NPC Co., Ltd. (KRX:004250)
South Korea
· Delayed Price · Currency is KRW 4,430.00
-35.00 (-0.78%)
At close: Jun 5, 2025, 3:30 PM KST
NPC Co., Ltd. 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 72,698 | 75,812 | 26,736 | 28,125 | 26,180 | 18,866 | Upgrade
|
| Depreciation & Amortization | 42,685 | 41,520 | 38,992 | 41,007 | 39,842 | 40,137 | Upgrade
|
| Loss (Gain) From Sale of Assets | -91,736 | -91,482 | -4,643 | -2,054 | -368.41 | 651.71 | Upgrade
|
| Loss (Gain) From Sale of Investments | 970.16 | 970.16 | 394.74 | 2,338 | -4,416 | 960.85 | Upgrade
|
| Loss (Gain) on Equity Investments | 405.64 | -703.7 | -246.53 | -9,236 | -1,477 | -1,724 | Upgrade
|
| Provision & Write-off of Bad Debts | 9,650 | 9,513 | -71.93 | 748.2 | -68.08 | -18.5 | Upgrade
|
| Other Operating Activities | 13,591 | 22,504 | -2,049 | -1,916 | 5,561 | -480.92 | Upgrade
|
| Change in Accounts Receivable | 14,614 | 14,557 | -2,227 | -2,129 | -10,708 | 10,031 | Upgrade
|
| Change in Inventory | 2,014 | 3,898 | -10,517 | -1,828 | -10,994 | 3,248 | Upgrade
|
| Change in Accounts Payable | -4,763 | -3,246 | -5,696 | -1,423 | 3,153 | 6,640 | Upgrade
|
| Change in Unearned Revenue | -96.89 | -96.37 | -90.15 | -70.62 | 366.57 | - | Upgrade
|
| Change in Other Net Operating Assets | -13,768 | -3,630 | 10,692 | 10,467 | -1,788 | -8,172 | Upgrade
|
| Operating Cash Flow | 46,218 | 69,568 | 51,240 | 64,028 | 45,284 | 70,139 | Upgrade
|
| Operating Cash Flow Growth | -28.27% | 35.77% | -19.97% | 41.39% | -35.44% | 74.09% | Upgrade
|
| Capital Expenditures | -67,903 | -78,895 | -63,791 | -80,874 | -115,207 | -50,036 | Upgrade
|
| Sale of Property, Plant & Equipment | 6,762 | 15,084 | 30,788 | 25,200 | 19,453 | 11,932 | Upgrade
|
| Cash Acquisitions | -5,780 | -1,371 | - | -5,222 | -2,202 | - | Upgrade
|
| Divestitures | 1,987 | 1,987 | - | 6,610 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -291.39 | -466.46 | -83.39 | -166.07 | 541.1 | -874.73 | Upgrade
|
| Investment in Securities | 10,942 | 11,495 | -5,406 | -5,935 | 10,061 | -15,454 | Upgrade
|
| Other Investing Activities | 54,924 | 56,051 | 475.79 | 20,111 | -1,365 | -253.13 | Upgrade
|
| Investing Cash Flow | 628.64 | 3,538 | -39,413 | -42,902 | -88,398 | -55,007 | Upgrade
|
| Short-Term Debt Issued | - | 26,237 | 9,877 | 52,530 | 14,212 | 7,911 | Upgrade
|
| Long-Term Debt Issued | - | 2,500 | - | - | 37,925 | 10,909 | Upgrade
|
| Total Debt Issued | 28,737 | 28,737 | 9,877 | 52,530 | 52,138 | 18,819 | Upgrade
|
| Short-Term Debt Repaid | - | -41,083 | - | -58,756 | -9,071 | -18,373 | Upgrade
|
| Long-Term Debt Repaid | - | -11,684 | -19,454 | -18,123 | -12,034 | -5,943 | Upgrade
|
| Total Debt Repaid | -44,280 | -52,767 | -19,454 | -76,879 | -21,104 | -24,315 | Upgrade
|
| Net Debt Issued (Repaid) | -15,543 | -24,029 | -9,577 | -24,349 | 31,034 | -5,496 | Upgrade
|
| Issuance of Common Stock | - | - | - | 6,625 | - | - | Upgrade
|
| Repurchase of Common Stock | -15,006 | -15,006 | -4,342 | -1,204 | - | - | Upgrade
|
| Common Dividends Paid | -4,136 | -4,136 | -4,200 | -4,217 | -4,217 | -4,217 | Upgrade
|
| Other Financing Activities | -147.7 | -292.73 | -516.94 | -585.98 | -924.94 | -161.5 | Upgrade
|
| Financing Cash Flow | -34,833 | -43,465 | -18,636 | -23,731 | 25,892 | -9,874 | Upgrade
|
| Foreign Exchange Rate Adjustments | 394.49 | 275.84 | 23.9 | -30.06 | 9.62 | -101.69 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | 0 | -0 | 0 | - | Upgrade
|
| Net Cash Flow | 12,408 | 29,917 | -6,784 | -2,635 | -17,213 | 5,156 | Upgrade
|
| Free Cash Flow | -21,685 | -9,327 | -12,550 | -16,846 | -69,923 | 20,103 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 83.23% | Upgrade
|
| Free Cash Flow Margin | -4.84% | -2.04% | -2.47% | -3.09% | -14.36% | 4.66% | Upgrade
|
| Free Cash Flow Per Share | -552.58 | -233.68 | -305.19 | -406.36 | -1667.57 | 479.42 | Upgrade
|
| Cash Interest Paid | 1,290 | 2,159 | 5,198 | 3,475 | 1,626 | 1,299 | Upgrade
|
| Cash Income Tax Paid | 14,211 | 4,340 | 6,477 | 6,108 | 3,534 | 5,418 | Upgrade
|
| Levered Free Cash Flow | -40,191 | -17,024 | -17,063 | -6,618 | -68,954 | 23,345 | Upgrade
|
| Unlevered Free Cash Flow | -37,924 | -14,746 | -14,325 | -4,520 | -67,916 | 24,089 | Upgrade
|
| Change in Net Working Capital | 17,401 | -16,537 | 7,919 | -20,837 | 10,763 | -21,930 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.