REYON Pharmaceutical Co., Ltd. (KRX:102460)
South Korea · Delayed Price · Currency is KRW 10,000
-140 (-1.38%)
At close: Aug 21, 2026
REYON Pharmaceutical Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -40,586 | -29,633 | 4,151 | 3,583 | 7,434 | 5,537 |
Depreciation & Amortization | 31,863 | 31,794 | 6,344 | 4,782 | 4,534 | 4,666 |
Loss (Gain) From Sale of Assets | 9.54 | 1.84 | 39.08 | -1.68 | -24.41 | 140.92 |
Loss (Gain) From Sale of Investments | -958.73 | -935.89 | -387.54 | 2,453 | -4,262 | -1,125 |
Loss (Gain) on Equity Investments | -938.72 | -1,688 | 4,359 | 960.18 | 1,968 | -1,684 |
Provision & Write-off of Bad Debts | -18.86 | 19.64 | 24.63 | -63.38 | -79.34 | 467.28 |
Other Operating Activities | 3,192 | -4,279 | -17,529 | -439.2 | -1,749 | 1,895 |
Change in Accounts Receivable | -554.42 | 2,318 | 3,226 | 1,947 | -1,134 | -986.61 |
Change in Inventory | 4,902 | 4,061 | -3,470 | -5,067 | -3,677 | 2,005 |
Change in Accounts Payable | -1,709 | -1,362 | 1,807 | 3,394 | 61.52 | 563.61 |
Change in Income Taxes | - | - | - | -342.94 | - | - |
Change in Other Net Operating Assets | 1,465 | 1,160 | 0.96 | -1,781 | 4,460 | 199.4 |
Operating Cash Flow | -3,334 | 1,457 | -1,436 | 8,645 | 8,729 | 11,685 |
Operating Cash Flow Growth | - | - | - | -0.96% | -25.29% | 154.04% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -4,850 | -7,916 | -16,012 | -28,870 | -63,133 | -116,978 |
Sale of Property, Plant & Equipment | 0.82 | 0.82 | - | 1.72 | 42.27 | 8 |
Sale (Purchase) of Intangibles | 470 | 120 | 488.93 | -2.5 | - | -18.7 |
Investment in Securities | -500 | -493.96 | -1,081 | 19,979 | 10,566 | 2,076 |
Other Investing Activities | 114.61 | 951.61 | 13 | 152.12 | -38.93 | 231.1 |
Investing Cash Flow | -4,765 | -7,337 | -16,591 | -8,739 | -52,564 | -114,682 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Short-Term Debt Issued | - | 12,000 | 3,000 | - | - | 3,500 |
Long-Term Debt Issued | - | - | 85,000 | 13,100 | 113,900 | 150,100 |
Total Debt Issued | 13,193 | 12,000 | 88,000 | 13,100 | 113,900 | 153,600 |
Long-Term Debt Repaid | - | -9,637 | -81,121 | -2,205 | -116,104 | -2,475 |
Total Debt Repaid | -9,613 | -9,637 | -81,121 | -2,205 | -116,104 | -2,475 |
Net Debt Issued (Repaid) | 3,580 | 2,363 | 6,879 | 10,895 | -2,204 | 151,125 |
Issuance of Common Stock | - | - | - | - | - | 10,000 |
Repurchase of Common Stock | - | - | - | - | - | -76.31 |
Dividends Paid | - | - | -2,751 | -2,738 | -4,563 | -3,464 |
Other Financing Activities | - | - | -0 | -3.83 | - | -9.23 |
Financing Cash Flow | 3,580 | 2,363 | 4,128 | 8,153 | -6,767 | 157,576 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Foreign Exchange Rate Adjustments | 4.89 | -24.58 | 0.21 | -1.28 | -89.04 | -34 |
Miscellaneous Cash Flow Adjustments | -0 | -0 | - | -0 | -0 | -0 |
Net Cash Flow | -4,513 | -3,542 | -13,898 | 8,058 | -50,691 | 54,544 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -8,184 | -6,459 | -17,448 | -20,225 | -54,404 | -105,293 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | -5.63% | -4.43% | -11.77% | -13.39% | -35.32% | -73.73% |
Free Cash Flow Per Share | -444.19 | -352.15 | -949.87 | -1102.71 | -2979.96 | -5942.30 |
Levered Free Cash Flow | -6,099 | -15,601 | 7,306 | -25,600 | -61,372 | -109,157 |
Unlevered Free Cash Flow | 2,294 | -7,344 | 8,089 | -25,477 | -61,296 | -109,087 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | 6,459 | 6,659 | 8,478 | 195.52 | 124.02 | 93.37 |
Cash Income Tax Paid | - | -191.95 | 1,315 | 950.65 | 1,188 | -1,488 |
Change in Working Capital | 4,104 | 6,177 | 1,563 | -1,851 | -290.36 | 1,782 |