NH All-One REIT Co., Ltd. (KRX:400760)
South Korea
· Delayed Price · Currency is KRW 3,385.00
-115.00 (-3.29%)
At close: Apr 29, 2026
NH All-One REIT Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2025 | FY 2024 | FY 2024 | FY 2023 | 2022 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | 2022 - 2018 |
| Net Income | 2,783 | -1,464 | -2,108 | 8,079 | 3,964 | Upgrade
|
| Depreciation & Amortization | 7,391 | 6,729 | 6,401 | 6,323 | 6,415 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -12,508 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -87.69 | -34.63 | 62.64 | -37.11 | -37.15 | Upgrade
|
| Other Operating Activities | 6,297 | 7,444 | 8,472 | 7,963 | 5,802 | Upgrade
|
| Change in Accounts Receivable | 1.17 | 0.18 | 0.27 | -0.23 | -2.64 | Upgrade
|
| Change in Unearned Revenue | -1,358 | -1,109 | -1,025 | -1,243 | -866.09 | Upgrade
|
| Change in Other Net Operating Assets | 396.24 | -3,854 | -7,433 | 5,888 | -4,707 | Upgrade
|
| Operating Cash Flow | 15,422 | 7,712 | 4,370 | 14,465 | 10,568 | Upgrade
|
| Operating Cash Flow Growth | 99.98% | 76.45% | -69.78% | 36.87% | -42.31% | Upgrade
|
| Capital Expenditures | -119.24 | -77,825 | -328.47 | -437.62 | - | Upgrade
|
| Sale (Purchase) of Real Estate | - | -430,196 | - | - | - | Upgrade
|
| Investment in Securities | -52,397 | 9,700 | -33,595 | -20,160 | 2,686 | Upgrade
|
| Other Investing Activities | 243.12 | 0 | - | 105,921 | 0 | Upgrade
|
| Investing Cash Flow | -52,273 | -498,322 | -33,923 | 85,324 | 2,686 | Upgrade
|
| Total Debt Issued | 176,200 | 1,189,000 | - | - | 276,400 | Upgrade
|
| Total Debt Repaid | -176,200 | -674,016 | -21.88 | -65,963 | -272,400 | Upgrade
|
| Net Debt Issued (Repaid) | - | 514,984 | -21.88 | -65,963 | 4,000 | Upgrade
|
| Issuance of Common Stock | 66,299 | - | - | - | - | Upgrade
|
| Dividends Paid | -14,907 | -17,534 | -11,842 | -12,685 | -11,673 | Upgrade
|
| Other Financing Activities | -7,339 | -5,872 | 298.99 | -6,926 | -2,146 | Upgrade
|
| Financing Cash Flow | 44,053 | 491,578 | -11,565 | -85,574 | -9,819 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | 0 | 0 | Upgrade
|
| Net Cash Flow | 7,202 | 968.04 | -41,117 | 14,215 | 3,436 | Upgrade
|
| Free Cash Flow | 15,303 | -70,113 | 4,042 | 14,027 | 10,568 | Upgrade
|
| Free Cash Flow Growth | - | - | -71.18% | 32.73% | -42.21% | Upgrade
|
| Free Cash Flow Margin | 27.43% | -160.55% | 10.47% | 36.51% | 25.76% | Upgrade
|
| Free Cash Flow Per Share | 296.95 | -1601.94 | 95.09 | 309.40 | 250.63 | Upgrade
|
| Cash Interest Paid | 29,750 | 19,246 | 20,289 | 21,755 | 19,409 | Upgrade
|
| Levered Free Cash Flow | 7,974 | -75,344 | 1,813 | -2,113 | 3,960 | Upgrade
|
| Unlevered Free Cash Flow | 30,124 | -58,697 | 19,897 | 16,737 | 19,771 | Upgrade
|
| Change in Working Capital | -960.57 | -4,962 | -8,458 | 4,645 | -5,575 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.