OBZEN Inc. (KOSDAQ:417860)
South Korea
· Delayed Price · Currency is KRW 23,700
-4,900 (-17.13%)
Last updated: Jun 26, 2025
OBZEN 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 | 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 | 2019 |
| Net Income | -1,336 | -3,283 | -5,409 | -1,947 | -3,245 | -1,621 | Upgrade
|
| Depreciation & Amortization | 1,054 | 1,067 | 925.69 | 882.07 | 616.78 | 254.37 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.06 | -2.06 | - | 1.55 | - | 0.01 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.16 | 13.3 | -0.64 | 80.27 | 23.8 | - | Upgrade
|
| Stock-Based Compensation | 230.28 | 187.74 | 78 | 102.08 | 38.94 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -0.02 | - | 255.66 | -11.38 | Upgrade
|
| Other Operating Activities | 743.71 | 604.91 | 1,144 | 1,344 | 1,110 | 878.75 | Upgrade
|
| Change in Accounts Receivable | -117.54 | 369.41 | -695.21 | 2,221 | -2,992 | 225.87 | Upgrade
|
| Change in Income Taxes | - | - | - | - | - | -13.89 | Upgrade
|
| Change in Other Net Operating Assets | -2,753 | -2,525 | 744.64 | -1,831 | -707.53 | -23.57 | Upgrade
|
| Operating Cash Flow | -2,181 | -3,568 | -3,213 | 852.57 | -4,900 | -311.26 | Upgrade
|
| Capital Expenditures | -14.17 | -12.78 | -94 | -332.44 | -323.96 | -85.63 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.1 | 2.1 | 59.83 | 0.35 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -35.58 | -30.87 | -26.35 | -60.69 | -92.95 | -1,231 | Upgrade
|
| Investment in Securities | 2,906 | -93.89 | -96.48 | -86.88 | -62.53 | -4,568 | Upgrade
|
| Other Investing Activities | -302.45 | -49.25 | 36.8 | -138.65 | 90.33 | - | Upgrade
|
| Investing Cash Flow | 2,496 | -184.69 | -150.19 | -618.31 | -389.12 | -5,884 | Upgrade
|
| Short-Term Debt Issued | - | 15,193 | 16,638 | 5,765 | 2,902 | - | Upgrade
|
| Long-Term Debt Issued | - | 9,898 | - | - | - | - | Upgrade
|
| Total Debt Issued | 22,740 | 25,091 | 16,638 | 5,765 | 2,902 | - | Upgrade
|
| Short-Term Debt Repaid | - | -15,193 | -16,638 | -5,765 | -3,902 | -2,005 | Upgrade
|
| Long-Term Debt Repaid | - | -903.71 | -705.94 | -711.76 | -459.59 | - | Upgrade
|
| Total Debt Repaid | -15,113 | -16,097 | -17,344 | -6,476 | -4,361 | -2,005 | Upgrade
|
| Net Debt Issued (Repaid) | 7,627 | 8,994 | -705.94 | -711.76 | -1,460 | -2,005 | Upgrade
|
| Issuance of Common Stock | 5,206 | 5,206 | 13,818 | - | 1,997 | 8,490 | Upgrade
|
| Other Financing Activities | -0 | -0 | - | - | - | 13.28 | Upgrade
|
| Financing Cash Flow | 12,833 | 14,200 | 13,112 | -711.76 | 536.92 | 6,498 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | -0 | -0 | 0 | - | Upgrade
|
| Net Cash Flow | 13,148 | 10,448 | 9,749 | -477.5 | -4,752 | 303.05 | Upgrade
|
| Free Cash Flow | -2,196 | -3,580 | -3,307 | 520.13 | -5,224 | -396.89 | Upgrade
|
| Free Cash Flow Margin | -12.67% | -23.55% | -19.47% | 2.01% | -26.02% | -2.63% | Upgrade
|
| Free Cash Flow Per Share | -516.94 | -870.01 | -860.05 | 168.86 | -1733.50 | -2715.12 | Upgrade
|
| Cash Interest Paid | 94.94 | 102.22 | 108.64 | 53.9 | 40.96 | - | Upgrade
|
| Cash Income Tax Paid | - | -13.53 | 55.78 | -1.74 | 2.32 | - | Upgrade
|
| Levered Free Cash Flow | 3,145 | 3,006 | -2,066 | 645.35 | -4,497 | -1,522 | Upgrade
|
| Unlevered Free Cash Flow | 3,437 | 3,159 | -1,928 | 701.91 | -4,461 | -1,403 | Upgrade
|
| Change in Net Working Capital | -3,475 | -4,542 | -832.39 | -1,389 | 2,734 | -635.13 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.