SKAI worldwide Co., Ltd. (KOSDAQ:357880)
South Korea flag South Korea · Delayed Price · Currency is KRW
2,395.00
+235.00 (10.88%)
At close: Jun 4, 2025, 3:30 PM KST

SKAI worldwide Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019
Net Income
-25,054-23,779-16,652-439.921,165-10,226
Upgrade
Depreciation & Amortization
1,3741,5681,4651,181633.11595.98
Upgrade
Loss (Gain) From Sale of Assets
96.27-22.261.010.699.83-171.94
Upgrade
Asset Writedown & Restructuring Costs
215.5215.5----
Upgrade
Loss (Gain) From Sale of Investments
184.27184.27-64.28-129.71-11.93
Upgrade
Loss (Gain) on Equity Investments
2,1372,1392,408536.14--
Upgrade
Stock-Based Compensation
-45.95199.47531.97298.77-
Upgrade
Provision & Write-off of Bad Debts
-27.13-57.13764.19-30.769.33-3
Upgrade
Other Operating Activities
9,86810,4773,5661,642221.179,573
Upgrade
Change in Accounts Receivable
2,2223,394-1,939-2,578-5,5363,053
Upgrade
Change in Inventory
-2,776-2,669-1,659---
Upgrade
Change in Accounts Payable
-1,007-2,3985,143---
Upgrade
Change in Income Taxes
---439.86432.63--
Upgrade
Change in Other Net Operating Assets
1,076-887.95-3,0631,521527.41-4,678
Upgrade
Operating Cash Flow
-11,691-11,790-10,2702,891-2,671-1,845
Upgrade
Capital Expenditures
-331.44-72.24-394.3-918.02-618.29-478.61
Upgrade
Sale of Property, Plant & Equipment
--1.58--779.31
Upgrade
Sale (Purchase) of Intangibles
----1,634-387.71-650
Upgrade
Investment in Securities
-2,904143.3715,783-31,611-12,550197.07
Upgrade
Other Investing Activities
2,1751,291-662.08-907.94-3.7769.97
Upgrade
Investing Cash Flow
-323.82,91014,265-37,938-13,901-77.16
Upgrade
Short-Term Debt Issued
-3.17--2.331,800
Upgrade
Long-Term Debt Issued
--177.2528,121-1,850
Upgrade
Total Debt Issued
11,2033.17177.2528,1212.333,650
Upgrade
Short-Term Debt Repaid
-----3,243-1,443
Upgrade
Long-Term Debt Repaid
--17,732-974.7-491.09-775.84-389.64
Upgrade
Total Debt Repaid
-22,519-17,732-974.7-491.09-4,018-1,833
Upgrade
Net Debt Issued (Repaid)
-11,316-17,728-797.4527,630-4,0161,817
Upgrade
Issuance of Common Stock
21,94321,943297.77-28,7481,458
Upgrade
Other Financing Activities
-240.1-194.840100--30
Upgrade
Financing Cash Flow
10,3874,020-499.6827,73025,6324,245
Upgrade
Foreign Exchange Rate Adjustments
15.5915.59789.05-00.01
Upgrade
Miscellaneous Cash Flow Adjustments
-2,750-2,750-3,9911,771--
Upgrade
Net Cash Flow
-4,362-7,594292.91-5,5459,0592,323
Upgrade
Free Cash Flow
-12,022-11,862-10,6641,973-3,289-2,324
Upgrade
Free Cash Flow Margin
-72.71%-59.76%-43.96%10.29%-20.04%-20.08%
Upgrade
Free Cash Flow Per Share
-649.27-866.56-729.98136.14-282.10-487.45
Upgrade
Cash Interest Paid
143.3860.08--97.6199.21
Upgrade
Cash Income Tax Paid
--100.72-541.91023.81-0.32
Upgrade
Levered Free Cash Flow
-6,870-14,1974,880-4,130-8,969-2,689
Upgrade
Unlevered Free Cash Flow
-5,182-12,3856,606-3,378-8,893-2,069
Upgrade
Change in Net Working Capital
-2,0616,289-13,1373,5539,558999.09
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.