GIANTSTEP Inc. (KOSDAQ:289220)
South Korea
· Delayed Price · Currency is KRW 7,050.00
+180.00 (2.62%)
Jun 5, 2025, 3:30 PM KST
GIANTSTEP 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 | 2016 - 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 | 2016 - 2019 |
| Net Income | -26,786 | -27,052 | -24,608 | -12,272 | -3,515 | -1,422 | Upgrade
|
| Depreciation & Amortization | 8,620 | 8,834 | 8,948 | 6,386 | 3,410 | 2,549 | Upgrade
|
| Loss (Gain) From Sale of Assets | -72.57 | -78.6 | -19.91 | 4.92 | -17.34 | 23.35 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7,037 | 7,037 | 1,405 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 6,463 | 6,595 | 544.62 | -3,774 | 1,139 | -16.32 | Upgrade
|
| Stock-Based Compensation | 46.33 | 136.14 | 791.59 | 981.05 | 410.91 | 236.7 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,124 | 1,105 | 65.77 | -7.02 | -81.61 | -218.05 | Upgrade
|
| Other Operating Activities | -1,386 | -1,717 | 1,222 | 604.67 | 229.91 | -561.71 | Upgrade
|
| Change in Accounts Receivable | -1,689 | -799.47 | -6,779 | 1,938 | -4,652 | 213.76 | Upgrade
|
| Change in Inventory | -211.03 | 119.28 | -527.8 | -153.2 | 17.1 | -409.26 | Upgrade
|
| Change in Accounts Payable | -125.35 | 96.76 | -396.4 | 237.68 | 268.76 | -185.5 | Upgrade
|
| Change in Unearned Revenue | 472.71 | -49.96 | -584.53 | 9.25 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -721.14 | -2,409 | 6,657 | -1,425 | 3,276 | 122.89 | Upgrade
|
| Operating Cash Flow | -7,227 | -8,183 | -13,280 | -7,470 | 485.8 | 332.92 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 45.92% | 66.90% | Upgrade
|
| Capital Expenditures | -1,004 | -659.39 | -2,382 | -12,011 | -5,232 | -1,617 | Upgrade
|
| Sale of Property, Plant & Equipment | 38.45 | 37.27 | 9.96 | 13.76 | 26.45 | 9.87 | Upgrade
|
| Cash Acquisitions | - | - | - | -6,269 | -455.58 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -7.4 | -11.16 | -336.27 | -681.53 | -168.75 | -426.52 | Upgrade
|
| Investment in Securities | -8,889 | 20,001 | -7,978 | 58,703 | -107,696 | 25.76 | Upgrade
|
| Other Investing Activities | -629.03 | 1,041 | 433.09 | -30.56 | -513.75 | -174.53 | Upgrade
|
| Investing Cash Flow | -10,950 | 19,822 | -11,029 | 39,663 | -117,272 | -2,183 | Upgrade
|
| Short-Term Debt Issued | - | 2,004 | - | 2,000 | - | 223.47 | Upgrade
|
| Total Debt Issued | 524.25 | 2,004 | - | 2,000 | - | 223.47 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -289.9 | -950 | Upgrade
|
| Long-Term Debt Repaid | - | -4,478 | -3,361 | -5,648 | -1,450 | -1,065 | Upgrade
|
| Total Debt Repaid | -3,134 | -4,478 | -3,361 | -5,648 | -1,740 | -2,015 | Upgrade
|
| Net Debt Issued (Repaid) | -2,609 | -2,474 | -3,361 | -3,648 | -1,740 | -1,791 | Upgrade
|
| Issuance of Common Stock | 997.94 | - | - | 3,586 | 114,987 | 7,992 | Upgrade
|
| Other Financing Activities | -11.47 | -11.47 | 1 | - | - | - | Upgrade
|
| Financing Cash Flow | -1,623 | -2,485 | -3,360 | -62.32 | 113,247 | 6,201 | Upgrade
|
| Foreign Exchange Rate Adjustments | -207.93 | -352.96 | -7.9 | 85.8 | 90.56 | -47.77 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | -0 | - | 0 | - | Upgrade
|
| Net Cash Flow | -20,008 | 8,801 | -27,677 | 32,216 | -3,449 | 4,303 | Upgrade
|
| Free Cash Flow | -8,231 | -8,843 | -15,663 | -19,482 | -4,746 | -1,284 | Upgrade
|
| Free Cash Flow Margin | -16.93% | -17.65% | -37.02% | -47.96% | -14.31% | -6.35% | Upgrade
|
| Free Cash Flow Per Share | -371.00 | -399.72 | -708.03 | -888.60 | -249.70 | -85.54 | Upgrade
|
| Cash Interest Paid | 415.27 | 432.52 | 536.25 | 270.92 | 169.31 | 280.03 | Upgrade
|
| Cash Income Tax Paid | - | -97.03 | 105.56 | 614.44 | -23.65 | -1 | Upgrade
|
| Levered Free Cash Flow | -7,498 | -6,543 | -7,986 | -17,326 | -3,916 | -793.64 | Upgrade
|
| Unlevered Free Cash Flow | -7,215 | -6,241 | -7,679 | -17,152 | -3,810 | -621.88 | Upgrade
|
| Change in Net Working Capital | 4,310 | 3,691 | -1,903 | 592.69 | 402.29 | 422.56 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.