JI-Tech Co., Ltd. (KOSDAQ:417500)
South Korea · Delayed Price · Currency is KRW 3,370.00
-45.00 (-1.32%)
At close: Jul 18, 2025, 3:30 PM KST
JI-Tech 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 | 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 | 2019 |
Net Income | 10,942 | 10,735 | 3,747 | 10,924 | 4,896 | 3,827 | Upgrade |
Depreciation & Amortization | 4,955 | 4,438 | 2,445 | 1,851 | 1,049 | 656.2 | Upgrade |
Loss (Gain) From Sale of Assets | 54.49 | 54.49 | -245.31 | - | 700.92 | - | Upgrade |
Asset Writedown & Restructuring Costs | 342.37 | 342.37 | - | - | - | - | Upgrade |
Loss (Gain) From Sale of Investments | 6.51 | -3.22 | -59.07 | -907.72 | - | - | Upgrade |
Loss (Gain) on Equity Investments | -234.73 | -245.17 | -118.58 | -1,711 | - | - | Upgrade |
Stock-Based Compensation | -3.16 | 3.14 | 40.01 | 27.51 | - | - | Upgrade |
Provision & Write-off of Bad Debts | 4.37 | -1.05 | 29.03 | -7.59 | -307.32 | 51.07 | Upgrade |
Other Operating Activities | 522.2 | 173.78 | 1,236 | -141.02 | -1,198 | -709.89 | Upgrade |
Change in Accounts Receivable | -260.27 | -662.22 | -948.35 | -2,607 | -212.39 | -500.99 | Upgrade |
Change in Inventory | -5,180 | -1,751 | 1,200 | -11,501 | -5,189 | 40.58 | Upgrade |
Change in Accounts Payable | 559.7 | 3,879 | -3,957 | 5,212 | -333.66 | 238.08 | Upgrade |
Change in Income Taxes | -0.98 | - | - | 1,759 | 1,003 | 312.35 | Upgrade |
Change in Other Net Operating Assets | 1,397 | -133.39 | 3,728 | -10,018 | 3,762 | 1,233 | Upgrade |
Operating Cash Flow | 13,021 | 16,830 | 7,095 | -7,120 | 4,170 | 5,147 | Upgrade |
Operating Cash Flow Growth | 155.62% | 137.22% | - | - | -18.98% | -7.02% | Upgrade |
Capital Expenditures | -16,142 | -16,280 | -27,461 | -13,072 | -4,153 | -2,003 | Upgrade |
Sale of Property, Plant & Equipment | 155.15 | 155.15 | 1,954 | 5.8 | - | 58.69 | Upgrade |
Cash Acquisitions | - | - | - | - | - | -48.86 | Upgrade |
Divestitures | - | - | 1,738 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -123.23 | -127.57 | -16.4 | -1.83 | -11.4 | - | Upgrade |
Investment in Securities | -1,574 | 1,843 | 5,259 | -12,203 | 1,032 | -1,619 | Upgrade |
Other Investing Activities | 2,000 | 1,927 | 5,956 | 762.52 | -382.4 | -40.77 | Upgrade |
Investing Cash Flow | -14,826 | -11,687 | -21,576 | -25,853 | -3,515 | -3,653 | Upgrade |
Short-Term Debt Issued | - | 6,200 | 12,000 | 13,000 | - | - | Upgrade |
Long-Term Debt Issued | - | 13,583 | 8,969 | - | 3,032 | - | Upgrade |
Total Debt Issued | 9,200 | 19,783 | 20,969 | 13,000 | 3,032 | - | Upgrade |
Short-Term Debt Repaid | - | -9,000 | -6,000 | -3,004 | - | - | Upgrade |
Long-Term Debt Repaid | - | -2,900 | -422.99 | -614.81 | -381.64 | -150 | Upgrade |
Total Debt Repaid | -11,849 | -11,900 | -6,423 | -3,619 | -381.64 | -150 | Upgrade |
Net Debt Issued (Repaid) | -2,649 | 7,883 | 14,546 | 9,381 | 2,650 | -150 | Upgrade |
Issuance of Common Stock | 435 | 435 | 637 | 27,137 | - | - | Upgrade |
Repurchase of Common Stock | -3,974 | -5,828 | -1,123 | - | - | - | Upgrade |
Other Financing Activities | -16 | 6 | -132.8 | -0 | -0 | - | Upgrade |
Financing Cash Flow | -6,205 | 2,496 | 13,928 | 36,518 | 2,650 | -150 | Upgrade |
Foreign Exchange Rate Adjustments | 242.45 | 250.14 | -266.52 | -155.45 | 125.43 | - | Upgrade |
Miscellaneous Cash Flow Adjustments | 0 | - | - | - | 0 | -0 | Upgrade |
Net Cash Flow | -7,767 | 7,889 | -820.31 | 3,390 | 3,431 | 1,344 | Upgrade |
Free Cash Flow | -3,121 | 550.55 | -20,367 | -20,192 | 17.48 | 3,144 | Upgrade |
Free Cash Flow Growth | - | - | - | - | -99.44% | -14.03% | Upgrade |
Free Cash Flow Margin | -5.51% | 0.96% | -46.97% | -29.57% | 0.08% | 15.80% | Upgrade |
Free Cash Flow Per Share | -98.58 | 17.18 | -612.89 | -751.80 | 0.69 | 124.29 | Upgrade |
Cash Interest Paid | 986.44 | 1,104 | 911.87 | 258.33 | 46.1 | 24.89 | Upgrade |
Cash Income Tax Paid | - | -1,894 | 2,026 | 393.56 | 985.86 | 497.75 | Upgrade |
Levered Free Cash Flow | -6,478 | -6,090 | -19,484 | -23,778 | -4,442 | 468.78 | Upgrade |
Unlevered Free Cash Flow | -5,752 | -5,431 | -19,177 | -23,601 | -4,063 | 785.29 | Upgrade |
Change in Net Working Capital | -809.9 | -2,286 | -3,624 | 19,499 | 4,383 | 495.06 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.