Organoidsciences Ltd. (KOSDAQ:476040)
South Korea flag South Korea · Delayed Price · Currency is KRW
30,450
+600 (2.01%)
At close: Aug 4, 2025, 3:30 PM KST

Organoidsciences Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024FY 2023FY 2022
Period Ending
Dec '24 Dec '23 Dec '22
Net Income
-11,246-38,687-24,111
Depreciation & Amortization
1,3041,144804.46
Loss (Gain) From Sale of Investments
-163.05-43.05-
Stock-Based Compensation
969.5979.19542.39
Other Operating Activities
79.1529,85313,990
Change in Accounts Receivable
149.39-393.50.78
Change in Inventory
26.82-26.23-
Change in Accounts Payable
0.7414.88-
Change in Income Taxes
-0.74-
Change in Other Net Operating Assets
-260.43-90.48256.22
Operating Cash Flow
-9,141-7,248-8,518
Capital Expenditures
-667.07-947.83-1,787
Sale of Property, Plant & Equipment
-6.16-
Sale (Purchase) of Intangibles
-120.21-70.5-16.88
Investment in Securities
5,7615,632-25,434
Other Investing Activities
-48.27-19.93-1,094
Investing Cash Flow
4,9254,600-28,332
Short-Term Debt Issued
3,000-300
Long-Term Debt Issued
700--
Total Debt Issued
3,700-300
Short-Term Debt Repaid
-300--
Long-Term Debt Repaid
-217.49-218-231.04
Total Debt Repaid
-517.49-218-231.04
Net Debt Issued (Repaid)
3,183-21868.96
Issuance of Common Stock
200250-
Other Financing Activities
280.79148.42218.27
Financing Cash Flow
3,663180.4311,286
Foreign Exchange Rate Adjustments
44.82-74.93-
Net Cash Flow
-507.22-2,543-25,563
Free Cash Flow
-9,808-8,196-10,304
Free Cash Flow Margin
-502.11%-515.13%-2351.33%
Free Cash Flow Per Share
-2346.59-2859.93-3595.68
Cash Interest Paid
301.32341.67123.02
Cash Income Tax Paid
-34.04114.09-
Levered Free Cash Flow
-68,92415,049-
Unlevered Free Cash Flow
-66,93018,794-
Change in Net Working Capital
60,770-23,811-
Source: S&P Global Market Intelligence. Standard template. Financial Sources.