Voronoi, Inc. (KOSDAQ:310210)
South Korea
· Delayed Price · Currency is KRW 95,800
-4,200 (-4.20%)
Jun 13, 2025, 3:30 PM KST
Voronoi 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 | 2017 - 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 | 2017 - 2019 |
Net Income | -40,152 | -32,613 | -36,848 | -19,900 | -15,096 | -23,187 | Upgrade
|
Depreciation & Amortization | 1,897 | 1,966 | 2,705 | 3,031 | 3,211 | 3,268 | Upgrade
|
Loss (Gain) From Sale of Assets | -13.69 | -13.69 | -22.48 | -10.39 | 2,926 | 196.85 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | 4,255 | - | 4,270 | - | Upgrade
|
Loss (Gain) From Sale of Investments | -761.57 | -995.38 | -799.35 | 250.17 | - | - | Upgrade
|
Stock-Based Compensation | 2,301 | 1,174 | - | 881.05 | 311 | 8,075 | Upgrade
|
Other Operating Activities | -31.2 | -45.99 | 3,325 | 2,507 | -652.03 | -3,038 | Upgrade
|
Change in Other Net Operating Assets | 1,205 | 1,476 | -1,464 | -3,093 | -12,609 | -1,210 | Upgrade
|
Operating Cash Flow | -35,555 | -29,052 | -28,849 | -16,335 | -17,640 | -15,895 | Upgrade
|
Capital Expenditures | -1,891 | -1,124 | -1,080 | -545.82 | -575.78 | -377.09 | Upgrade
|
Sale of Property, Plant & Equipment | 14.12 | 14.12 | 47.32 | 68.15 | - | 307.92 | Upgrade
|
Sale (Purchase) of Intangibles | -121.93 | -108 | -2.33 | -6.59 | -7.23 | - | Upgrade
|
Investment in Securities | 31,826 | 23,527 | -31,087 | -37,559 | -60.42 | 168.66 | Upgrade
|
Other Investing Activities | - | - | -0 | -0 | - | - | Upgrade
|
Investing Cash Flow | 29,779 | 22,290 | -32,212 | -38,043 | -643.42 | 99.48 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | 2,100 | - | Upgrade
|
Long-Term Debt Issued | - | - | - | - | 25,000 | - | Upgrade
|
Total Debt Issued | - | - | - | - | 27,100 | - | Upgrade
|
Short-Term Debt Repaid | - | - | - | -2,100 | - | - | Upgrade
|
Long-Term Debt Repaid | - | -783.45 | -631.65 | -669.98 | -2,743 | -688.81 | Upgrade
|
Total Debt Repaid | -786.58 | -783.45 | -631.65 | -2,770 | -2,743 | -688.81 | Upgrade
|
Net Debt Issued (Repaid) | -786.58 | -783.45 | -631.65 | -2,770 | 24,357 | -688.81 | Upgrade
|
Issuance of Common Stock | 3,669 | 4,742 | 64,847 | 53,040 | - | 27,413 | Upgrade
|
Repurchase of Common Stock | - | - | -176.21 | - | - | - | Upgrade
|
Other Financing Activities | -14.43 | -23.01 | -1,082 | -3,190 | -1.21 | - | Upgrade
|
Financing Cash Flow | 2,868 | 3,936 | 62,957 | 47,080 | 24,356 | 26,724 | Upgrade
|
Foreign Exchange Rate Adjustments | 17.09 | 123.8 | -58.33 | 112.18 | 183.83 | -37.64 | Upgrade
|
Miscellaneous Cash Flow Adjustments | 0 | - | - | - | 0 | - | Upgrade
|
Net Cash Flow | -2,891 | -2,703 | 1,838 | -7,185 | 6,257 | 10,892 | Upgrade
|
Free Cash Flow | -37,446 | -30,176 | -29,929 | -16,881 | -18,216 | -16,272 | Upgrade
|
Free Cash Flow Margin | - | - | - | -172.82% | -123.21% | -263.30% | Upgrade
|
Free Cash Flow Per Share | -2109.24 | -1721.29 | -1950.39 | -1209.23 | -1459.07 | -1392.96 | Upgrade
|
Cash Interest Paid | 52.07 | 54.53 | 30.63 | 66.61 | 437.63 | 130.72 | Upgrade
|
Cash Income Tax Paid | 107.32 | 142.37 | 174.69 | 505.1 | 1.31 | -11.77 | Upgrade
|
Levered Free Cash Flow | -20,109 | -16,087 | -22,503 | -12,054 | -13,423 | 484.32 | Upgrade
|
Unlevered Free Cash Flow | -19,874 | -15,724 | -21,310 | -10,727 | -12,902 | 573.33 | Upgrade
|
Change in Net Working Capital | -4,946 | -5,079 | 3,348 | 2,921 | 9,078 | -6,494 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.