Uracle Co., Ltd. (KOSDAQ:088340)
South Korea
· Delayed Price · Currency is KRW 20,150
-550 (-2.66%)
Jun 27, 2025, 3:30 PM KST
Uracle 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 | 1,234 | 2,198 | 4,503 | 2,098 | 878.69 | 136.35 | Upgrade
|
| Depreciation & Amortization | 1,155 | 1,132 | 1,047 | 1,751 | 2,557 | 2,378 | Upgrade
|
| Loss (Gain) From Sale of Assets | 3.22 | - | -7.6 | 4.23 | 2.99 | 0.23 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 194.46 | 707.85 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.74 | -2.5 | - | -3.72 | -16.63 | - | Upgrade
|
| Stock-Based Compensation | 23.3 | 24.33 | 13.45 | 12.11 | 24.43 | 20.69 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | -9.89 | -20.79 | -112.09 | Upgrade
|
| Other Operating Activities | 1,419 | 1,459 | -46.65 | 1,312 | 1,051 | 920.52 | Upgrade
|
| Change in Accounts Receivable | -1,390 | -722.94 | -11.45 | -2,127 | 264.35 | -1,909 | Upgrade
|
| Change in Inventory | 845.43 | 371.04 | -14.43 | 544.79 | -493.85 | 869.27 | Upgrade
|
| Change in Accounts Payable | 2,644 | 1,747 | -476.06 | 19.96 | 839.79 | -249.65 | Upgrade
|
| Change in Other Net Operating Assets | -3,131 | -3,012 | -1,093 | -1,010 | -482.58 | -713.47 | Upgrade
|
| Operating Cash Flow | 2,799 | 3,193 | 3,914 | 2,786 | 5,313 | 1,340 | Upgrade
|
| Operating Cash Flow Growth | -28.47% | -18.41% | 40.48% | -47.56% | 296.36% | -50.03% | Upgrade
|
| Capital Expenditures | -396.46 | -255.19 | -181.21 | -199.59 | -404.7 | -256.15 | Upgrade
|
| Sale of Property, Plant & Equipment | 24.74 | - | 21.17 | - | 590 | 1.27 | Upgrade
|
| Sale (Purchase) of Intangibles | -2,835 | -2,755 | -164 | -14.92 | -220.22 | -908.72 | Upgrade
|
| Investment in Securities | - | - | 1,877 | - | -266.37 | -480 | Upgrade
|
| Other Investing Activities | -910.52 | -941.37 | -29.1 | -15.52 | 73.89 | -117.67 | Upgrade
|
| Investing Cash Flow | -4,117 | -3,952 | 1,576 | -207.83 | -231.41 | -1,831 | Upgrade
|
| Short-Term Debt Issued | - | 1,000 | 2,700 | 2,737 | 1,040 | 2,250 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 1,532 | - | Upgrade
|
| Total Debt Issued | 100 | 1,000 | 2,700 | 2,737 | 2,573 | 2,250 | Upgrade
|
| Short-Term Debt Repaid | - | -1,100 | -4,937 | -2,200 | -4,200 | -460 | Upgrade
|
| Long-Term Debt Repaid | - | -756.15 | -2,521 | -1,426 | -1,081 | -912.48 | Upgrade
|
| Total Debt Repaid | -1,788 | -1,856 | -7,458 | -3,626 | -5,282 | -1,372 | Upgrade
|
| Net Debt Issued (Repaid) | -1,688 | -856.15 | -4,758 | -889.06 | -2,709 | 877.52 | Upgrade
|
| Issuance of Common Stock | 15,521 | 15,521 | - | 893.55 | - | - | Upgrade
|
| Repurchase of Common Stock | -5,559 | -3,459 | - | - | - | -783.86 | Upgrade
|
| Other Financing Activities | -0 | -0 | - | -0 | - | - | Upgrade
|
| Financing Cash Flow | 8,274 | 11,206 | -4,758 | 4.5 | -2,709 | 93.66 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.33 | 0.13 | - | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | 0 | - | -0 | -0 | Upgrade
|
| Net Cash Flow | 6,957 | 10,448 | 731.17 | 2,583 | 2,372 | -397.23 | Upgrade
|
| Free Cash Flow | 2,403 | 2,938 | 3,732 | 2,586 | 4,908 | 1,084 | Upgrade
|
| Free Cash Flow Growth | -35.62% | -21.28% | 44.31% | -47.30% | 352.67% | -47.49% | Upgrade
|
| Free Cash Flow Margin | 4.99% | 6.17% | 8.16% | 5.32% | 10.18% | 2.72% | Upgrade
|
| Free Cash Flow Per Share | 606.50 | 751.78 | 995.73 | 697.30 | 1335.24 | 272.79 | Upgrade
|
| Cash Interest Paid | 37.71 | 64.54 | 147.84 | 247.59 | 326.9 | 205.07 | Upgrade
|
| Cash Income Tax Paid | 164.9 | 66.31 | 79.3 | 10.09 | 10.01 | -119.45 | Upgrade
|
| Levered Free Cash Flow | -1,009 | -1,274 | 1,701 | 939.03 | 3,343 | -412.65 | Upgrade
|
| Unlevered Free Cash Flow | -957.62 | -1,218 | 1,799 | 1,075 | 3,509 | -263.64 | Upgrade
|
| Change in Net Working Capital | -508.9 | 591.73 | 840.67 | 1,914 | -503.64 | 1,916 | Upgrade
|
Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.