NIBEC Co., Ltd. (KOSDAQ:138610)
South Korea
· Delayed Price · Currency is KRW 26,950
-250 (-0.92%)
At close: Apr 29, 2026
NIBEC 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 | 4,642 | -9,327 | -6,284 | -3,766 | -5,740 | Upgrade
|
| Depreciation & Amortization | 3,423 | 3,247 | 2,948 | 3,102 | 2,569 | Upgrade
|
| Other Amortization | - | - | 429.76 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -3.89 | -3.83 | 66.99 | - | -2.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | 325.33 | 2,245 | 1,715 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -41.04 | -205.23 | -135.16 | -54.28 | Upgrade
|
| Stock-Based Compensation | - | - | 181.28 | 2,039 | 1,946 | Upgrade
|
| Provision & Write-off of Bad Debts | 35.77 | 21.65 | 2.64 | - | - | Upgrade
|
| Other Operating Activities | 1,022 | 3,349 | 2,986 | 4,862 | 3,680 | Upgrade
|
| Change in Accounts Receivable | 476.3 | -2,927 | -1,647 | -299.18 | -953.68 | Upgrade
|
| Change in Inventory | -417.24 | 1,107 | -1,371 | -801.63 | -360.73 | Upgrade
|
| Change in Accounts Payable | 26.21 | 78.48 | -29.31 | 89.12 | 52.74 | Upgrade
|
| Change in Other Net Operating Assets | -3,711 | 2,543 | -752.6 | 349.83 | -319.26 | Upgrade
|
| Operating Cash Flow | 5,819 | 291.25 | -1,960 | 5,440 | 817.97 | Upgrade
|
| Operating Cash Flow Growth | 1898.01% | - | - | 565.02% | - | Upgrade
|
| Capital Expenditures | -1,485 | -1,527 | -3,628 | -976.93 | -1,640 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 263.2 | 2.3 | - | 12.56 | Upgrade
|
| Sale (Purchase) of Intangibles | -3,788 | -2,547 | -4,052 | -869.01 | -1,573 | Upgrade
|
| Investment in Securities | 730 | 5,311 | 7,047 | -4,969 | -2,881 | Upgrade
|
| Other Investing Activities | -33.51 | -130 | 140.02 | - | -92.82 | Upgrade
|
| Investing Cash Flow | -4,573 | 1,370 | -490.55 | -6,815 | -6,175 | Upgrade
|
| Short-Term Debt Issued | 378 | - | 1,000 | 3,000 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 1,396 | 25,000 | - | Upgrade
|
| Total Debt Issued | 378 | - | 2,396 | 28,000 | - | Upgrade
|
| Short-Term Debt Repaid | -578 | -200 | -200 | -50 | -50 | Upgrade
|
| Long-Term Debt Repaid | -2,426 | -1,014 | -6,027 | -15,896 | -892.62 | Upgrade
|
| Total Debt Repaid | -3,004 | -1,214 | -6,227 | -15,946 | -942.62 | Upgrade
|
| Net Debt Issued (Repaid) | -2,626 | -1,214 | -3,831 | 12,054 | -942.62 | Upgrade
|
| Issuance of Common Stock | 105 | 491.11 | - | 517.21 | - | Upgrade
|
| Financing Cash Flow | -2,521 | -722.46 | -3,831 | 12,571 | -942.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | 101.54 | 993.97 | 326.74 | 498.55 | 338.38 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | - | - | -0 | Upgrade
|
| Net Cash Flow | -1,173 | 1,933 | -5,955 | 11,695 | -5,961 | Upgrade
|
| Free Cash Flow | 4,335 | -1,235 | -5,588 | 4,463 | -822.52 | Upgrade
|
| Free Cash Flow Margin | 13.25% | -5.03% | -35.59% | 20.59% | -6.04% | Upgrade
|
| Free Cash Flow Per Share | - | -118.80 | -561.13 | 449.13 | -83.06 | Upgrade
|
| Cash Interest Paid | 248.34 | 116.18 | - | - | 221.32 | Upgrade
|
| Cash Income Tax Paid | -43.94 | 36.38 | 49.09 | 2.12 | -2.1 | Upgrade
|
| Levered Free Cash Flow | -6,598 | -5,114 | -5,506 | - | -3,928 | Upgrade
|
| Unlevered Free Cash Flow | -6,282 | -3,837 | -2,973 | - | -2,786 | Upgrade
|
| Change in Working Capital | -3,625 | 800.79 | -3,800 | -661.84 | -1,581 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.