Nextchip Co., Ltd. (KOSDAQ:396270)
South Korea
· Delayed Price · Currency is KRW 5,290.00
-130.00 (-2.40%)
At close: Apr 29, 2026
Nextchip 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 | -15,958 | -20,690 | -26,703 | -27,429 | -21,608 | Upgrade
|
| Depreciation & Amortization | 5,057 | 4,101 | 2,429 | 1,322 | 1,086 | Upgrade
|
| Loss (Gain) From Sale of Assets | -6.98 | -52.87 | -86.62 | 32.9 | -0.15 | Upgrade
|
| Loss (Gain) From Sale of Investments | -75.46 | -70.06 | -45.28 | -449.61 | - | Upgrade
|
| Stock-Based Compensation | - | - | 1,226 | 1,524 | 193.37 | Upgrade
|
| Provision & Write-off of Bad Debts | -904.45 | - | - | - | - | Upgrade
|
| Other Operating Activities | 2,195 | 4,145 | 8,539 | 1,589 | 8,571 | Upgrade
|
| Change in Accounts Receivable | -1,239 | -1,708 | 670.82 | -1,900 | 445.37 | Upgrade
|
| Change in Inventory | 532.01 | -417.64 | 4,378 | -6,298 | -6,844 | Upgrade
|
| Change in Accounts Payable | 1,477 | 829.19 | -86.01 | -786.8 | -514.27 | Upgrade
|
| Change in Other Net Operating Assets | -3,282 | 3,172 | 287.31 | 786.82 | -2,304 | Upgrade
|
| Operating Cash Flow | -12,205 | -10,692 | -9,392 | -31,609 | -20,974 | Upgrade
|
| Capital Expenditures | -601.86 | -1,701 | -665.32 | -630.63 | -762.15 | Upgrade
|
| Sale of Property, Plant & Equipment | 84.34 | 6.93 | 57.18 | 11.36 | 0.15 | Upgrade
|
| Sale (Purchase) of Intangibles | -7,629 | -1,426 | -3,062 | -198.41 | -58.71 | Upgrade
|
| Investment in Securities | 10,849 | 18,503 | -12,357 | -8,629 | -5,844 | Upgrade
|
| Other Investing Activities | 4,036 | 430.99 | 791.09 | 0 | 0 | Upgrade
|
| Investing Cash Flow | 7,761 | 16,858 | -15,236 | -9,447 | -6,665 | Upgrade
|
| Short-Term Debt Issued | 1,600 | - | 1,000 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 30,000 | - | - | Upgrade
|
| Total Debt Issued | 1,600 | - | 31,000 | - | - | Upgrade
|
| Short-Term Debt Repaid | -1,600 | - | -1,000 | - | - | Upgrade
|
| Long-Term Debt Repaid | -14,627 | -2,334 | -643.29 | -589.94 | -562.7 | Upgrade
|
| Total Debt Repaid | -16,227 | -2,334 | -1,643 | -589.94 | -562.7 | Upgrade
|
| Net Debt Issued (Repaid) | -14,627 | -2,334 | 29,357 | -589.94 | -562.7 | Upgrade
|
| Issuance of Common Stock | 25,415 | 166.73 | 2,573 | 33,041 | 22,523 | Upgrade
|
| Other Financing Activities | -0 | 854.88 | -0 | - | -0 | Upgrade
|
| Financing Cash Flow | 10,789 | -1,312 | 31,930 | 32,451 | 21,961 | Upgrade
|
| Foreign Exchange Rate Adjustments | -34.68 | 333.81 | 9.81 | -121.58 | -12.39 | Upgrade
|
| Net Cash Flow | 6,309 | 5,187 | 7,312 | -8,726 | -5,691 | Upgrade
|
| Free Cash Flow | -12,807 | -12,394 | -10,058 | -32,239 | -21,736 | Upgrade
|
| Free Cash Flow Margin | -32.30% | -38.43% | -62.26% | -250.52% | -88.83% | Upgrade
|
| Free Cash Flow Per Share | -654.09 | -685.86 | -566.31 | -1996.95 | -2083.30 | Upgrade
|
| Cash Interest Paid | 432.3 | 488.89 | 35.02 | 46.18 | - | Upgrade
|
| Cash Income Tax Paid | -141.01 | 119.01 | 18.13 | 59.72 | 1.76 | Upgrade
|
| Levered Free Cash Flow | -18,252 | -1,280 | -5,805 | -23,274 | -18,157 | Upgrade
|
| Unlevered Free Cash Flow | -16,252 | 668.01 | -5,478 | -23,245 | -17,515 | Upgrade
|
| Change in Working Capital | -2,512 | 1,875 | 5,250 | -8,198 | -9,217 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.