ASICLAND Co., Ltd. (KOSDAQ:445090)
South Korea
· Delayed Price · Currency is KRW 28,900
+150 (0.52%)
At close: Dec 5, 2025
ASICLAND 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 |
|---|---|---|---|---|---|
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 |
| Net Income | -28,366 | -14,008 | 3,641 | 5,150 | 2,093 |
| Depreciation & Amortization | 3,649 | 2,459 | 1,759 | 1,437 | 1,041 |
| Loss (Gain) From Sale of Assets | 1,083 | 410.1 | 4.43 | 28.14 | -0.91 |
| Asset Writedown & Restructuring Costs | - | - | 115.02 | 555.23 | - |
| Loss (Gain) From Sale of Investments | 37.97 | 33.86 | 14.44 | 3.94 | 29.45 |
| Loss (Gain) on Equity Investments | -28.88 | 35.18 | 13.82 | - | - |
| Stock-Based Compensation | 1,951 | 1,384 | 600.22 | 833.64 | 526.31 |
| Provision & Write-off of Bad Debts | -122.99 | 77.09 | 122.99 | - | - |
| Other Operating Activities | 2,460 | -728.78 | -899.51 | 7,208 | 1,314 |
| Change in Accounts Receivable | -3,015 | -7,364 | -8,028 | -3,182 | 1,933 |
| Change in Inventory | -691.55 | 913.3 | 1,619 | -394.32 | -1,420 |
| Change in Accounts Payable | 1,116 | 1,467 | -1,341 | -1,220 | 168.72 |
| Change in Other Net Operating Assets | 34,321 | 17,723 | -8,213 | 5,309 | 2,592 |
| Operating Cash Flow | 12,385 | 2,401 | -10,592 | 15,729 | 8,276 |
| Operating Cash Flow Growth | - | - | - | 90.06% | - |
| Capital Expenditures | -22,511 | -13,922 | -33,077 | -1,761 | -745.65 |
| Sale of Property, Plant & Equipment | -0 | 52.81 | - | - | 0.91 |
| Cash Acquisitions | - | - | - | -233.43 | - |
| Sale (Purchase) of Intangibles | -2,446 | -1,632 | -501.5 | -2,224 | -14.69 |
| Investment in Securities | 7,433 | 15,719 | -25,880 | -1,532 | -4,495 |
| Other Investing Activities | 207.56 | 100.65 | -41.74 | -95.23 | -163.84 |
| Investing Cash Flow | -15,869 | 637.39 | -60,422 | -5,849 | -5,424 |
| Short-Term Debt Issued | - | 3,000 | 9,900 | 2,000 | 5,500 |
| Long-Term Debt Issued | - | 10,000 | 12,000 | - | 600 |
| Total Debt Issued | 18,000 | 13,000 | 21,900 | 2,000 | 6,100 |
| Short-Term Debt Repaid | - | -8,400 | -3,900 | -3,550 | -2,700 |
| Long-Term Debt Repaid | - | -5,654 | -835.99 | -1,232 | -400.57 |
| Total Debt Repaid | -8,309 | -14,054 | -4,736 | -4,782 | -3,101 |
| Net Debt Issued (Repaid) | 9,691 | -1,054 | 17,164 | -2,782 | 2,999 |
| Issuance of Common Stock | 140.01 | 46.64 | 64,464 | 92.6 | - |
| Other Financing Activities | -175 | -206 | 520 | -16.45 | -0 |
| Financing Cash Flow | 9,656 | -1,213 | 82,148 | 9,285 | 2,999 |
| Foreign Exchange Rate Adjustments | 186.59 | 65.24 | -4.34 | -967.01 | - |
| Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | -0 | - |
| Net Cash Flow | 6,359 | 1,890 | 11,130 | 18,198 | 5,852 |
| Free Cash Flow | -10,126 | -11,522 | -43,668 | 13,968 | 7,530 |
| Free Cash Flow Growth | - | - | - | 85.49% | - |
| Free Cash Flow Margin | -10.91% | -12.25% | -58.89% | 20.06% | 16.66% |
| Free Cash Flow Per Share | -924.07 | -1065.34 | -5240.78 | 2442.01 | 1095.14 |
| Cash Interest Paid | 852.35 | 1,058 | 576.29 | 235.87 | 152.84 |
| Cash Income Tax Paid | 19.66 | 169.1 | 1,486 | 328.84 | 141.96 |
| Levered Free Cash Flow | 10,226 | -5,433 | -61,873 | 12,512 | - |
| Unlevered Free Cash Flow | 10,772 | -4,749 | -61,238 | 13,523 | - |
| Change in Working Capital | 31,730 | 12,738 | -15,963 | 512.62 | 3,273 |
Source: S&P Capital IQ. Standard template. Financial Sources.