Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
E

Exa E&C Inc
KOSDAQ:054940

Watchlist Manager
Exa E&C Inc
KOSDAQ:054940
Watchlist
Price: 653 KRW 0.93% Market Closed
Market Cap: ₩21.7B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-78%
5Y
-94%
10Y
-98%
Investing Cash Flow
+
3Y
-
5Y
+56%
10Y
+71%
Financing Cash Flow
+
3Y
-
5Y
+74%
10Y
-

Cash Flow Statement
Exa E&C Inc

Rotate your device to view
Cash Flow Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
(2 657)
(2 706)
(4 489)
(5 182)
(1 715)
785
2 446
5 958
9 606
9 459
8 380
7 520
5 178
4 770
0
0
0
0
0
0
0
0
0
0
0
(138)
(330)
744
291
2 017
2 676
1 039
(255)
(6 781)
(12 561)
(10 799)
(3 699)
3 657
14 644
20 210
7 924
5 401
(414)
(7 300)
(892)
(33)
1 520
2 207
7 717
5 756
3 550
2 853
Depreciation & Amortization
2 401
3 066
2 564
2 705
2 699
2 711
2 709
2 718
2 749
2 789
2 809
2 815
2 634
2 545
2 502
2 686
3 366
3 446
3 756
3 479
2 840
2 672
2 309
2 277
2 279
2 206
2 216
2 286
2 120
2 199
2 156
2 234
2 259
2 276
2 390
2 393
2 518
2 650
2 566
2 653
2 852
2 812
2 873
2 606
2 415
2 405
2 166
2 198
2 398
2 424
2 599
2 777
Change in Deffered Taxes
0
161
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(27)
0
(168)
0
(322)
(141)
0
0
(45)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Stock-Based Compensation
121
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
661
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Non-Cash Items
4 353
4 052
5 469
6 489
4 609
4 569
5 246
5 197
4 497
4 888
3 845
2 975
4 230
3 513
3 565
0
0
0
0
0
0
0
0
0
0
111
1 434
1 280
5 032
5 566
4 247
4 892
2 366
1 539
2 498
1 940
5 160
6 416
4 553
5 369
5 223
4 213
6 403
4 728
2 960
2 958
2 168
4 515
2 855
2 674
4 590
3 288
Cash Taxes Paid
(713)
(656)
847
959
539
414
107
812
1 767
2 085
2 446
1 986
1 787
2 109
1 920
1 753
184
(421)
(656)
(626)
1 032
1 251
1 670
2 007
1 103
(78)
1 906
1 327
2 158
3 036
1 186
1 480
849
776
859
852
893
1 523
1 772
2 138
2 675
2 607
2 289
1 822
1 056
812
(174)
1
314
28
1 104
1 374
Cash Interest Paid
1 856
1 269
1 440
1 235
1 239
1 282
1 084
1 161
914
782
735
729
714
689
673
800
685
785
862
1 035
1 129
1 183
1 411
1 373
1 118
1 241
962
645
838
827
949
893
1 666
1 569
1 504
2 338
1 273
1 105
1 535
1 442
2 281
2 680
2 554
2 105
2 039
1 931
1 830
1 934
1 710
2 022
1 763
1 851
Change in Working Capital
(9 380)
6 520
6 847
4 248
2 905
(967)
(12 422)
(11 276)
(4 727)
(9 568)
713
4 669
4 790
2 089
1 648
(4 010)
(2 512)
(5 321)
(8 911)
(5 321)
(7 085)
(2 976)
5 582
1 648
3 516
(1 562)
(6 422)
(1 262)
(12 688)
(8 975)
6 866
(1 273)
(9 993)
(117)
(19 548)
(11 959)
(16 421)
(18 287)
(16 108)
(26 457)
9 785
2 376
10 852
13 336
(2 051)
1 999
(2 266)
(1 725)
(7 236)
(7 012)
(8 481)
(8 529)
Cash from Operating Activities
(5 283)
N/A
11 093
N/A
10 014
-10%
8 211
-18%
8 498
+3%
6 937
-18%
(2 023)
N/A
2 597
N/A
12 126
+367%
7 570
-38%
15 749
+108%
17 979
+14%
16 832
-6%
12 916
-23%
9 736
-25%
(47)
N/A
854
N/A
(4 972)
N/A
(5 915)
-19%
(1 843)
+69%
(4 245)
-130%
(304)
+93%
7 891
N/A
3 926
-50%
5 795
+48%
590
-90%
(3 103)
N/A
2 905
N/A
(5 245)
N/A
652
N/A
15 947
+2 346%
7 033
-56%
(5 623)
N/A
(3 126)
+44%
(27 222)
-771%
(18 424)
+32%
(12 442)
+32%
(5 338)
+57%
5 655
N/A
1 774
-69%
25 784
+1 354%
14 802
-43%
19 714
+33%
13 370
-32%
2 433
-82%
7 328
+201%
3 589
-51%
7 195
+100%
5 734
-20%
3 843
-33%
2 258
-41%
389
-83%
Investing Cash Flow
Capital Expenditures
(4 828)
(4 723)
(2 584)
(4 502)
(5 026)
(5 864)
(6 740)
(4 632)
(4 870)
(3 927)
(5 110)
(4 944)
(3 345)
(4 094)
(1 717)
(1 777)
(2 762)
(1 941)
(2 362)
(2 497)
(2 978)
(2 457)
(2 244)
(2 813)
(1 558)
(1 616)
(2 015)
(1 214)
(1 695)
(1 435)
(2 174)
(2 301)
(1 666)
(2 039)
(1 010)
(893)
(1 383)
(1 025)
(1 747)
(1 991)
(2 547)
(5 083)
(4 484)
(4 229)
(3 676)
(1 129)
(1 546)
(2 070)
(5 074)
(5 819)
(9 018)
(6 694)
Other Items
954
30
(140)
1 812
902
1 017
973
(1 131)
(2 631)
(2 030)
(4 005)
(1 379)
(2 452)
(7 034)
(10 272)
(20 024)
(9 198)
(6 567)
(2 169)
4 976
(2 529)
(1 513)
(15)
953
676
(48)
1 789
854
857
3 219
(4 366)
(1 914)
(5 277)
(4 646)
1 359
133
3 023
1 671
5 280
4 706
1 902
75
(1 113)
(1 242)
2 759
584
(1 858)
(1 365)
(2 401)
3 962
3 707
4 837
Cash from Investing Activities
(3 874)
N/A
(4 692)
-21%
(2 723)
+42%
(2 690)
+1%
(4 124)
-53%
(4 848)
-18%
(5 767)
-19%
(5 763)
+0%
(7 502)
-30%
(5 957)
+21%
(9 116)
-53%
(6 323)
+31%
(5 796)
+8%
(11 128)
-92%
(11 989)
-8%
(21 801)
-82%
(11 960)
+45%
(8 507)
+29%
(4 530)
+47%
2 480
N/A
(5 507)
N/A
(3 971)
+28%
(2 259)
+43%
(1 861)
+18%
(882)
+53%
(1 665)
-89%
(226)
+86%
(360)
-59%
(837)
-133%
1 786
N/A
(6 539)
N/A
(4 213)
+36%
(6 942)
-65%
(6 683)
+4%
350
N/A
(760)
N/A
1 641
N/A
646
-61%
3 533
+447%
2 716
-23%
(645)
N/A
(5 007)
-676%
(5 597)
-12%
(5 470)
+2%
(917)
+83%
(545)
+41%
(3 404)
-524%
(3 435)
-1%
(7 476)
-118%
(1 856)
+75%
(5 311)
-186%
(1 856)
+65%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
(34)
(34)
(34)
1 958
2 590
5 977
0
0
0
0
0
0
(986)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(96)
(96)
(1 092)
(1 092)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
3 045
(5 682)
(4 837)
(5 537)
(4 594)
(1 442)
217
(670)
(8 829)
1 032
(5 795)
(4 502)
(778)
(6 646)
3 032
21 356
7 246
13 997
12 134
(5 267)
3 514
1 433
(7 867)
(2 449)
(4 517)
396
6 320
(2 520)
2 224
(3 415)
(9 482)
1 873
15 530
10 613
25 247
16 477
11 521
10 508
(6 920)
(718)
(9 371)
(9 087)
(7 173)
(11 707)
(7 704)
(5 580)
(4 069)
(543)
(2 117)
998
4 582
3 143
Other
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(986)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
(7)
0
0
0
(2)
(1 019)
(1 019)
(1 099)
0
0
0
0
0
0
0
0
0
140
140
Cash from Financing Activities
3 045
N/A
(5 785)
N/A
(4 837)
+16%
(5 571)
-15%
(4 628)
+17%
(1 476)
+68%
2 175
N/A
1 920
-12%
(2 852)
N/A
7 009
N/A
(1 810)
N/A
(1 115)
+38%
(778)
+30%
(6 646)
-754%
2 046
N/A
20 370
+896%
7 246
-64%
13 997
+93%
13 120
-6%
(4 281)
N/A
3 514
N/A
1 433
-59%
(7 867)
N/A
(2 449)
+69%
(4 517)
-84%
396
N/A
6 320
+1 496%
(2 520)
N/A
2 224
N/A
(3 415)
N/A
(9 482)
-178%
1 886
N/A
15 530
+723%
10 497
-32%
25 150
+140%
15 372
-39%
10 429
-32%
9 531
-9%
(8 934)
N/A
(1 737)
+81%
(10 470)
-503%
(10 185)
+3%
(7 253)
+29%
(11 788)
-63%
(7 704)
+35%
(5 580)
+28%
(4 069)
+27%
(543)
+87%
(2 117)
-290%
998
N/A
4 722
+373%
3 283
-30%
Change in Cash
Effect of Foreign Exchange Rates
(99)
(10)
(346)
(154)
(32)
(123)
(32)
50
(2)
(62)
201
123
22
(118)
460
(532)
353
398
(179)
646
(419)
(261)
(264)
(817)
164
472
126
1 503
(43)
291
(246)
(489)
264
93
601
(57)
509
31
595
(946)
(2 443)
(2 350)
(2 758)
(897)
27
258
562
139
789
443
(604)
(2)
Net Change in Cash
(6 211)
N/A
606
N/A
2 108
+248%
(204)
N/A
(286)
-40%
490
N/A
(5 647)
N/A
(1 196)
+79%
1 770
N/A
8 560
+384%
5 024
-41%
10 664
+112%
10 280
-4%
(4 976)
N/A
253
N/A
(2 010)
N/A
(3 507)
-74%
916
N/A
2 496
+172%
(2 998)
N/A
(6 657)
-122%
(3 103)
+53%
(2 499)
+19%
(1 201)
+52%
560
N/A
(207)
N/A
3 117
N/A
1 528
-51%
(3 901)
N/A
(686)
+82%
(320)
+53%
4 217
N/A
3 229
-23%
780
-76%
(1 121)
N/A
(3 868)
-245%
135
N/A
4 869
+3 499%
848
-83%
1 806
+113%
12 225
+577%
(2 741)
N/A
4 105
N/A
(4 785)
N/A
(6 161)
-29%
1 461
N/A
(3 322)
N/A
3 356
N/A
(3 070)
N/A
3 427
N/A
1 066
-69%
1 814
+70%
Free Cash Flow
Free Cash Flow
(10 111)
N/A
6 370
N/A
7 430
+17%
3 709
-50%
3 472
-6%
1 073
-69%
(8 763)
N/A
(2 035)
+77%
7 256
N/A
3 643
-50%
10 639
+192%
13 035
+23%
13 487
+3%
8 822
-35%
8 019
-9%
(1 824)
N/A
(1 908)
-5%
(6 913)
-262%
(8 277)
-20%
(4 340)
+48%
(7 223)
-66%
(2 761)
+62%
5 647
N/A
1 113
-80%
4 237
+281%
(1 026)
N/A
(5 118)
-399%
1 691
N/A
(6 940)
N/A
(783)
+89%
13 773
N/A
4 732
-66%
(7 289)
N/A
(5 165)
+29%
(28 232)
-447%
(19 316)
+32%
(13 825)
+28%
(6 363)
+54%
3 908
N/A
(217)
N/A
23 237
N/A
9 719
-58%
15 230
+57%
9 141
-40%
(1 243)
N/A
6 199
N/A
2 043
-67%
5 125
+151%
660
-87%
(1 976)
N/A
(6 760)
-242%
(6 305)
+7%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 315,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.