VC Inc. (KOSDAQ:365900)
South Korea
· Delayed Price · Currency is KRW 3,110.00
-55.00 (-1.74%)
At close: Apr 28, 2026
VC Inc. 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 - 2019 |
|---|---|---|---|---|---|---|
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 - 2019 |
| Net Income | -2,999 | -5,867 | -11,969 | 1,356 | 7,011 | Upgrade
|
| Depreciation & Amortization | 2,424 | 3,686 | 4,302 | 3,143 | 1,746 | Upgrade
|
| Loss (Gain) From Sale of Assets | -106.19 | 973.71 | 280.56 | 86.64 | -20.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 360.47 | Upgrade
|
| Loss (Gain) From Sale of Investments | 63.51 | 64.23 | 65.07 | 66.78 | 179.79 | Upgrade
|
| Loss (Gain) on Equity Investments | -37.69 | - | - | - | 75.78 | Upgrade
|
| Stock-Based Compensation | 27.04 | 56.42 | 305.87 | 251.59 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -141.6 | -831.17 | 298.89 | -96.19 | -64.22 | Upgrade
|
| Other Operating Activities | 1,133 | 1,540 | 1,136 | -1,424 | 940.81 | Upgrade
|
| Change in Accounts Receivable | 191.18 | 2,510 | 3,629 | -2,876 | -1,263 | Upgrade
|
| Change in Inventory | 1,089 | 3,724 | -1,463 | -6,559 | -5,162 | Upgrade
|
| Change in Accounts Payable | 522.78 | -931.87 | 459.7 | -2,111 | 443.18 | Upgrade
|
| Change in Income Taxes | 1.19 | 0.02 | 88.65 | -0.02 | - | Upgrade
|
| Change in Other Net Operating Assets | -1,354 | -961 | 70.91 | 145.61 | -1,596 | Upgrade
|
| Operating Cash Flow | 814.19 | 3,963 | -2,795 | -8,017 | 2,652 | Upgrade
|
| Operating Cash Flow Growth | -79.46% | - | - | - | -70.08% | Upgrade
|
| Capital Expenditures | -539.31 | -546.71 | -1,354 | -6,795 | -23,118 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.68 | 753.44 | 49.42 | 409.76 | 40.73 | Upgrade
|
| Sale (Purchase) of Intangibles | 1,085 | -135.54 | -290.95 | -556.89 | -1,202 | Upgrade
|
| Investment in Securities | -220.05 | -120.05 | 907.55 | -11,613 | 5,081 | Upgrade
|
| Other Investing Activities | -0 | - | 0 | -3,507 | 0 | Upgrade
|
| Investing Cash Flow | 340.56 | -48.31 | -677.04 | -22,032 | -19,088 | Upgrade
|
| Short-Term Debt Issued | 13,298 | 10,789 | 2,549 | 17,719 | 50 | Upgrade
|
| Long-Term Debt Issued | - | 2,000 | 17,131 | 30 | 17,000 | Upgrade
|
| Total Debt Issued | 13,298 | 12,789 | 19,679 | 17,749 | 17,050 | Upgrade
|
| Short-Term Debt Repaid | -13,782 | -13,655 | -300 | -1,689 | -1,650 | Upgrade
|
| Long-Term Debt Repaid | -1,608 | -1,681 | -19,061 | -1,660 | -2,001 | Upgrade
|
| Total Debt Repaid | -15,390 | -15,336 | -19,361 | -3,349 | -3,651 | Upgrade
|
| Net Debt Issued (Repaid) | -2,093 | -2,547 | 317.89 | 14,400 | 13,399 | Upgrade
|
| Issuance of Common Stock | - | - | - | 16,101 | - | Upgrade
|
| Other Financing Activities | -102.26 | -73.3 | -139.6 | -352.82 | 94.63 | Upgrade
|
| Financing Cash Flow | -2,195 | -1,120 | 878.3 | 30,148 | 13,494 | Upgrade
|
| Foreign Exchange Rate Adjustments | -4.78 | 198.33 | 41.75 | -39.85 | 37.49 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -10.97 | - | - | - | - | Upgrade
|
| Net Cash Flow | -1,056 | 2,993 | -2,552 | 59.38 | -2,904 | Upgrade
|
| Free Cash Flow | 274.88 | 3,417 | -4,149 | -14,812 | -20,465 | Upgrade
|
| Free Cash Flow Growth | -91.95% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 0.59% | 7.74% | -11.14% | -27.26% | -38.13% | Upgrade
|
| Free Cash Flow Per Share | 37.58 | 467.58 | -567.51 | -2086.56 | -3263.56 | Upgrade
|
| Cash Interest Paid | 1,436 | 1,548 | 1,392 | 531.35 | 325.82 | Upgrade
|
| Cash Income Tax Paid | 94.7 | -1,176 | -37 | 1,979 | 979.52 | Upgrade
|
| Levered Free Cash Flow | 1,761 | 2,934 | -1,971 | -14,500 | -27,857 | Upgrade
|
| Unlevered Free Cash Flow | 2,663 | 3,910 | -1,085 | -14,134 | -27,547 | Upgrade
|
| Change in Working Capital | 450.16 | 4,342 | 2,785 | -11,401 | -7,577 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.