Wavice Inc. (KOSDAQ:289930)
South Korea · Delayed Price · Currency is KRW 8,200.00
+30.00 (0.37%)
At close: Aug 28, 2025
Wavice 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 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2018 - 2020 |
Net Income | -8,235 | -5,535 | -15,019 | -15,992 | -12,228 | -26,762 | Upgrade |
Depreciation & Amortization | 4,671 | 4,608 | 4,501 | 4,037 | 3,517 | 3,313 | Upgrade |
Loss (Gain) From Sale of Assets | 36.47 | 35.17 | 102.4 | 41.94 | 11.8 | -35.77 | Upgrade |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 1,553 | Upgrade |
Stock-Based Compensation | 1,853 | 951.33 | 522.27 | 471.93 | 500.92 | 82.57 | Upgrade |
Other Operating Activities | 3,229 | 2,910 | 6,907 | 3,658 | 1,908 | 19,147 | Upgrade |
Change in Accounts Receivable | -1,616 | -348.23 | -18.64 | 302.64 | -271.74 | 1,757 | Upgrade |
Change in Inventory | -1,496 | -927.45 | -8,585 | -4,404 | -3,347 | -2,745 | Upgrade |
Change in Accounts Payable | 896.1 | -2,137 | 2,058 | 491.02 | 135.08 | -253.16 | Upgrade |
Change in Other Net Operating Assets | -9,147 | -4,142 | 1,107 | 1,401 | -640.52 | -298.02 | Upgrade |
Operating Cash Flow | -9,809 | -4,584 | -8,426 | -9,993 | -10,415 | -4,241 | Upgrade |
Capital Expenditures | -1,648 | -696.9 | -754.24 | -2,441 | -4,332 | -5,597 | Upgrade |
Sale of Property, Plant & Equipment | 7.51 | 7.51 | 0.7 | - | - | 25.05 | Upgrade |
Sale (Purchase) of Intangibles | -59.76 | -94.6 | -2.8 | -682.33 | -630.56 | -900.69 | Upgrade |
Investment in Securities | 6,303 | -828.6 | -1,654 | 168.36 | 4,039 | -2,186 | Upgrade |
Other Investing Activities | -208.05 | 256.95 | 397.73 | -516.27 | -104.69 | -353.56 | Upgrade |
Investing Cash Flow | 4,395 | -1,356 | -2,012 | -3,472 | -1,029 | -8,954 | Upgrade |
Short-Term Debt Issued | - | - | 500 | - | 800 | - | Upgrade |
Long-Term Debt Issued | - | 350 | 850 | 13,650 | 3,500 | 18,387 | Upgrade |
Total Debt Issued | 1,850 | 350 | 1,350 | 13,650 | 4,300 | 18,387 | Upgrade |
Long-Term Debt Repaid | - | -2,387 | -1,829 | -1,729 | -1,225 | -389.8 | Upgrade |
Total Debt Repaid | -6,206 | -2,387 | -1,829 | -1,729 | -1,225 | -389.8 | Upgrade |
Net Debt Issued (Repaid) | -4,356 | -2,037 | -479.17 | 11,921 | 3,075 | 17,997 | Upgrade |
Issuance of Common Stock | 23,140 | 23,140 | 7,800 | - | 9.19 | - | Upgrade |
Other Financing Activities | -2,969 | -1,402 | -8.65 | -0 | -0 | 98.98 | Upgrade |
Financing Cash Flow | 15,815 | 19,701 | 14,112 | 17,921 | 3,084 | 18,096 | Upgrade |
Foreign Exchange Rate Adjustments | 4.89 | 38.14 | -2.7 | 27.98 | 26.7 | -2.03 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | -0 | - | - | - | Upgrade |
Net Cash Flow | 10,407 | 13,799 | 3,671 | 4,484 | -8,333 | 4,898 | Upgrade |
Free Cash Flow | -11,456 | -5,281 | -9,181 | -12,434 | -14,747 | -9,838 | Upgrade |
Free Cash Flow Margin | -39.01% | -17.97% | -54.36% | -262.46% | -335.61% | -82.24% | Upgrade |
Free Cash Flow Per Share | -954.68 | -472.21 | -1048.89 | -1513.07 | -2053.82 | -1728.88 | Upgrade |
Cash Interest Paid | 472.44 | 654.57 | 1,178 | 864.42 | 899.61 | 629.64 | Upgrade |
Cash Income Tax Paid | 30.85 | 40.81 | 0.25 | 7.43 | 11.02 | -13.59 | Upgrade |
Levered Free Cash Flow | -12,172 | -6,101 | -15,021 | -3,099 | -17,857 | -328.34 | Upgrade |
Unlevered Free Cash Flow | -10,837 | -4,640 | -12,550 | -1,106 | -16,715 | 963.92 | Upgrade |
Change in Working Capital | -11,363 | -7,554 | -5,439 | -2,210 | -4,124 | -1,539 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.