ISU Abxis Co., Ltd. (KOSDAQ:086890)
South Korea
· Delayed Price · Currency is KRW 5,350.00
+10.00 (0.19%)
At close: Jun 27, 2025, 3:30 PM KST
ISU Abxis 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 | 22,335 | 14,718 | 3,611 | -7,247 | 829.93 | -19,865 | Upgrade
|
| Depreciation & Amortization | 4,767 | 4,641 | 5,081 | 5,432 | 4,827 | 4,930 | Upgrade
|
| Other Amortization | -95.42 | - | - | - | 0.39 | 2.69 | Upgrade
|
| Loss (Gain) From Sale of Assets | -304.34 | -304.34 | -23.89 | - | - | 7.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,863 | 2,863 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -79.84 | -79.84 | 132.58 | 84.73 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -291.42 | 1,311 | - | -8.78 | Upgrade
|
| Other Operating Activities | -10,659 | -739.23 | 3,640 | -9,518 | -8,773 | 8,098 | Upgrade
|
| Change in Accounts Receivable | 4,162 | -2,892 | -5,858 | -3,873 | -2,803 | -185.65 | Upgrade
|
| Change in Inventory | -14,475 | -13,271 | -12,167 | 12,142 | 1,057 | -1,516 | Upgrade
|
| Change in Accounts Payable | -2,057 | -1,986 | 3,086 | 642.99 | -63.87 | -233.03 | Upgrade
|
| Change in Income Taxes | - | - | - | - | 60.57 | -29.32 | Upgrade
|
| Change in Other Net Operating Assets | -2,143 | -409.5 | 98.47 | 623.46 | -972.57 | 235.72 | Upgrade
|
| Operating Cash Flow | 4,323 | 2,539 | -2,691 | -401.66 | -5,838 | -8,564 | Upgrade
|
| Capital Expenditures | -3,670 | -5,339 | -2,709 | -2,305 | -840.18 | -613.58 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 22.5 | - | - | 31.9 | Upgrade
|
| Sale (Purchase) of Intangibles | -7,672 | -6,090 | -7,742 | -7,860 | -918.89 | -5,353 | Upgrade
|
| Investment in Securities | 11,393 | 18,169 | 29,804 | 18,371 | -69,679 | 15,341 | Upgrade
|
| Other Investing Activities | 260.89 | -4.49 | -147.58 | -101.84 | -284.4 | -0.08 | Upgrade
|
| Investing Cash Flow | 315.15 | 6,739 | 19,327 | 8,106 | -70,583 | 9,955 | Upgrade
|
| Long-Term Debt Issued | - | - | 49,364 | - | 80,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -81,073 | -796.23 | -775.1 | -646.2 | -33.49 | Upgrade
|
| Total Debt Repaid | -12,208 | -81,073 | -796.23 | -775.1 | -646.2 | -33.49 | Upgrade
|
| Net Debt Issued (Repaid) | -12,208 | -81,073 | 48,567 | -775.1 | 79,354 | -33.49 | Upgrade
|
| Issuance of Common Stock | - | - | 9,991 | - | - | - | Upgrade
|
| Other Financing Activities | - | - | -0 | - | -27.55 | -1,110 | Upgrade
|
| Financing Cash Flow | -12,208 | -81,073 | 58,558 | -775.1 | 79,326 | -1,144 | Upgrade
|
| Foreign Exchange Rate Adjustments | -389.74 | 409.86 | 40.8 | -181.76 | -21.78 | -8.85 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | -0 | - | - | Upgrade
|
| Net Cash Flow | -7,959 | -71,385 | 75,235 | 6,748 | 2,883 | 239.05 | Upgrade
|
| Free Cash Flow | 653.63 | -2,800 | -5,400 | -2,707 | -6,678 | -9,177 | Upgrade
|
| Free Cash Flow Margin | 1.28% | -4.65% | -9.94% | -6.58% | -23.83% | -35.84% | Upgrade
|
| Free Cash Flow Per Share | 17.71 | -64.98 | -161.40 | -81.58 | -207.53 | -337.14 | Upgrade
|
| Cash Interest Paid | 294.69 | 1,412 | 49.75 | - | 4,004 | 6,458 | Upgrade
|
| Cash Income Tax Paid | 112.96 | 95.48 | 186.46 | 66.37 | - | - | Upgrade
|
| Levered Free Cash Flow | -30,421 | -20,554 | -53,480 | 20,210 | -5,532 | -13,348 | Upgrade
|
| Unlevered Free Cash Flow | -25,210 | -15,170 | -47,303 | 24,846 | -3,029 | -9,315 | Upgrade
|
| Change in Net Working Capital | 24,603 | 16,758 | 44,363 | -39,600 | 484.7 | 35.55 | Upgrade
|
Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.