OptiCore Inc. (KOSDAQ:380540)
South Korea
· Delayed Price · Currency is KRW 1,850.00
+49.00 (2.72%)
At close: Jun 12, 2025, 3:30 PM KST
OptiCore 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 |
|---|---|---|---|---|---|
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 |
| Net Income | -5,318 | -6,542 | -4,373 | -10,752 | 2,563 |
| Depreciation & Amortization | 1,028 | 1,034 | 802.97 | 514.43 | 368.56 |
| Loss (Gain) From Sale of Assets | 39.15 | 31.14 | - | - | 14.53 |
| Asset Writedown & Restructuring Costs | - | - | 442.01 | - | - |
| Loss (Gain) From Sale of Investments | 15.93 | 22.25 | - | -2.71 | - |
| Loss (Gain) on Equity Investments | -103.53 | -103.53 | - | - | - |
| Stock-Based Compensation | 767.27 | 1,162 | 1,561 | 1,432 | 309.25 |
| Provision & Write-off of Bad Debts | 22.61 | -76.26 | 112.21 | - | -30.25 |
| Other Operating Activities | 719.6 | 719.94 | 2,670 | 8,122 | 3,278 |
| Change in Accounts Receivable | -1,575 | -124.84 | -1,012 | 2,714 | -2,715 |
| Change in Inventory | 2,392 | 1,477 | 691.16 | -2,052 | -2,604 |
| Change in Accounts Payable | -576.37 | 659.98 | -752.95 | 1,792 | -116.1 |
| Change in Unearned Revenue | -114.19 | -114.93 | 118.26 | - | - |
| Change in Other Net Operating Assets | 2,743 | 554.45 | -964.92 | -238.96 | 557.89 |
| Operating Cash Flow | 41.4 | -1,300 | -704.56 | 1,528 | 1,627 |
| Operating Cash Flow Growth | - | - | - | -6.06% | - |
| Capital Expenditures | -185.62 | -597.69 | -2,241 | -2,944 | -5,983 |
| Sale of Property, Plant & Equipment | 12.5 | - | - | - | 77.56 |
| Cash Acquisitions | - | - | - | 457.38 | - |
| Sale (Purchase) of Intangibles | -4.84 | -7.73 | -439 | -18.81 | -51.31 |
| Investment in Securities | -5,187 | 4,836 | 5,782 | -150.54 | 977.12 |
| Other Investing Activities | 260.3 | 28 | -1,950 | -19.69 | -17.25 |
| Investing Cash Flow | -5,105 | 4,259 | 1,151 | -2,676 | -4,997 |
| Short-Term Debt Issued | - | 5,359 | 2,600 | 2,386 | 2,791 |
| Long-Term Debt Issued | - | 9,950 | 1,450 | - | 4,500 |
| Total Debt Issued | 3,556 | 15,309 | 4,050 | 2,386 | 7,291 |
| Short-Term Debt Repaid | - | -5,359 | -2,150 | -2,607 | -2,364 |
| Long-Term Debt Repaid | - | -10,538 | -895.06 | -660.26 | -202.62 |
| Total Debt Repaid | -14,210 | -15,897 | -3,045 | -3,268 | -2,566 |
| Net Debt Issued (Repaid) | -10,654 | -588.07 | 1,005 | -881.27 | 4,725 |
| Issuance of Common Stock | 11,699 | 1,657 | 283.29 | - | - |
| Repurchase of Common Stock | - | - | -591.75 | - | - |
| Other Financing Activities | -210.06 | - | -0 | -500.64 | 700 |
| Financing Cash Flow | 834.71 | 1,069 | 696.49 | -1,382 | 5,425 |
| Foreign Exchange Rate Adjustments | -5.12 | -4.2 | 4.28 | -0.03 | - |
| Miscellaneous Cash Flow Adjustments | - | 0 | 0 | - | -0 |
| Net Cash Flow | -4,234 | 4,023 | 1,147 | -2,530 | 2,055 |
| Free Cash Flow | -144.22 | -1,898 | -2,946 | -1,416 | -4,356 |
| Free Cash Flow Margin | -0.65% | -8.14% | -11.19% | -5.82% | -13.06% |
| Free Cash Flow Per Share | -4.89 | -66.61 | -111.11 | -69.98 | -246.45 |
| Cash Interest Paid | 355.53 | 374.45 | 226.48 | 203.15 | 139.69 |
| Cash Income Tax Paid | - | -3.83 | 31.92 | 368.91 | 1.13 |
| Levered Free Cash Flow | 1,149 | 2,044 | -4,532 | -2,630 | - |
| Unlevered Free Cash Flow | 1,724 | 2,669 | -4,319 | -2,307 | - |
| Change in Net Working Capital | -3,684 | -5,495 | 520.98 | -1,017 | - |
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.