GI Innovation, Inc. (KOSDAQ:358570)
South Korea
· Delayed Price · Currency is KRW 19,580
-520 (-2.59%)
Jul 9, 2025, 3:30 PM KST
GI Innovation 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 - 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 | 2018 - 2019 |
Net Income | -57,202 | -58,784 | -55,495 | -79,833 | -150,742 | -75,933 | Upgrade
|
Depreciation & Amortization | 3,092 | 3,101 | 3,329 | 3,157 | 2,147 | 1,178 | Upgrade
|
Loss (Gain) From Sale of Assets | 1.98 | 0.81 | -6.45 | -10.39 | 1.37 | - | Upgrade
|
Loss (Gain) From Sale of Investments | 5,289 | 5,640 | 2,501 | 12,579 | -381.73 | -757.61 | Upgrade
|
Loss (Gain) on Equity Investments | 4,452 | 5,094 | 2,054 | 694.06 | 17,952 | 7,512 | Upgrade
|
Stock-Based Compensation | 3,370 | 3,155 | 6,547 | 4,488 | 3,772 | 2,027 | Upgrade
|
Provision & Write-off of Bad Debts | 270.42 | 270.42 | - | - | - | - | Upgrade
|
Other Operating Activities | 2,931 | 1,529 | -589.55 | 942.72 | 103,574 | 46,799 | Upgrade
|
Change in Accounts Receivable | - | - | - | 110 | -110 | 3,253 | Upgrade
|
Change in Other Net Operating Assets | -3,094 | -3,432 | 485.69 | -4,678 | -2,790 | 739.5 | Upgrade
|
Operating Cash Flow | -40,890 | -43,427 | -41,174 | -62,550 | -26,577 | -15,182 | Upgrade
|
Capital Expenditures | -669.35 | -24.74 | -566.21 | -2,932 | -3,830 | -3,170 | Upgrade
|
Sale of Property, Plant & Equipment | - | - | - | 32.27 | 0.09 | 7.45 | Upgrade
|
Sale (Purchase) of Intangibles | -142.04 | - | -12.94 | -38.17 | -1,092 | -40.98 | Upgrade
|
Investment in Securities | 27,437 | 24,443 | 23,053 | 66,047 | -133,956 | -7,740 | Upgrade
|
Other Investing Activities | -394.39 | -399.58 | -361.21 | -25.37 | -293.22 | -69.38 | Upgrade
|
Investing Cash Flow | 21,386 | 15,250 | 22,263 | 62,984 | -139,171 | -11,334 | Upgrade
|
Long-Term Debt Issued | - | 10,000 | - | - | - | 30,700 | Upgrade
|
Long-Term Debt Repaid | - | -544.84 | -528.42 | -438.39 | -376.95 | -266.04 | Upgrade
|
Net Debt Issued (Repaid) | 9,432 | 9,455 | -528.42 | -438.39 | -376.95 | 30,434 | Upgrade
|
Issuance of Common Stock | 122,935 | 11,302 | 26,439 | 406.31 | 161,932 | 1,001 | Upgrade
|
Other Financing Activities | -1,819 | -140.09 | -801.33 | - | -62.5 | - | Upgrade
|
Financing Cash Flow | 130,548 | 20,617 | 25,109 | -32.07 | 161,492 | 31,435 | Upgrade
|
Miscellaneous Cash Flow Adjustments | 0 | 0 | 0 | -0 | -0 | - | Upgrade
|
Net Cash Flow | 111,045 | -7,560 | 6,198 | 401.67 | -4,256 | 4,919 | Upgrade
|
Free Cash Flow | -41,559 | -43,451 | -41,741 | -65,482 | -30,407 | -18,352 | Upgrade
|
Free Cash Flow Margin | -19578.70% | -178949.11% | -784.77% | -1870.92% | -542.99% | -166.59% | Upgrade
|
Free Cash Flow Per Share | -936.49 | -982.99 | -967.26 | -1637.20 | -1819.08 | -2616.05 | Upgrade
|
Cash Interest Paid | 338.77 | 351.74 | 327.69 | 358.98 | 249.49 | 195.02 | Upgrade
|
Cash Income Tax Paid | - | -131.23 | 495.71 | 240.77 | -17.61 | 12.94 | Upgrade
|
Levered Free Cash Flow | -29,399 | -26,642 | -19,990 | -41,075 | -19,833 | -9,168 | Upgrade
|
Unlevered Free Cash Flow | -28,539 | -26,024 | -19,764 | -40,832 | -19,657 | -9,037 | Upgrade
|
Change in Net Working Capital | 4,663 | 2,093 | -4,254 | 3,037 | 1,509 | -5,265 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.