RAONTECH Inc. (KOSDAQ:418420)
South Korea
· Delayed Price · Currency is KRW 4,600.00
-205.00 (-4.27%)
At close: Dec 5, 2025
RAONTECH 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 | 2019 - 2018 |
|---|---|---|---|---|---|---|---|
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 | 2019 - 2018 |
| Net Income | -5,707 | -6,478 | -7,078 | 585.38 | -3,232 | -2,899 | Upgrade
|
| Depreciation & Amortization | 1,178 | 755.29 | 456.56 | 196 | 204.62 | 208.67 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | 1.24 | 1.37 | -8.63 | -0.06 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -4 | - | - | -0.05 | 0.18 | 1.4 | Upgrade
|
| Stock-Based Compensation | 603.21 | 518.35 | 1,000 | 1,150 | 709.22 | 356.35 | Upgrade
|
| Provision & Write-off of Bad Debts | -5.81 | -5.07 | -5.41 | -134.56 | -25.29 | -9.96 | Upgrade
|
| Other Operating Activities | -68.4 | -22.4 | 5,227 | 146.91 | 2,146 | 3,027 | Upgrade
|
| Change in Accounts Receivable | -1,351 | -304.72 | -834.68 | -249.74 | 121.75 | 454.87 | Upgrade
|
| Change in Inventory | 599.96 | 609.23 | -917.39 | -1,143 | 97.97 | 286.29 | Upgrade
|
| Change in Accounts Payable | -69.73 | 87.01 | -315.96 | 231.98 | 52.55 | -90.63 | Upgrade
|
| Change in Other Net Operating Assets | -508.87 | 935.58 | -680.97 | -369.93 | 517.09 | 79.4 | Upgrade
|
| Operating Cash Flow | -5,334 | -3,903 | -3,147 | 404.09 | 591.95 | 1,414 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -31.74% | -58.12% | - | Upgrade
|
| Capital Expenditures | -3,220 | -1,635 | -15,284 | -33.87 | - | - | Upgrade
|
| Sale of Property, Plant & Equipment | - | 16.82 | - | 8.64 | 0.13 | - | Upgrade
|
| Cash Acquisitions | - | - | 14,716 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -28.23 | -249.09 | - | - | - | - | Upgrade
|
| Investment in Securities | -2,046 | 13,676 | -7,059 | -1,674 | -5,009 | 15.55 | Upgrade
|
| Other Investing Activities | -2,504 | -46.89 | 148.67 | -10 | -10 | -10 | Upgrade
|
| Investing Cash Flow | -7,798 | 11,762 | -7,478 | -1,709 | -5,019 | 5.55 | Upgrade
|
| Short-Term Debt Issued | - | - | 6,554 | 19.97 | 1,558 | 5,382 | Upgrade
|
| Long-Term Debt Issued | - | 1,887 | 5,000 | - | 1,000 | - | Upgrade
|
| Total Debt Issued | 17,221 | 1,887 | 11,554 | 19.97 | 2,558 | 5,382 | Upgrade
|
| Short-Term Debt Repaid | - | -5,000 | -1,554 | -19.97 | -3,970 | -6,718 | Upgrade
|
| Long-Term Debt Repaid | - | -414.36 | -310.22 | -145.29 | -149.16 | -144.28 | Upgrade
|
| Total Debt Repaid | -1,307 | -5,414 | -1,864 | -165.26 | -4,119 | -6,862 | Upgrade
|
| Net Debt Issued (Repaid) | 15,914 | -3,527 | 9,690 | -145.29 | -1,561 | -1,480 | Upgrade
|
| Issuance of Common Stock | 220.9 | 701.5 | 411.8 | - | 7,295 | 90.4 | Upgrade
|
| Repurchase of Common Stock | - | - | -369.6 | - | - | - | Upgrade
|
| Other Financing Activities | 169.22 | 191.93 | 376.08 | 374.88 | 274.97 | 228.13 | Upgrade
|
| Financing Cash Flow | 16,304 | -2,634 | 10,108 | 229.59 | 6,009 | -1,162 | Upgrade
|
| Foreign Exchange Rate Adjustments | 42.69 | 73.56 | -30.37 | 267.07 | 25.73 | -39.68 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | -0 | -0 | 0 | 0 | - | Upgrade
|
| Net Cash Flow | 3,214 | 5,298 | -548.05 | -808.7 | 1,608 | 217.67 | Upgrade
|
| Free Cash Flow | -8,553 | -5,538 | -18,432 | 370.22 | 591.95 | 1,414 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -37.46% | -58.12% | - | Upgrade
|
| Free Cash Flow Margin | -88.22% | -62.21% | -171.55% | 3.39% | 10.23% | 24.54% | Upgrade
|
| Free Cash Flow Per Share | -284.44 | -185.35 | -645.82 | 13.91 | 32.60 | 425.63 | Upgrade
|
| Cash Interest Paid | 254.37 | 282.12 | 315.68 | 35.38 | 136.12 | 146.99 | Upgrade
|
| Cash Income Tax Paid | - | -19.16 | 36.75 | 12.71 | 0.05 | -0.09 | Upgrade
|
| Levered Free Cash Flow | -10,815 | -4,155 | -18,491 | -851.13 | 6.32 | - | Upgrade
|
| Unlevered Free Cash Flow | -10,549 | -3,986 | -18,251 | -827.82 | 660.93 | - | Upgrade
|
| Change in Working Capital | -1,329 | 1,327 | -2,749 | -1,531 | 789.35 | 729.93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.