Xcell Therapeutics Inc. (KOSDAQ:373110)
South Korea
· Delayed Price · Currency is KRW 1,773.00
-24.00 (-1.34%)
Apr 29, 2026, 3:30 PM KST
Xcell Therapeutics 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 | -10,927 | -9,543 | -9,281 | -8,342 | -9,038 | Upgrade
|
| Depreciation & Amortization | 1,704 | 1,653 | 1,598 | 1,513 | 1,019 | Upgrade
|
| Loss (Gain) From Sale of Assets | -98.66 | 130.13 | -21 | 0.53 | 12 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 154.12 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -19.02 | -2.72 | 0.87 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 0.81 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 127.83 | 228.31 | 283.67 | 540.12 | 354.46 | Upgrade
|
| Provision & Write-off of Bad Debts | 89.27 | 259.89 | 50 | - | - | Upgrade
|
| Other Operating Activities | 379.71 | 383.97 | 587.39 | 230.17 | 3,453 | Upgrade
|
| Change in Accounts Receivable | 72.06 | -31.37 | -301.81 | -104.98 | -133.14 | Upgrade
|
| Change in Inventory | -537.37 | 60.58 | -178.38 | -186.23 | 179.52 | Upgrade
|
| Change in Accounts Payable | 91.59 | 46.38 | 43.66 | -137.29 | -239.85 | Upgrade
|
| Change in Other Net Operating Assets | -385.34 | -180.91 | 280.29 | -808.69 | -211.69 | Upgrade
|
| Operating Cash Flow | -9,502 | -6,996 | -6,784 | -7,296 | -4,605 | Upgrade
|
| Capital Expenditures | -866.72 | -382.69 | -224.82 | -1,179 | -1,347 | Upgrade
|
| Sale of Property, Plant & Equipment | 165.05 | - | 55 | - | 0.45 | Upgrade
|
| Sale (Purchase) of Intangibles | -316.58 | -437.34 | -8.83 | -145.48 | -49.14 | Upgrade
|
| Investment in Securities | -3,771 | -1,780 | -3.96 | -131.88 | -3.88 | Upgrade
|
| Other Investing Activities | -17.64 | 1,328 | 4.06 | -10 | -259.51 | Upgrade
|
| Investing Cash Flow | -4,807 | -1,272 | -178.55 | -1,466 | -1,659 | Upgrade
|
| Long-Term Debt Issued | 700 | 1,950 | 350 | - | 3,000 | Upgrade
|
| Long-Term Debt Repaid | -1,395 | -3,035 | -587.44 | -455.54 | -759.28 | Upgrade
|
| Net Debt Issued (Repaid) | -695.48 | -1,085 | -237.44 | -455.54 | 2,241 | Upgrade
|
| Issuance of Common Stock | 9,220 | 15,875 | 3,000 | 16.66 | 8,092 | Upgrade
|
| Other Financing Activities | 119.13 | -0 | - | - | - | Upgrade
|
| Financing Cash Flow | 8,644 | 14,790 | 2,763 | -438.88 | 14,232 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.69 | 1,239 | 2.2 | 4.66 | 2.15 | Upgrade
|
| Net Cash Flow | -5,671 | 7,761 | -4,197 | -9,196 | 7,971 | Upgrade
|
| Free Cash Flow | -10,369 | -7,379 | -7,008 | -8,475 | -5,952 | Upgrade
|
| Free Cash Flow Margin | -532.01% | -381.48% | -623.58% | -830.82% | -302.69% | Upgrade
|
| Free Cash Flow Per Share | -890.07 | -737.67 | -792.48 | -968.02 | -718.67 | Upgrade
|
| Cash Interest Paid | 280.96 | 343.69 | 284.27 | 209.73 | 104.88 | Upgrade
|
| Cash Income Tax Paid | -11.26 | 23.06 | -8.31 | 11.26 | 3.73 | Upgrade
|
| Levered Free Cash Flow | -6,769 | -5,076 | -3,926 | -5,606 | -6,886 | Upgrade
|
| Unlevered Free Cash Flow | -6,766 | -5,074 | -3,924 | -5,604 | -6,774 | Upgrade
|
| Change in Working Capital | -759.05 | -105.33 | -156.23 | -1,237 | -405.17 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.