Medience Co., Ltd. (KOSDAQ:014100)
South Korea
· Delayed Price · Currency is KRW 1,795.00
+58.00 (3.34%)
At close: Apr 28, 2026
Medience Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -6,018 | -13,786 | 6,992 | -11,726 | 4,366 | Upgrade
|
| Depreciation & Amortization | 881.02 | 1,377 | 1,459 | 1,688 | 1,754 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -49.25 | 4.21 | -46.79 | 27.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 5,329 | 61.66 | 0.46 | 128.48 | Upgrade
|
| Loss (Gain) From Sale of Investments | 3,895 | 4,868 | -8,965 | 16,856 | -501.88 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | -14.08 | -53.01 | -55.94 | Upgrade
|
| Provision & Write-off of Bad Debts | 603.01 | -48.52 | 430.88 | 289.99 | -486.15 | Upgrade
|
| Other Operating Activities | 585.19 | -988.37 | 2,050 | -4,945 | 1,301 | Upgrade
|
| Change in Accounts Receivable | 279.33 | 2,788 | 1,961 | -2,203 | 904.94 | Upgrade
|
| Change in Inventory | 735.89 | 479.78 | -216.25 | 2,031 | 205.43 | Upgrade
|
| Change in Accounts Payable | 402.88 | -176.66 | -1,736 | 126.84 | 251.78 | Upgrade
|
| Change in Other Net Operating Assets | -1,364 | -1,996 | -1,659 | 206.72 | 634.9 | Upgrade
|
| Operating Cash Flow | 0.1 | -2,202 | 369.06 | 2,225 | 8,530 | Upgrade
|
| Operating Cash Flow Growth | - | - | -83.41% | -73.92% | - | Upgrade
|
| Capital Expenditures | -557.79 | -345.57 | -43.01 | -797.38 | -368.83 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 184.1 | 0.3 | 65 | - | Upgrade
|
| Cash Acquisitions | - | - | -1,128 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,597 | -326.86 | -254.64 | -104.94 | -246.41 | Upgrade
|
| Investment in Securities | - | - | - | - | 2.62 | Upgrade
|
| Other Investing Activities | 318.05 | 265.56 | 301.27 | 470.92 | 274.72 | Upgrade
|
| Investing Cash Flow | -1,836 | -222.78 | -1,124 | -366.39 | -337.89 | Upgrade
|
| Short-Term Debt Issued | 496.8 | 1,035 | 11,424 | - | - | Upgrade
|
| Total Debt Issued | 496.8 | 1,035 | 11,424 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -2,020 | -706.84 | Upgrade
|
| Long-Term Debt Repaid | -130.72 | -118.12 | -12,253 | -4,369 | -4,671 | Upgrade
|
| Total Debt Repaid | -130.72 | -118.12 | -12,253 | -6,390 | -5,378 | Upgrade
|
| Net Debt Issued (Repaid) | 366.09 | 916.75 | -828.49 | -6,390 | -5,378 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -996.97 | - | Upgrade
|
| Other Financing Activities | - | -0 | 0 | -212.8 | - | Upgrade
|
| Financing Cash Flow | 366.09 | 916.75 | -828.49 | -7,599 | -5,378 | Upgrade
|
| Foreign Exchange Rate Adjustments | -53.35 | 155.46 | -48.46 | 312.29 | 985.92 | Upgrade
|
| Net Cash Flow | -1,523 | -1,353 | -1,632 | -5,429 | 3,800 | Upgrade
|
| Free Cash Flow | -557.68 | -2,548 | 326.05 | 1,427 | 8,161 | Upgrade
|
| Free Cash Flow Growth | - | - | -77.16% | -82.51% | - | Upgrade
|
| Free Cash Flow Margin | -1.14% | -5.20% | 0.49% | 2.00% | 11.41% | Upgrade
|
| Free Cash Flow Per Share | -49.39 | -225.49 | 28.85 | 124.37 | 705.79 | Upgrade
|
| Cash Interest Paid | 660.85 | 715.14 | 639.83 | 585.85 | 620.67 | Upgrade
|
| Cash Income Tax Paid | -3.58 | -875.62 | -190.48 | 1,641 | 153.55 | Upgrade
|
| Levered Free Cash Flow | -1,184 | 2,477 | 116.1 | 4,983 | 4,827 | Upgrade
|
| Unlevered Free Cash Flow | -771.81 | 2,921 | 506.83 | 5,345 | 5,207 | Upgrade
|
| Change in Working Capital | 54.47 | 1,095 | -1,651 | 161.49 | 1,997 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.