Doosan Robotics Inc. (KRX:454910)
South Korea flag South Korea · Delayed Price · Currency is KRW
47,200
-600 (-1.26%)
At close: May 30, 2025, 3:30 PM KST

Doosan Robotics Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-43,132-36,561-15,874-12,548-7,417
Depreciation & Amortization
6,4346,1464,3563,2792,333
Loss (Gain) From Sale of Assets
132.48147.8710.9348.16-2.32
Asset Writedown & Restructuring Costs
7,4487,448---
Loss (Gain) From Sale of Investments
2,745-748.57--271.54-
Loss (Gain) on Equity Investments
552.63428.51---
Stock-Based Compensation
1,179944.17420.69--
Provision & Write-off of Bad Debts
2,4882,463363.416.98233.15
Other Operating Activities
-1,8801,009-783.942,412608.97
Change in Accounts Receivable
1,122-6,610-12,076-2,411-5,410
Change in Inventory
-15,173-18,438-1,162-9,155-432.29
Change in Accounts Payable
-3,563-885.532,062-1,1571,819
Change in Other Net Operating Assets
-1,675885.52-4,516-2,854615.66
Operating Cash Flow
-43,322-43,770-27,199-22,651-7,652
Capital Expenditures
-4,958-3,299-3,124-4,396-662.76
Sale of Property, Plant & Equipment
000.27--
Sale (Purchase) of Intangibles
-4,179-4,862-5,989-5,382-627.96
Investment in Securities
-115,08432,419-75,881-2,817-
Other Investing Activities
-19,478-19,435-608.51-778.37-46
Investing Cash Flow
-143,6984,823-85,603-13,374-1,337
Short-Term Debt Issued
--24,885--
Total Debt Issued
--24,885--
Short-Term Debt Repaid
---25,000--3,000
Long-Term Debt Repaid
--1,261-1,022-790.46-222.44
Total Debt Repaid
-1,166-1,261-26,022-790.46-3,222
Net Debt Issued (Repaid)
-1,166-1,261-1,137-790.46-3,222
Issuance of Common Stock
--413,39739,72713,990
Other Financing Activities
183.96183.96-1,433-0-0
Financing Cash Flow
-1,011-1,077410,82738,93710,767
Foreign Exchange Rate Adjustments
211.94136.63-31.57129.56-9.13
Miscellaneous Cash Flow Adjustments
00-0-0-0
Net Cash Flow
-187,820-39,888297,9943,0401,769
Free Cash Flow
-48,279-47,069-30,323-27,048-8,315
Free Cash Flow Margin
-117.10%-100.51%-57.17%-60.17%-22.48%
Free Cash Flow Per Share
-744.82-726.15-573.41-559.10-1939.35
Cash Interest Paid
345.44408.771,296545.83413.24
Cash Income Tax Paid
2,0362,14519.7748.62-3.16
Levered Free Cash Flow
-43,199-47,390-32,618-28,057-
Unlevered Free Cash Flow
-42,983-47,135-31,736-27,716-
Change in Net Working Capital
12,32920,19015,36413,048-
Source: S&P Global Market Intelligence. Standard template. Financial Sources.