Voronoi, Inc. (KOSDAQ:310210)
South Korea
· Delayed Price · Currency is KRW 296,000
-3,500 (-1.17%)
Apr 29, 2026, 3:30 PM KST
Voronoi 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 - 2017 |
|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | -42,706 | -32,613 | -36,848 | -19,900 | -15,096 | Upgrade
|
| Depreciation & Amortization | 1,787 | 1,966 | 2,705 | 3,031 | 3,211 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9.14 | -13.69 | -22.48 | -10.39 | 2,926 | Upgrade
|
| Asset Writedown & Restructuring Costs | 200 | - | 4,255 | - | 4,270 | Upgrade
|
| Loss (Gain) From Sale of Investments | -172.19 | -995.38 | -799.35 | 250.17 | - | Upgrade
|
| Stock-Based Compensation | 8,372 | 1,174 | - | 881.05 | 311 | Upgrade
|
| Other Operating Activities | -10,030 | -45.99 | 3,325 | 2,507 | -652.03 | Upgrade
|
| Change in Accounts Receivable | -22.06 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -29,513 | 1,476 | -1,464 | -3,093 | -12,609 | Upgrade
|
| Operating Cash Flow | -72,095 | -29,052 | -28,849 | -16,335 | -17,640 | Upgrade
|
| Capital Expenditures | -1,650 | -1,124 | -1,080 | -545.82 | -575.78 | Upgrade
|
| Sale of Property, Plant & Equipment | 29.27 | 14.12 | 47.32 | 68.15 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -32.81 | -108 | -2.33 | -6.59 | -7.23 | Upgrade
|
| Investment in Securities | -30,795 | 23,527 | -31,087 | -37,559 | -60.42 | Upgrade
|
| Other Investing Activities | -0 | - | -0 | -0 | - | Upgrade
|
| Investing Cash Flow | -32,466 | 22,290 | -32,212 | -38,043 | -643.42 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 2,100 | Upgrade
|
| Long-Term Debt Issued | 85,985 | - | - | - | 25,000 | Upgrade
|
| Total Debt Issued | 85,985 | - | - | - | 27,100 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -2,100 | - | Upgrade
|
| Long-Term Debt Repaid | -805.36 | -783.45 | -631.65 | -669.98 | -2,743 | Upgrade
|
| Total Debt Repaid | -805.36 | -783.45 | -631.65 | -2,770 | -2,743 | Upgrade
|
| Net Debt Issued (Repaid) | 85,180 | -783.45 | -631.65 | -2,770 | 24,357 | Upgrade
|
| Issuance of Common Stock | 46,370 | 4,742 | 64,847 | 53,040 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -176.21 | - | - | Upgrade
|
| Other Financing Activities | -1,360 | -23.01 | -1,082 | -3,190 | -1.21 | Upgrade
|
| Financing Cash Flow | 130,190 | 3,936 | 62,957 | 47,080 | 24,356 | Upgrade
|
| Foreign Exchange Rate Adjustments | -45.56 | 123.8 | -58.33 | 112.18 | 183.83 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 | Upgrade
|
| Net Cash Flow | 25,583 | -2,703 | 1,838 | -7,185 | 6,257 | Upgrade
|
| Free Cash Flow | -73,744 | -30,176 | -29,929 | -16,881 | -18,216 | Upgrade
|
| Free Cash Flow Margin | -981.64% | - | - | -172.82% | -123.21% | Upgrade
|
| Free Cash Flow Per Share | -4099.60 | -1721.29 | -1950.39 | -1209.23 | -1459.07 | Upgrade
|
| Cash Interest Paid | 64.62 | 54.53 | 30.63 | 66.61 | 437.63 | Upgrade
|
| Cash Income Tax Paid | -134.21 | 142.37 | 174.69 | 505.1 | 1.31 | Upgrade
|
| Levered Free Cash Flow | -37,762 | -16,087 | -22,503 | -12,054 | -13,423 | Upgrade
|
| Unlevered Free Cash Flow | -36,107 | -15,724 | -21,310 | -10,727 | -12,902 | Upgrade
|
| Change in Working Capital | -29,535 | 1,476 | -1,464 | -3,093 | -12,609 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.