Iron Device 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-5,330	-4,221	-3,925	-3,265
Depreciation & Amortization	534	492.56	350.81	91.25
Loss (Gain) From Sale of Assets	65.8	-	13.44	-
Loss (Gain) From Sale of Investments	1.8	5.6	-3.1	-0.96
Stock-Based Compensation	134.7	303.37	306.84	-
Other Operating Activities	629.15	199.41	1,055	1,921
Change in Accounts Receivable	482.99	597.19	-725.04	1,426
Change in Inventory	532.12	723.81	1,982	-2,554
Change in Accounts Payable	31.46	43.69	130.25	-579.79
Change in Unearned Revenue	-	-	-83.54	-
Change in Other Net Operating Assets	-1,205	-775.47	175.12	-1,051
Operating Cash Flow	-4,123	-2,631	-723.24	-4,012
Capital Expenditures	-319.06	-69.63	-134.18	-21.64
Sale of Property, Plant & Equipment	-	-	4.55	-
Sale (Purchase) of Intangibles	-67.49	-154.51	-663.27	-62.58
Investment in Securities	-10,536	-15,683	-8,094	491.91
Other Investing Activities	-57.79	-257.04	-90.15	-8.39
Investing Cash Flow	-10,980	-16,164	-8,477	399.3
Short-Term Debt Issued	-	-	-	500
Long-Term Debt Issued	-	944	-	300
Total Debt Issued	-	944	-	800
Short-Term Debt Repaid	-	-100	-600	-
Long-Term Debt Repaid	-	-279.91	-181.85	-16.73
Total Debt Repaid	-436.61	-379.91	-781.85	-16.73
Net Debt Issued (Repaid)	-436.61	564.09	-781.85	783.27
Issuance of Common Stock	20,767	20,767	693.71	-
Other Financing Activities	-	-	-0.35	-0
Financing Cash Flow	20,330	21,331	11,890	783.27
Foreign Exchange Rate Adjustments	-42.83	388.25	-64.43	59.75
Net Cash Flow	5,184	2,924	2,625	-2,770
Free Cash Flow	-4,442	-2,700	-857.42	-4,034
Free Cash Flow Margin	-76.32%	-32.25%	-13.76%	-74.20%
Free Cash Flow Per Share	-335.74	-234.20	-170.91	-938.15
Cash Interest Paid	82.81	66.75	96.42	57.94
Cash Income Tax Paid	42.24	54.72	4.3	1.67
Levered Free Cash Flow	-2,222	-1,046	-4,295	-
Unlevered Free Cash Flow	-2,163	-993.82	-3,736	-
Change in Working Capital	-158.57	589.22	1,479	-2,758

Source: S&P Global Market Intelligence. Standard template. Financial Sources.