Sambo Industrial Co., Ltd. (KOSDAQ:009620)
South Korea
· Delayed Price · Currency is KRW 1,396.00
-44.00 (-3.06%)
At close: Jun 17, 2025, 3:30 PM KST
Sambo Industrial 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | -18,618 | -23,633 | -18,359 | -12,887 | -550.58 | -8,342 | Upgrade
|
| Depreciation & Amortization | 12,499 | 12,672 | 12,565 | 11,824 | 13,113 | 15,450 | Upgrade
|
| Loss (Gain) From Sale of Assets | 485.76 | 486.95 | -31.82 | 298.92 | -112.29 | -158.69 | Upgrade
|
| Asset Writedown & Restructuring Costs | -516.78 | -516.78 | - | 2,129 | 1,250 | 71.18 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2,126 | 2,160 | -126.41 | 190.41 | -272.5 | -27.1 | Upgrade
|
| Loss (Gain) on Equity Investments | 390.66 | 373.87 | -159.02 | 499.32 | -116.13 | -38.15 | Upgrade
|
| Provision & Write-off of Bad Debts | 2,759 | 2,713 | 162.04 | 116.25 | -273.11 | -97.53 | Upgrade
|
| Other Operating Activities | 16,369 | 18,503 | 17,455 | 14,790 | 12,302 | 18,321 | Upgrade
|
| Change in Accounts Receivable | 17,852 | 15,545 | 12,640 | -14,375 | -5,768 | 3,753 | Upgrade
|
| Change in Inventory | -1,030 | 9,326 | -13,771 | 2,576 | -14,695 | 1,705 | Upgrade
|
| Change in Accounts Payable | -27,141 | -24,977 | 15,599 | 15,256 | 18,704 | -2,938 | Upgrade
|
| Change in Unearned Revenue | -154.69 | -154.69 | 94.55 | 1,000 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -7,812 | -4,694 | -12,014 | 1,915 | 1,751 | 1,247 | Upgrade
|
| Operating Cash Flow | -2,792 | 7,804 | 14,054 | 23,333 | 25,334 | 28,946 | Upgrade
|
| Operating Cash Flow Growth | - | -44.47% | -39.77% | -7.90% | -12.48% | 63.13% | Upgrade
|
| Capital Expenditures | -12,375 | -13,432 | -8,848 | -12,808 | -25,373 | -23,294 | Upgrade
|
| Sale of Property, Plant & Equipment | 20,087 | 20,079 | 240.22 | 302.71 | 1,179 | 1,232 | Upgrade
|
| Sale (Purchase) of Intangibles | 854.55 | 897.15 | -767.53 | -800.63 | -896.11 | -915.57 | Upgrade
|
| Investment in Securities | -281.19 | -166.92 | 804.31 | -5,775 | 204.49 | 3,288 | Upgrade
|
| Other Investing Activities | -2,069 | -998.12 | 410.06 | 6,244 | 4,639 | -2,379 | Upgrade
|
| Investing Cash Flow | 6,495 | 6,700 | -7,996 | -12,858 | -20,227 | -21,017 | Upgrade
|
| Short-Term Debt Issued | - | 230,542 | 274,419 | 208,124 | 156,347 | 110,462 | Upgrade
|
| Long-Term Debt Issued | - | 21,471 | 5,350 | 7,270 | 36,682 | 26,301 | Upgrade
|
| Total Debt Issued | 254,163 | 252,013 | 279,769 | 215,394 | 193,029 | 136,763 | Upgrade
|
| Short-Term Debt Repaid | - | -248,191 | -256,055 | -195,033 | -175,284 | -126,217 | Upgrade
|
| Long-Term Debt Repaid | - | -22,614 | -16,378 | -24,757 | -14,817 | -14,223 | Upgrade
|
| Total Debt Repaid | -255,701 | -270,805 | -272,433 | -219,790 | -190,102 | -140,440 | Upgrade
|
| Net Debt Issued (Repaid) | -1,538 | -18,792 | 7,336 | -4,396 | 2,927 | -3,677 | Upgrade
|
| Issuance of Common Stock | 12,501 | 9,503 | 936.74 | - | - | - | Upgrade
|
| Dividends Paid | -3,921 | -825.4 | -825.4 | -825.4 | -825.4 | -825.4 | Upgrade
|
| Other Financing Activities | -13,186 | -13,387 | -12,749 | -8,773 | -6,722 | -6,361 | Upgrade
|
| Financing Cash Flow | -6,143 | -23,502 | -5,301 | -13,994 | -4,620 | -10,863 | Upgrade
|
| Foreign Exchange Rate Adjustments | 15.54 | 15.54 | 10.7 | -0.02 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | -0 | -0 | 0 | Upgrade
|
| Net Cash Flow | -2,424 | -8,983 | 766.72 | -3,519 | 486.05 | -2,935 | Upgrade
|
| Free Cash Flow | -15,167 | -5,628 | 5,205 | 10,525 | -39.21 | 5,651 | Upgrade
|
| Free Cash Flow Growth | - | - | -50.54% | - | - | -30.08% | Upgrade
|
| Free Cash Flow Margin | -4.88% | -1.65% | 1.22% | 2.31% | -0.01% | 1.88% | Upgrade
|
| Free Cash Flow Per Share | -1090.23 | -453.05 | 567.53 | 1142.50 | -4.33 | 742.21 | Upgrade
|
| Cash Interest Paid | 14,053 | 14,298 | 13,120 | 9,165 | 6,861 | 7,587 | Upgrade
|
| Cash Income Tax Paid | 800.01 | 608.52 | 1,030 | 277.22 | 1,352 | 1,409 | Upgrade
|
| Levered Free Cash Flow | -16,928 | -3,129 | -3,139 | 3,464 | -12,281 | 5,417 | Upgrade
|
| Unlevered Free Cash Flow | -8,107 | 5,763 | 5,611 | 9,754 | -7,532 | 10,285 | Upgrade
|
| Change in Net Working Capital | 11,067 | -5,241 | -3,044 | -6,304 | 3,529 | -13,516 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.