Sebo Manufacturing, Engineering & Construction Corp. (KOSDAQ:011560)
South Korea
· Delayed Price · Currency is KRW 10,100
+60 (0.60%)
Mar 14, 2025, 9:00 AM KST
KOSDAQ:011560 Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 35,038 | 30,152 | 23,624 | 11,650 | 6,932 | Upgrade
|
| Depreciation & Amortization | 5,428 | 5,440 | 3,514 | 2,825 | 3,048 | Upgrade
|
| Loss (Gain) From Sale of Assets | -3,447 | -275.67 | 1,917 | -3,367 | -1,303 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 4.42 | 10.18 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1,107 | -0.05 | 0.05 | 7.49 | 0.03 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,070 | 403.67 | 5,108 | 132.11 | 122.03 | Upgrade
|
| Other Operating Activities | 8,655 | 6,748 | 10,321 | 5,634 | 9,958 | Upgrade
|
| Change in Accounts Receivable | 87,106 | 78,419 | -136,324 | 23,913 | -25,151 | Upgrade
|
| Change in Inventory | 6,012 | -13,766 | 1,672 | -2,156 | 66.48 | Upgrade
|
| Change in Accounts Payable | -33,229 | -23,825 | 41,292 | 18,939 | -167.16 | Upgrade
|
| Change in Unearned Revenue | 9,208 | 9,428 | -3,207 | 6,574 | -4,543 | Upgrade
|
| Change in Income Taxes | 2,977 | -7,272 | 8,551 | -5,651 | 4,695 | Upgrade
|
| Change in Other Net Operating Assets | -18,972 | -16,098 | 30,335 | -15,226 | -759.24 | Upgrade
|
| Operating Cash Flow | 98,739 | 69,358 | -14,511 | 43,274 | -7,102 | Upgrade
|
| Operating Cash Flow Growth | 42.36% | - | - | - | - | Upgrade
|
| Capital Expenditures | -1,783 | -13,584 | -9,290 | -3,576 | -4,571 | Upgrade
|
| Sale of Property, Plant & Equipment | 4,136 | 170.33 | 17.41 | 562.95 | 603.35 | Upgrade
|
| Sale (Purchase) of Intangibles | -49.72 | -155.35 | -45.2 | -5.1 | -465.78 | Upgrade
|
| Investment in Securities | -39,998 | -365.14 | 14,289 | -13,804 | -721.99 | Upgrade
|
| Other Investing Activities | 3,566 | -609.97 | -4,428 | 120.16 | 699.59 | Upgrade
|
| Investing Cash Flow | -31,458 | -14,921 | 531.98 | -10,955 | -2,069 | Upgrade
|
| Short-Term Debt Issued | 4,000 | 43,000 | 84,580 | 166,960 | 158,439 | Upgrade
|
| Total Debt Issued | 4,000 | 43,000 | 84,580 | 166,960 | 158,439 | Upgrade
|
| Short-Term Debt Repaid | -34,000 | -63,000 | -65,580 | -194,290 | -147,989 | Upgrade
|
| Long-Term Debt Repaid | -2,686 | -3,016 | -1,825 | -1,175 | -1,166 | Upgrade
|
| Total Debt Repaid | -36,686 | -66,016 | -67,405 | -195,465 | -149,155 | Upgrade
|
| Net Debt Issued (Repaid) | -32,686 | -23,016 | 17,175 | -28,505 | 9,284 | Upgrade
|
| Repurchase of Common Stock | -842.5 | - | - | - | - | Upgrade
|
| Dividends Paid | -5,498 | -4,998 | -2,499 | -1,999 | -1,501 | Upgrade
|
| Other Financing Activities | - | - | -0 | - | - | Upgrade
|
| Financing Cash Flow | -39,026 | -28,014 | 14,676 | -30,504 | 7,783 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.27 | -3.49 | -37.96 | 165.51 | -228.48 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | - | -0 | - | Upgrade
|
| Net Cash Flow | 28,257 | 26,420 | 659.15 | 1,980 | -1,615 | Upgrade
|
| Free Cash Flow | 96,955 | 55,774 | -23,801 | 39,698 | -11,673 | Upgrade
|
| Free Cash Flow Growth | 73.84% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 12.16% | 6.40% | -2.31% | 9.18% | -1.82% | Upgrade
|
| Free Cash Flow Per Share | 9745.83 | 5575.16 | -2379.00 | 3968.03 | -1166.77 | Upgrade
|
| Cash Interest Paid | 692.52 | 2,274 | 1,614 | 1,380 | 1,399 | Upgrade
|
| Cash Income Tax Paid | 10,037 | 10,572 | 4,254 | 1,405 | -915.66 | Upgrade
|
| Levered Free Cash Flow | 92,334 | 41,303 | -32,631 | 36,851 | -15,294 | Upgrade
|
| Unlevered Free Cash Flow | 92,850 | 42,838 | -31,578 | 37,743 | -14,388 | Upgrade
|
| Change in Net Working Capital | -65,714 | -27,713 | 46,452 | -33,181 | 16,773 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.