Vuno Inc. (KOSDAQ:338220)
South Korea
· Delayed Price · Currency is KRW 26,000
-650 (-2.44%)
At close: Dec 5, 2025
Vuno Inc. 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 |
|---|---|---|---|---|---|---|
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 |
| Net Income | -6,135 | -13,018 | -15,627 | -15,662 | -19,556 | -11,109 |
| Depreciation & Amortization | 1,654 | 1,529 | 1,418 | 1,372 | 897.36 | 700.25 |
| Loss (Gain) From Sale of Assets | -0.84 | -1.19 | 5.09 | 0.26 | 0.24 | - |
| Loss (Gain) From Sale of Investments | -501.72 | -316.86 | 342.51 | 126.01 | -160.98 | - |
| Stock-Based Compensation | -96.85 | 26.16 | 191.77 | 424.65 | 796.32 | 1,102 |
| Provision & Write-off of Bad Debts | 819.23 | 507.9 | 351.56 | 27.87 | - | - |
| Other Operating Activities | 1,186 | 566.8 | -277.89 | -2,062 | 1,946 | 1,499 |
| Change in Accounts Receivable | -2,796 | -1,308 | -2,468 | -434.91 | -671.43 | -341.81 |
| Change in Inventory | -63.02 | 62.93 | 8.37 | -236.28 | -2.38 | 29.7 |
| Change in Unearned Revenue | 34.43 | -37.22 | 60.64 | - | - | - |
| Change in Other Net Operating Assets | -942.08 | 1,133 | 445.49 | 162.49 | 1,954 | 324.58 |
| Operating Cash Flow | -6,841 | -10,856 | -15,550 | -16,282 | -14,797 | -7,796 |
| Capital Expenditures | -660.1 | -843.1 | -63.88 | -140.34 | -1,292 | -321.07 |
| Sale of Property, Plant & Equipment | 11.87 | 2.72 | 2.4 | 17.73 | 10.38 | - |
| Sale (Purchase) of Intangibles | -367.24 | -262.95 | -317.19 | -172.17 | -322.59 | -260.05 |
| Investment in Securities | -13,331 | 991.42 | 6,993 | 6,558 | -14,573 | -3,500 |
| Other Investing Activities | -60 | -1.5 | -42.44 | -0 | -353.14 | -108.15 |
| Investing Cash Flow | -14,314 | 19.44 | 7,373 | 6,904 | -18,316 | -4,189 |
| Short-Term Debt Issued | - | 2,000 | - | - | - | 4,200 |
| Long-Term Debt Issued | - | - | 4,000 | 4,999 | - | - |
| Total Debt Issued | - | 2,000 | 4,000 | 4,999 | - | 4,200 |
| Long-Term Debt Repaid | - | -1,545 | -1,519 | -809.56 | -365.31 | -331.22 |
| Net Debt Issued (Repaid) | -3,640 | 455.36 | 2,481 | 4,189 | -365.31 | 3,869 |
| Issuance of Common Stock | 13,360 | 45.69 | 318.15 | 10,316 | 38,832 | 997.45 |
| Other Financing Activities | 12,367 | 12,364 | -17.7 | -157.89 | -1,945 | -1.29 |
| Financing Cash Flow | 22,087 | 12,865 | 2,781 | 14,348 | 36,522 | 9,663 |
| Foreign Exchange Rate Adjustments | 66.24 | 135.3 | -40.4 | 14.5 | 41.17 | - |
| Miscellaneous Cash Flow Adjustments | 0 | 0 | 0 | 0 | -0 | - |
| Net Cash Flow | 997.73 | 2,164 | -5,436 | 4,985 | 3,450 | -2,322 |
| Free Cash Flow | -7,501 | -11,699 | -15,613 | -16,422 | -16,089 | -8,117 |
| Free Cash Flow Margin | -21.62% | -45.22% | -117.61% | -198.47% | -715.74% | -645.60% |
| Free Cash Flow Per Share | -536.60 | -847.37 | -1341.13 | -1450.15 | -1486.07 | -909.46 |
| Cash Interest Paid | 466.58 | 581.37 | 879.69 | 369.05 | 132.8 | 31.95 |
| Cash Income Tax Paid | 6.59 | -18.77 | 7.52 | 37.26 | 12.64 | -21.54 |
| Levered Free Cash Flow | -6,711 | -30,936 | -10,278 | -7,221 | -12,764 | - |
| Unlevered Free Cash Flow | -6,419 | -30,573 | -9,728 | -6,991 | -12,681 | - |
| Change in Working Capital | -3,766 | -149.72 | -1,954 | -508.69 | 1,280 | 12.47 |
Source: S&P Capital IQ. Standard template. Financial Sources.