IntoCell, Inc. (KOSDAQ:287840)
South Korea flag South Korea · Delayed Price · Currency is KRW
23,900
-500 (-2.05%)
At close: Aug 5, 2025, 3:30 PM KST

Theseus Pharmaceuticals Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202019 - 2020
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2020
Net Income
-8,950-9,913-16,775-8,667-7,331-9,789
Upgrade
Depreciation & Amortization
667.74684.79842.83776.07646.08561.51
Upgrade
Asset Writedown & Restructuring Costs
--31.58---
Upgrade
Loss (Gain) From Sale of Investments
15.32-12.84-63.4617.33-11.67-
Upgrade
Stock-Based Compensation
24.9550.43134.4199.47255.83264.23
Upgrade
Other Operating Activities
438.6368.69415.99179.592,7755,601
Upgrade
Change in Accounts Receivable
--7.1-5.94---
Upgrade
Change in Other Net Operating Assets
602.991,783-1,3541,431-62.35-1,326
Upgrade
Operating Cash Flow
-7,200-7,046-16,774-6,063-3,728-4,688
Upgrade
Capital Expenditures
-90.92-71.28-233.75-373.13-439.54-384.47
Upgrade
Sale (Purchase) of Intangibles
-1,384-1,166-838.01-430.42-581.68-458.48
Upgrade
Investment in Securities
3,0075,0749,8579,102-24,9433,069
Upgrade
Other Investing Activities
20.67-146.4265-140-1,001-202.58
Upgrade
Investing Cash Flow
1,5533,6908,8508,158-26,9662,023
Upgrade
Short-Term Debt Issued
--10,000-5,000-
Upgrade
Total Debt Issued
--10,000-5,000-
Upgrade
Short-Term Debt Repaid
----5,000--
Upgrade
Long-Term Debt Repaid
--21.93-23.97-25.87-3,026-23.35
Upgrade
Total Debt Repaid
-21.76-21.93-23.97-5,026-3,026-23.35
Upgrade
Net Debt Issued (Repaid)
-21.76-21.939,976-5,0261,974-23.35
Upgrade
Issuance of Common Stock
4,2284,228107.3550.8-34,030
Upgrade
Other Financing Activities
-0150-0--0-
Upgrade
Financing Cash Flow
4,2074,35610,083-4,9751,97434,007
Upgrade
Foreign Exchange Rate Adjustments
2.0111.5614.4-0.010.29-0.01
Upgrade
Miscellaneous Cash Flow Adjustments
0-----
Upgrade
Net Cash Flow
-1,4391,0122,175-2,880-28,72031,342
Upgrade
Free Cash Flow
-7,291-7,117-17,007-6,436-4,168-5,072
Upgrade
Free Cash Flow Margin
-247.37%-244.99%-1052.17%--2976.28%-
Upgrade
Free Cash Flow Per Share
-553.37-542.77-1310.88-496.10-371.79-842.03
Upgrade
Cash Interest Paid
258.91308.37168.122.6855.0557
Upgrade
Cash Income Tax Paid
--35.19-15.89101.125.441.5
Upgrade
Levered Free Cash Flow
--4,858-12,345-4,391-32,954-1,441
Upgrade
Unlevered Free Cash Flow
--4,661-12,307-4,389-32,532-475.18
Upgrade
Change in Net Working Capital
--2,0111,209-1,53729,008-2,676
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.