Ildong Pharmaceutical Co., Ltd. (KRX: 249420)
South Korea
· Delayed Price · Currency is KRW 12,360
+210 (1.73%)
Nov 18, 2024, 1:00 PM KST
Ildong Pharmaceutical Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2016 |
| Net Income | -48,679 | -78,928 | -141,585 | -99,705 | -13,019 | -13,444 | Upgrade
|
| Depreciation & Amortization | 26,403 | 28,319 | 29,545 | 29,311 | 27,663 | 27,919 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,501 | -1,133 | 282.22 | 101.53 | -2,029 | -1,891 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,342 | 3,492 | 19,004 | 550.27 | 7,928 | 16,971 | Upgrade
|
| Loss (Gain) From Sale of Investments | -439.72 | -439.72 | -2,325 | 862.82 | 5,222 | -84.34 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.73 | 0.36 | 0.54 | 1.67 | - | - | Upgrade
|
| Stock-Based Compensation | -11.14 | -5.73 | 18.09 | 16.55 | 30.92 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -117 | -574.49 | -85.1 | -1,142 | -283.8 | 516.2 | Upgrade
|
| Other Operating Activities | 21,318 | 24,140 | 56,020 | 60,178 | 16,763 | 18,123 | Upgrade
|
| Change in Accounts Receivable | -2,320 | -2,089 | -1,407 | -1,857 | 13,386 | 6,901 | Upgrade
|
| Change in Inventory | 14,828 | 13,852 | -15,532 | 6,617 | -19,036 | -28,537 | Upgrade
|
| Change in Accounts Payable | 7,024 | 4,235 | 7,936 | 2,339 | -3,724 | 19,223 | Upgrade
|
| Change in Other Net Operating Assets | -27,575 | -27,484 | -5,412 | -8,639 | -13,535 | -4,330 | Upgrade
|
| Operating Cash Flow | -5,725 | -36,615 | -53,541 | -11,366 | 19,366 | 41,366 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -53.18% | -37.93% | Upgrade
|
| Capital Expenditures | -13,042 | -13,201 | -11,873 | -14,626 | -14,352 | -12,060 | Upgrade
|
| Sale of Property, Plant & Equipment | 90.51 | 307.01 | 67.5 | 38.14 | 60 | 38.55 | Upgrade
|
| Divestitures | - | - | - | 4,142 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,408 | -1,968 | -6,401 | -4,876 | -2,572 | -5,263 | Upgrade
|
| Investment in Securities | -6,969 | -1,601 | -7,401 | -26,180 | -2,240 | 2,828 | Upgrade
|
| Other Investing Activities | 48 | 1,025 | -842.62 | 1,133 | 196.66 | 930.04 | Upgrade
|
| Investing Cash Flow | -29,885 | -20,360 | -26,435 | -43,368 | -18,403 | -14,026 | Upgrade
|
| Short-Term Debt Issued | - | 84,500 | 23,000 | 141,600 | 198,600 | 163,600 | Upgrade
|
| Long-Term Debt Issued | - | 29,250 | 17,000 | 99,400 | 42,000 | 20,000 | Upgrade
|
| Total Debt Issued | 132,700 | 113,750 | 40,000 | 241,000 | 240,600 | 183,600 | Upgrade
|
| Short-Term Debt Repaid | - | -48,700 | -20,000 | -133,600 | -207,600 | -147,600 | Upgrade
|
| Long-Term Debt Repaid | - | -4,850 | -23,118 | -10,723 | -37,532 | -40,778 | Upgrade
|
| Total Debt Repaid | -85,400 | -53,550 | -43,118 | -144,323 | -245,132 | -188,378 | Upgrade
|
| Net Debt Issued (Repaid) | 47,300 | 60,200 | -3,118 | 96,677 | -4,532 | -4,778 | Upgrade
|
| Issuance of Common Stock | 124.83 | 124.83 | - | 1,745 | - | - | Upgrade
|
| Repurchase of Common Stock | -1,942 | -1,942 | - | - | -43.34 | -72.9 | Upgrade
|
| Dividends Paid | -76.8 | -160 | -120 | - | - | -8,632 | Upgrade
|
| Other Financing Activities | -70.4 | -70.4 | -49.31 | -0 | - | - | Upgrade
|
| Financing Cash Flow | 45,335 | 58,152 | -3,287 | 104,316 | -4,576 | -13,484 | Upgrade
|
| Foreign Exchange Rate Adjustments | 28.39 | -64.19 | -177.2 | 440.44 | -782.09 | 166.28 | Upgrade
|
| Net Cash Flow | 9,754 | 1,112 | -83,440 | 50,022 | -4,395 | 14,022 | Upgrade
|
| Free Cash Flow | -18,767 | -49,817 | -65,413 | -25,992 | 5,014 | 29,306 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -82.89% | -43.16% | Upgrade
|
| Free Cash Flow Margin | -3.11% | -8.29% | -10.26% | -4.64% | 0.89% | 5.66% | Upgrade
|
| Free Cash Flow Per Share | -679.86 | -1843.01 | -2483.08 | -1092.76 | 210.79 | 1231.84 | Upgrade
|
| Cash Interest Paid | 11,636 | 10,412 | 5,643 | 4,041 | 2,711 | 3,289 | Upgrade
|
| Cash Income Tax Paid | - | 724.88 | 2,524 | -290.57 | 2,439 | 1,355 | Upgrade
|
| Levered Free Cash Flow | 12,956 | -14,968 | -159,418 | 101,154 | -1,447 | 28,990 | Upgrade
|
| Unlevered Free Cash Flow | 23,209 | -5,765 | -153,300 | 107,752 | 1,471 | 32,256 | Upgrade
|
| Change in Net Working Capital | -24,255 | -14,472 | 118,531 | -131,950 | 12,724 | -22,624 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.