HRS Co., Ltd (KOSDAQ:036640)
South Korea
· Delayed Price · Currency is KRW 5,370.00
+50.00 (0.94%)
Last updated: Jun 5, 2025
HRS Co., Ltd 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 | 14,446 | 15,110 | 12,107 | 10,033 | 20,821 | 9,211 | Upgrade
|
| Depreciation & Amortization | 1,292 | 1,376 | 1,414 | 1,202 | 1,479 | 1,610 | Upgrade
|
| Loss (Gain) From Sale of Assets | -33.77 | -21.37 | -76.29 | -15.1 | -79.98 | 5.54 | Upgrade
|
| Asset Writedown & Restructuring Costs | -888.25 | -888.25 | 26.89 | - | -8,403 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -196.23 | -108.51 | -619.54 | 654.68 | -304.35 | -608.84 | Upgrade
|
| Provision & Write-off of Bad Debts | -4.77 | -8.27 | -31.85 | -71.06 | -32.25 | 17.48 | Upgrade
|
| Other Operating Activities | 1,303 | 1,562 | 2,168 | -1,526 | 5,185 | 2,668 | Upgrade
|
| Change in Accounts Receivable | 1,364 | 732.46 | 1,236 | 2,231 | -1,858 | -334.58 | Upgrade
|
| Change in Inventory | 843.26 | -1,329 | 4,665 | 6,477 | -18,831 | -1,356 | Upgrade
|
| Change in Accounts Payable | -39.01 | 4.9 | 466.5 | -2,460 | 1,870 | -113.94 | Upgrade
|
| Change in Other Net Operating Assets | -1,899 | -2,258 | -1,001 | -1,653 | -1,284 | -1,070 | Upgrade
|
| Operating Cash Flow | 16,188 | 14,173 | 20,355 | 14,873 | -1,437 | 10,028 | Upgrade
|
| Operating Cash Flow Growth | -16.13% | -30.37% | 36.86% | - | - | -49.63% | Upgrade
|
| Capital Expenditures | -1,049 | -6,151 | -1,953 | -2,575 | -3,451 | -11,084 | Upgrade
|
| Sale of Property, Plant & Equipment | 33.79 | 22.88 | 82.53 | 7.11 | 13.82 | 0.61 | Upgrade
|
| Sale (Purchase) of Intangibles | -211.63 | -369.03 | -203.07 | -501.48 | 272.69 | -212.98 | Upgrade
|
| Investment in Securities | -78.81 | -63.8 | 403 | -21.8 | 82.13 | -1,056 | Upgrade
|
| Other Investing Activities | -84.21 | -83.47 | -0 | -24.86 | 8,027 | -6.69 | Upgrade
|
| Investing Cash Flow | -1,390 | -6,645 | -1,671 | -3,116 | 4,945 | -12,359 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 5,000 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 1,739 | - | Upgrade
|
| Total Debt Issued | - | - | - | - | 6,739 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -400 | -6,000 | -530 | -8,000 | Upgrade
|
| Long-Term Debt Repaid | - | -345.43 | -311.96 | -170.37 | -188.64 | -295.25 | Upgrade
|
| Total Debt Repaid | -350.23 | -345.43 | -711.96 | -6,170 | -718.64 | -8,295 | Upgrade
|
| Net Debt Issued (Repaid) | -350.23 | -345.43 | -711.96 | -6,170 | 6,020 | -8,295 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -1,000 | Upgrade
|
| Dividends Paid | -4,795 | -4,795 | -3,196 | -3,196 | -2,397 | - | Upgrade
|
| Other Financing Activities | - | - | - | - | -0 | - | Upgrade
|
| Financing Cash Flow | -5,145 | -5,140 | -3,908 | -9,367 | 3,623 | -9,295 | Upgrade
|
| Foreign Exchange Rate Adjustments | 123.06 | 151.21 | 67.05 | -31.96 | 63.39 | -100.95 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | 0 | -0 | 0 | - | Upgrade
|
| Net Cash Flow | 9,777 | 2,539 | 14,843 | 2,358 | 7,194 | -11,727 | Upgrade
|
| Free Cash Flow | 15,139 | 8,021 | 18,402 | 12,298 | -4,888 | -1,055 | Upgrade
|
| Free Cash Flow Growth | 32.63% | -56.41% | 49.64% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 19.26% | 10.00% | 23.54% | 14.28% | -5.82% | -1.57% | Upgrade
|
| Free Cash Flow Per Share | 947.28 | 501.91 | 1151.42 | 769.48 | -305.84 | -65.39 | Upgrade
|
| Cash Interest Paid | - | - | 38.04 | 86.65 | 62.54 | 147.03 | Upgrade
|
| Cash Income Tax Paid | 3,086 | 3,185 | 1,755 | 5,035 | 2,632 | 965.17 | Upgrade
|
| Levered Free Cash Flow | 11,836 | 2,854 | 14,406 | 11,330 | -9,942 | 2,960 | Upgrade
|
| Unlevered Free Cash Flow | 11,847 | 2,864 | 14,418 | 11,384 | -9,902 | 3,050 | Upgrade
|
| Change in Net Working Capital | -3,091 | 1,330 | -7,335 | -6,109 | 19,444 | -6,301 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.