Agent AI Co.,Ltd. (KOSDAQ:060900)
South Korea
· Delayed Price · Currency is KRW 1,290.00
+1.00 (0.08%)
At close: Dec 5, 2025
Agent AI 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 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 - 2015 |
| Net Income | -11,980 | -13,371 | -7,387 | -17,851 | -7,197 | -20,788 | Upgrade
|
| Depreciation & Amortization | 906.15 | 1,336 | 1,213 | 1,261 | 1,824 | 2,481 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,212 | 967.5 | -3,005 | 374.92 | -155.66 | -199.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 4,971 | 460.76 | 1.48 | 10,862 | Upgrade
|
| Loss (Gain) From Sale of Investments | 309.2 | -3,081 | 577.22 | 6,964 | 795.93 | -59.23 | Upgrade
|
| Loss (Gain) on Equity Investments | 2,187 | 1,414 | 706.01 | 88.83 | 5,685 | 4.62 | Upgrade
|
| Provision & Write-off of Bad Debts | 130.48 | 1,367 | 1,316 | 2,397 | - | - | Upgrade
|
| Other Operating Activities | 4,162 | 10,112 | -770.09 | 4,880 | 787.3 | 3,809 | Upgrade
|
| Change in Accounts Receivable | 2,345 | 660.7 | 3,123 | 3,733 | -16,930 | -2,659 | Upgrade
|
| Change in Inventory | 0.3 | 0.45 | 3,326 | -2,904 | 1,145 | -1,124 | Upgrade
|
| Change in Accounts Payable | 161.88 | 595.42 | -351.26 | -8,424 | 11,806 | -124.07 | Upgrade
|
| Change in Other Net Operating Assets | -6,419 | 1,014 | -8,841 | -4,237 | 6,327 | -437.78 | Upgrade
|
| Operating Cash Flow | -6,984 | 1,015 | -5,123 | -13,256 | 4,089 | -8,235 | Upgrade
|
| Capital Expenditures | -522.89 | -960.61 | -4,412 | -348.84 | -1,503 | -8,855 | Upgrade
|
| Sale of Property, Plant & Equipment | -3.77 | 1,505 | 1.71 | 3,267 | - | - | Upgrade
|
| Cash Acquisitions | -3,596 | -1,734 | -2.83 | -350.68 | -12.84 | 11.2 | Upgrade
|
| Divestitures | - | - | - | - | - | 4,682 | Upgrade
|
| Sale (Purchase) of Intangibles | 58.99 | - | - | - | - | - | Upgrade
|
| Investment in Securities | 15,601 | 10,359 | -11,905 | 6,367 | -5,587 | -23,835 | Upgrade
|
| Other Investing Activities | 2,385 | 1,847 | -15.39 | -36.89 | -1,072 | 64.92 | Upgrade
|
| Investing Cash Flow | 13,593 | 9,114 | -17,434 | 3,141 | -7,545 | -31,257 | Upgrade
|
| Short-Term Debt Issued | - | 140 | 1,797 | 8,048 | 808.05 | 4,837 | Upgrade
|
| Long-Term Debt Issued | - | 10,100 | 14,000 | 4,000 | 14,880 | 41,731 | Upgrade
|
| Total Debt Issued | 4,570 | 10,240 | 15,797 | 12,048 | 15,688 | 46,568 | Upgrade
|
| Short-Term Debt Repaid | - | -1,500 | -3,180 | -2,228 | -229.38 | -6,043 | Upgrade
|
| Long-Term Debt Repaid | - | -10,240 | -875.02 | -2,105 | -11,879 | -9,594 | Upgrade
|
| Total Debt Repaid | -9,563 | -11,740 | -4,055 | -4,333 | -12,108 | -15,636 | Upgrade
|
| Net Debt Issued (Repaid) | -4,993 | -1,500 | 11,741 | 7,715 | 3,580 | 30,932 | Upgrade
|
| Issuance of Common Stock | 1,000 | - | 10,400 | 0.1 | - | 12,993 | Upgrade
|
| Repurchase of Common Stock | - | - | -27.47 | - | - | - | Upgrade
|
| Other Financing Activities | 1,606 | -7 | -14.24 | -864.41 | -207.32 | 30.94 | Upgrade
|
| Financing Cash Flow | -2,386 | -1,507 | 22,100 | 6,850 | 3,373 | 43,956 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.02 | 0.02 | - | 0 | 0 | 0 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | -0 | 0 | - | Upgrade
|
| Net Cash Flow | 4,223 | 8,622 | -457.78 | -3,264 | -83.36 | 4,464 | Upgrade
|
| Free Cash Flow | -7,507 | 54.32 | -9,535 | -13,605 | 2,586 | -17,090 | Upgrade
|
| Free Cash Flow Margin | -54.09% | 0.46% | -52.39% | -40.57% | 11.86% | -343.28% | Upgrade
|
| Free Cash Flow Per Share | -292.88 | 2.15 | -424.69 | -775.18 | 160.85 | -1277.59 | Upgrade
|
| Cash Interest Paid | 392.07 | 527.43 | 732.92 | 1,854 | 1,878 | 763.59 | Upgrade
|
| Cash Income Tax Paid | 8.41 | -28.88 | -97.25 | 7.57 | 295.96 | -32.97 | Upgrade
|
| Levered Free Cash Flow | -7,765 | 8,177 | -7,901 | -11,130 | 1,837 | -16,132 | Upgrade
|
| Unlevered Free Cash Flow | -6,873 | 9,227 | -6,731 | -10,001 | 3,833 | -15,323 | Upgrade
|
| Change in Working Capital | -3,912 | 2,271 | -2,744 | -11,832 | 2,348 | -4,345 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.