LIG Nex1 Co., Ltd. (KRX:079550)
South Korea
· Delayed Price · Currency is KRW 526,000
+66,000 (14.35%)
At close: Jun 13, 2025, 3:30 PM KST
LIG Nex1 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 | 245,361 | 221,712 | 174,962 | 122,940 | 105,056 | 57,882 | Upgrade
|
| Depreciation & Amortization | 84,334 | 79,282 | 68,826 | 53,678 | 57,146 | 51,604 | Upgrade
|
| Loss (Gain) From Sale of Assets | 90.61 | -61.65 | 1,038 | -70.59 | -22.57 | 3.97 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 1,865 | -57.98 | 656.74 | 7,243 | Upgrade
|
| Loss (Gain) From Sale of Investments | -8,336 | -15,684 | 476.32 | -9,315 | -6,841 | 4,273 | Upgrade
|
| Loss (Gain) on Equity Investments | -182.29 | -68.9 | -101.11 | 28,739 | -3,103 | -366.16 | Upgrade
|
| Stock-Based Compensation | 8,004 | 5,614 | - | - | - | - | Upgrade
|
| Other Operating Activities | 51,465 | 55,787 | 6,813 | 51,028 | 32,456 | -14,085 | Upgrade
|
| Change in Accounts Receivable | -21,382 | -65,490 | -69,463 | -72,531 | 71,993 | -42,830 | Upgrade
|
| Change in Inventory | -20,196 | -106,217 | -16,452 | 33,295 | -538.07 | -96,312 | Upgrade
|
| Change in Accounts Payable | -23,867 | 220,735 | 91,044 | -101,510 | -4,826 | 15,633 | Upgrade
|
| Change in Unearned Revenue | 619.5 | -1,267 | 610.76 | 12,931 | 4,454 | 1,991 | Upgrade
|
| Change in Other Net Operating Assets | 594,848 | 557,608 | 207,666 | 337,395 | -121,184 | 207,069 | Upgrade
|
| Operating Cash Flow | 910,738 | 951,948 | 467,285 | 456,521 | 135,245 | 192,105 | Upgrade
|
| Operating Cash Flow Growth | 165.67% | 103.72% | 2.36% | 237.55% | -29.60% | 27.22% | Upgrade
|
| Capital Expenditures | -503,798 | -496,986 | -59,411 | -45,882 | -32,240 | -31,931 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 350.13 | 0.73 | 13.64 | 217.64 | Upgrade
|
| Cash Acquisitions | -329,399 | -329,399 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -74,525 | -70,292 | -23,727 | -28,766 | -41,828 | -42,772 | Upgrade
|
| Investment in Securities | -14,280 | -3,453 | -6,430 | 52,055 | 102,532 | -88,388 | Upgrade
|
| Other Investing Activities | -99,629 | -78,330 | -7,874 | -10,913 | -3,771 | -3,279 | Upgrade
|
| Investing Cash Flow | -1,013,766 | -978,042 | -97,045 | -33,437 | 24,737 | -166,038 | Upgrade
|
| Short-Term Debt Issued | - | 51,290 | 106,895 | - | 6,381 | - | Upgrade
|
| Long-Term Debt Issued | - | 203,266 | - | 11,691 | 37,313 | 234,181 | Upgrade
|
| Total Debt Issued | 19,844 | 254,557 | 106,895 | 11,691 | 43,694 | 234,181 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -12,242 | - | -19,129 | Upgrade
|
| Long-Term Debt Repaid | - | -92,069 | -250,726 | -217,863 | -160,779 | -197,042 | Upgrade
|
| Total Debt Repaid | -98,672 | -92,069 | -250,726 | -230,105 | -160,779 | -216,171 | Upgrade
|
| Net Debt Issued (Repaid) | -78,828 | 162,488 | -143,831 | -218,414 | -117,085 | 18,010 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -8,523 | Upgrade
|
| Dividends Paid | -42,499 | -42,499 | -32,692 | -26,153 | -19,503 | -13,200 | Upgrade
|
| Other Financing Activities | 1,959 | 1,902 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -119,368 | 121,891 | -176,522 | -244,567 | -136,588 | -3,713 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5,913 | 5,714 | -1,192 | -144.31 | 140.91 | -2.3 | Upgrade
|
| Net Cash Flow | -216,484 | 101,511 | 192,526 | 178,373 | 23,536 | 22,352 | Upgrade
|
| Free Cash Flow | 406,940 | 454,962 | 407,874 | 410,639 | 103,006 | 160,174 | Upgrade
|
| Free Cash Flow Growth | 49.88% | 11.54% | -0.67% | 298.66% | -35.69% | 33.74% | Upgrade
|
| Free Cash Flow Margin | 11.90% | 13.89% | 17.67% | 18.49% | 5.65% | 10.01% | Upgrade
|
| Free Cash Flow Per Share | 18671.79 | 20875.24 | 18714.65 | 18841.53 | 4734.55 | 7372.28 | Upgrade
|
| Cash Interest Paid | 18,000 | 18,076 | 13,609 | 15,674 | 15,805 | 17,336 | Upgrade
|
| Cash Income Tax Paid | 45,759 | 41,735 | 30,919 | 791.35 | -1,067 | 10,081 | Upgrade
|
| Levered Free Cash Flow | 236,950 | 332,709 | 376,722 | 324,928 | 46,291 | 111,835 | Upgrade
|
| Unlevered Free Cash Flow | 244,408 | 340,189 | 382,761 | 333,191 | 55,030 | 122,263 | Upgrade
|
| Change in Net Working Capital | -565,654 | -684,570 | -280,585 | -242,216 | -11,201 | -105,798 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.