7,231 | -7,347 | -22,182 | -3,931 |
Unlevered Free Cash Flow | 944.65 | 3,233 | -6,932 | -6,499 | -21,355 | -1,591 |
Change in Working Capital | -279.49 | 469 | -2,655 | 329.64 | -426.33 | -2,098 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.