Daewoong Pharma
KRX:069620

Watchlist Manager
Daewoong Pharma Logo
Daewoong Pharma
KRX:069620
Watchlist
Price: 133 500 KRW -1.33% Market Closed
Market Cap: 1.5T KRW
Have any thoughts about
Daewoong Pharma?
Write Note

Cash Flow Statement

Cash Flow Statement
Daewoong Pharma

Rotate your device to view
Cash Flow Statement
Currency: KRW
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Operating Cash Flow
Net Income
55 999
30 179
30 470
29 614
27 652
41 196
35 674
27 773
20 090
15 347
26 126
24 828
30 973
28 135
35 436
36 507
32 069
36 631
(15 417)
(10 684)
(6 454)
(5 606)
28 866
24 214
9 829
7 728
24 148
261
12 753
21 412
30 257
64 221
71 498
80 731
39 163
39 846
52 362
46 412
120 003
114 141
84 066
Depreciation & Amortization
16 197
16 453
16 630
17 086
17 849
20 079
22 149
24 259
26 102
26 413
26 677
27 500
30 330
23 655
38 799
43 072
46 459
59 162
49 984
47 720
44 522
41 497
38 879
39 119
39 363
39 627
39 542
39 693
39 839
39 770
39 564
39 304
38 774
38 476
38 353
38 676
39 815
40 939
42 701
44 502
45 941
Other Non-Cash Items
26 381
41 001
35 019
36 037
37 465
21 902
26 965
26 586
25 379
24 651
7 144
9 723
14 298
6 907
31 391
29 931
29 173
39 121
67 847
71 502
78 976
76 571
34 878
33 685
26 346
29 004
20 655
1 746
5 567
7 657
13 038
33 010
36 684
32 356
27 049
29 904
27 627
37 141
16 450
27 582
42 555
Cash Taxes Paid
17 239
17 489
33 875
27 558
20 899
20 557
4 136
7 019
11 024
9 947
9 783
8 526
6 716
4 108
6 791
7 922
8 831
10 273
7 914
7 639
6 149
16 350
22 298
20 034
19 514
8 962
2 906
3 769
5 135
5 226
5 500
6 958
7 884
9 136
9 050
8 661
8 331
7 472
8 391
6 768
18 074
Cash Interest Paid
891
1 239
1 220
2 179
2 737
3 683
5 282
5 754
6 029
7 099
7 718
8 650
9 512
7 095
9 569
9 410
9 520
12 185
10 049
10 288
10 543
10 325
10 390
10 178
9 767
9 863
10 667
10 766
10 856
11 020
9 839
9 677
9 911
10 042
11 480
13 581
15 350
15 928
16 604
16 948
17 208
Change in Working Capital
(77 265)
(44 700)
(56 174)
(46 426)
(56 477)
(61 216)
(48 404)
(33 149)
(27 895)
(46 739)
(44 387)
(40 204)
(25 703)
(9 252)
(1 687)
(27 354)
(58 868)
(74 163)
(54 914)
(41 935)
(19 942)
13 750
(45 023)
(39 580)
(25 789)
(23 122)
16 636
39 599
10 766
(23 172)
(42 865)
(71 176)
(68 554)
(63 862)
13 650
10 533
16 327
45 562
(43 145)
(59 412)
(87 836)
Cash from Operating Activities
21 313
N/A
42 933
+101%
25 945
-40%
36 310
+40%
26 489
-27%
21 960
-17%
36 383
+66%
45 469
+25%
43 675
-4%
19 671
-55%
15 560
-21%
21 846
+40%
49 899
+128%
49 447
-1%
103 938
+110%
82 155
-21%
48 831
-41%
60 750
+24%
47 500
-22%
66 602
+40%
97 101
+46%
126 212
+30%
57 600
-54%
57 437
0%
49 749
-13%
53 237
+7%
100 981
+90%
81 301
-19%
68 926
-15%
45 667
-34%
39 994
-12%
65 359
+63%
78 402
+20%
87 701
+12%
118 215
+35%
118 959
+1%
136 131
+14%
170 054
+25%
136 009
-20%
126 812
-7%
84 726
-33%
Investing Cash Flow
Capital Expenditures
(22 026)
(31 516)
(46 002)
(55 919)
(67 045)
(88 590)
(95 130)
(97 118)
(114 865)
(123 308)
(141 425)
(148 409)
(125 438)
(82 098)
(69 077)
(52 121)
(46 433)
(72 730)
(56 989)
(58 420)
(53 719)
(34 704)
(22 314)
(17 002)
(18 852)
(18 231)
(26 486)
(28 339)
(27 420)
(28 339)
(29 088)
(43 909)
(44 447)
(54 610)
(65 161)
(62 218)
(70 851)
(76 132)
(109 338)
(129 879)
(153 159)
Other Items
(15 369)
(41 129)
(83 443)
(66 320)
(45 634)
(24 215)
(13 464)
(31 948)
(115 652)
(68 412)
(14 343)
(42 626)
36 963
(5 510)
(3 928)
(9 097)
(40 122)
(48 520)
(11 630)
(4 411)
(31 736)
(39 558)
(63 291)
(51 730)
(16 160)
(90 083)
(100 665)
(125 987)
(156 042)
(56 006)
(58 595)
8 534
17 673
(4 500)
(41 710)
(101 991)
(97 581)
(94 258)
(56 283)
(57 813)
(85 754)
Cash from Investing Activities
(37 394)
N/A
(72 645)
-94%
(129 446)
-78%
(122 241)
+6%
(112 680)
+8%
(112 806)
0%
(108 594)
+4%
(129 064)
-19%
(230 517)
-79%
(191 720)
+17%
(155 768)
+19%
(191 036)
-23%
(88 475)
+54%
(87 608)
+1%
(73 005)
+17%
(61 217)
+16%
(86 555)
-41%
(121 251)
-40%
(68 619)
+43%
(62 832)
+8%
(85 456)
-36%
(74 261)
+13%
(85 605)
-15%
(68 732)
+20%
(35 011)
+49%
(108 314)
-209%
(127 152)
-17%
(154 327)
-21%
(183 463)
-19%
(84 346)
+54%
(87 683)
-4%
(35 374)
+60%
(26 774)
+24%
(59 109)
-121%
(106 872)
-81%
(164 209)
-54%
(168 432)
-3%
(170 390)
-1%
(165 621)
+3%
(187 692)
-13%
(238 913)
-27%
Financing Cash Flow
Net Issuance of Common Stock
5 555
6 917
6 357
0
2 415
1 391
609
5 333
6 318
6 293
7 015
2 473
2 351
2 038
3 037
2 855
1 741
0
0
(124)
0
0
0
31 247
31 247
30 677
29 987
57 089
38 640
39 559
40 249
0
0
0
0
49 890
49 890
49 890
49 890
0
0
Net Issuance of Debt
34 218
33 906
101 411
100 290
102 748
175 738
74 471
74 666
171 855
97 878
159 362
158 454
58 670
59 647
(11 439)
(6 950)
(611)
4 335
1 415
(546)
(7 617)
(13 535)
532
(1 442)
(2 198)
48 060
47 588
47 981
46 283
(3 516)
(2 307)
(2 769)
(296)
(1 863)
(1 468)
(2 903)
(31 236)
(29 622)
(3 394)
34 711
138 650
Cash Paid for Dividends
(8 257)
(8 257)
(8 257)
0
(7 225)
(7 225)
(7 225)
0
(7 225)
(7 225)
(7 225)
0
(6 193)
(6 193)
(6 193)
0
(6 193)
(6 193)
(6 193)
0
(6 193)
(6 193)
(6 193)
(6 193)
(6 193)
(6 193)
(6 193)
0
(6 458)
(6 458)
(6 458)
(7 019)
(7 212)
(7 222)
(8 066)
(7 504)
(7 496)
(8 125)
(7 278)
0
(7 922)
Other
0
0
0
(9)
(9)
(39 581)
5
0
0
0
0
0
0
0
(2 091)
0
0
0
0
0
0
0
0
0
(9 983)
(9 983)
(4 796)
0
23 696
22 594
18 740
34 669
14 285
25 887
25 050
9 120
0
0
0
98
98
Cash from Financing Activities
31 479
N/A
32 567
+3%
99 511
+206%
94 188
-5%
97 929
+4%
130 324
+33%
67 860
-48%
72 788
+7%
170 962
+135%
136 532
-20%
159 152
+17%
153 702
-3%
54 828
-64%
55 491
+1%
(16 686)
N/A
(12 379)
+26%
(7 154)
+42%
(2 208)
+69%
(4 778)
-116%
(6 862)
-44%
(13 809)
-101%
(19 728)
-43%
(5 660)
+71%
23 735
N/A
12 872
-46%
62 562
+386%
66 587
+6%
94 083
+41%
102 163
+9%
52 181
-49%
50 224
-4%
6 782
-86%
7 127
+5%
16 802
+136%
15 517
-8%
48 602
+213%
22 154
-54%
12 638
-43%
39 218
+210%
27 531
-30%
130 826
+375%
Change in Cash
Effect of Foreign Exchange Rates
(774)
772
(20)
(195)
802
857
638
518
(183)
(2 343)
(599)
(1 797)
(1 297)
155
(1 406)
489
66
(299)
110
154
379
1 145
425
160
368
(95)
(212)
(394)
(362)
468
1 073
1 283
2 075
3 448
184
1 536
682
(1 579)
(1 052)
(1 731)
(1 462)
Net Change in Cash
14 624
N/A
3 627
-75%
(4 010)
N/A
8 062
N/A
12 540
+56%
40 335
+222%
(3 713)
N/A
(10 289)
-177%
(16 063)
-56%
(37 860)
-136%
18 345
N/A
(17 285)
N/A
14 955
N/A
17 485
+17%
12 841
-27%
9 048
-30%
(44 812)
N/A
(63 008)
-41%
(25 787)
+59%
(2 938)
+89%
(1 785)
+39%
33 368
N/A
(33 240)
N/A
12 600
N/A
27 978
+122%
7 390
-74%
40 204
+444%
20 663
-49%
(12 737)
N/A
13 970
N/A
3 608
-74%
38 050
+955%
60 830
+60%
48 841
-20%
27 044
-45%
4 888
-82%
(9 465)
N/A
10 724
N/A
8 555
-20%
(35 080)
N/A
(24 823)
+29%
Free Cash Flow
Free Cash Flow
(713)
N/A
11 417
N/A
(20 057)
N/A
(19 609)
+2%
(40 556)
-107%
(66 630)
-64%
(58 747)
+12%
(51 649)
+12%
(71 190)
-38%
(103 637)
-46%
(125 865)
-21%
(126 563)
-1%
(75 539)
+40%
(32 651)
+57%
34 861
N/A
30 034
-14%
2 398
-92%
(11 980)
N/A
(9 489)
+21%
8 182
N/A
43 382
+430%
91 508
+111%
35 286
-61%
40 435
+15%
30 897
-24%
35 006
+13%
74 495
+113%
52 962
-29%
41 505
-22%
17 328
-58%
10 906
-37%
21 450
+97%
33 955
+58%
33 091
-3%
53 053
+60%
56 741
+7%
65 280
+15%
93 922
+44%
26 671
-72%
(3 067)
N/A
(68 433)
-2 131%

See Also

Discover More