NARA CELLAR Co., Ltd. (KOSDAQ:405920)
South Korea
· Delayed Price · Currency is KRW 2,510.00
+10.00 (0.40%)
Last updated: Jun 11, 2025
NARA CELLAR 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 | -4,133 | -5,711 | -1,105 | 8,944 | 9,030 |
| Depreciation & Amortization | 4,416 | 4,293 | 3,540 | 2,166 | 1,401 |
| Loss (Gain) From Sale of Assets | -529.91 | 358.66 | -481.96 | 30.92 | -0.32 |
| Loss (Gain) From Sale of Investments | - | - | - | - | 81 |
| Loss (Gain) on Equity Investments | - | - | - | 12.5 | - |
| Stock-Based Compensation | 8.96 | 22.33 | 44.14 | 41.06 | - |
| Provision & Write-off of Bad Debts | 633.75 | 778.5 | 96.72 | 9.95 | -369.63 |
| Other Operating Activities | 1,180 | 945.74 | -644.85 | 798.71 | 2,405 |
| Change in Accounts Receivable | 760.98 | 717.2 | 2,962 | -856.92 | -3,676 |
| Change in Inventory | 2,304 | 2,417 | -7,036 | -4,690 | -13,594 |
| Change in Accounts Payable | -555.03 | 1,242 | -4,734 | 4,803 | 1,872 |
| Change in Other Net Operating Assets | -1,333 | -1,380 | -5,331 | -7,295 | -1,150 |
| Operating Cash Flow | 2,759 | 3,682 | -12,689 | 3,964 | -4,001 |
| Capital Expenditures | -1,172 | -3,725 | -2,598 | -8,894 | -21,002 |
| Sale of Property, Plant & Equipment | 11.35 | 30.17 | 923.93 | 393 | 1.52 |
| Cash Acquisitions | - | - | - | -12.5 | - |
| Sale (Purchase) of Intangibles | 367.04 | -345.16 | -179.8 | -1,756 | -390.3 |
| Investment in Securities | 10 | - | 2 | 22 | - |
| Other Investing Activities | -228.3 | 12.37 | -3,630 | 4,791 | -2,058 |
| Investing Cash Flow | -627.41 | -3,644 | -5,482 | -5,456 | -23,448 |
| Short-Term Debt Issued | - | 13,200 | 10,181 | 3,450 | 18,950 |
| Long-Term Debt Issued | - | 1,339 | - | 45.5 | 36,250 |
| Total Debt Issued | 8,226 | 14,539 | 10,181 | 3,496 | 55,200 |
| Short-Term Debt Repaid | - | -6,480 | -6,844 | -5,439 | -15,879 |
| Long-Term Debt Repaid | - | -8,677 | -7,167 | -9,760 | -11,965 |
| Total Debt Repaid | -15,535 | -15,157 | -14,011 | -15,200 | -27,843 |
| Net Debt Issued (Repaid) | -7,309 | -617.25 | -3,830 | -11,704 | 27,357 |
| Issuance of Common Stock | 102.85 | 102.85 | 24,713 | 4,649 | - |
| Repurchase of Common Stock | -0 | -555.27 | -2,141 | - | - |
| Dividends Paid | -994.59 | -994.59 | - | - | - |
| Other Financing Activities | -42.58 | -39.36 | -434.38 | 122.97 | -0 |
| Financing Cash Flow | -8,243 | -2,104 | 18,308 | 4,428 | 27,357 |
| Foreign Exchange Rate Adjustments | 33.37 | 26.39 | -4.82 | 16.93 | - |
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | -0 |
| Net Cash Flow | -6,079 | -2,039 | 132.62 | 2,952 | -92.4 |
| Free Cash Flow | 1,587 | -43.27 | -15,287 | -4,930 | -25,003 |
| Free Cash Flow Margin | 1.99% | -0.05% | -17.92% | -4.60% | -28.29% |
| Free Cash Flow Per Share | 127.23 | -3.48 | -1292.74 | -534.43 | -3381.08 |
| Cash Interest Paid | 1,964 | 1,967 | 2,742 | 264.08 | 1,182 |
| Cash Income Tax Paid | - | -12.99 | 1,305 | 2,513 | 838.59 |
| Levered Free Cash Flow | 505.79 | 955.36 | -18,161 | -3,288 | - |
| Unlevered Free Cash Flow | 2,366 | 2,842 | -16,344 | -2,197 | - |
| Change in Net Working Capital | -796.94 | -5,084 | 17,273 | 1,227 | - |
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.