Polaris Office Corp. (KOSDAQ:041020)
South Korea · Delayed Price · Currency is KRW 5,450.00
+80.00 (1.49%)
At close: Oct 2, 2025
Polaris Office 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 | Jun '25 Jun 30, 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 | 5,232 | 7,066 | 21,314 | 13,106 | -214.31 | -107.42 | Upgrade |
Depreciation & Amortization | 11,189 | 10,064 | 3,862 | 978.59 | 865.37 | 930.74 | Upgrade |
Loss (Gain) From Sale of Assets | -1,215 | -1,448 | 981.17 | 5.54 | -242.23 | -31.32 | Upgrade |
Asset Writedown & Restructuring Costs | 108.92 | 108.92 | 1,549 | 1.55 | -28 | - | Upgrade |
Loss (Gain) From Sale of Investments | -6,909 | -5,277 | -19,111 | 2,439 | -1,563 | -5,363 | Upgrade |
Loss (Gain) on Equity Investments | -657.24 | -991.79 | 5,396 | -13,143 | 450.71 | 175.2 | Upgrade |
Provision & Write-off of Bad Debts | -584.98 | -851.98 | 700.32 | -125.33 | -290.43 | -396.25 | Upgrade |
Other Operating Activities | 13,854 | 12,872 | -907.69 | 77.05 | 4,185 | -1,063 | Upgrade |
Change in Accounts Receivable | -459.59 | -259.56 | -2,233 | -72.08 | -673.98 | -79.32 | Upgrade |
Change in Inventory | 4,716 | 4,687 | -2,587 | - | - | - | Upgrade |
Change in Accounts Payable | -457.92 | -2,185 | 5,692 | - | - | - | Upgrade |
Change in Other Net Operating Assets | -4,865 | -5,674 | 456.15 | -1,690 | -2,038 | 928.8 | Upgrade |
Operating Cash Flow | 19,951 | 18,112 | 15,111 | 1,577 | 450.79 | -5,005 | Upgrade |
Operating Cash Flow Growth | -26.36% | 19.85% | 858.31% | 249.80% | - | - | Upgrade |
Capital Expenditures | -9,484 | -13,261 | -7,174 | -1,235 | -491.92 | -328.95 | Upgrade |
Sale of Property, Plant & Equipment | 223.55 | 165.96 | 1,474 | 9.37 | 90.87 | 41.69 | Upgrade |
Cash Acquisitions | -416.05 | -43,800 | - | - | - | - | Upgrade |
Divestitures | 0.05 | - | 58,980 | - | 179.16 | - | Upgrade |
Sale (Purchase) of Intangibles | -2,020 | -3,030 | -1,761 | -344.1 | -97.17 | -112.93 | Upgrade |
Investment in Securities | 17,142 | 84,635 | -13,717 | -4,285 | -6,080 | -792.75 | Upgrade |
Other Investing Activities | 3,537 | 1,109 | -151.74 | 2,406 | -23.83 | 5,037 | Upgrade |
Investing Cash Flow | 4,737 | 21,573 | 37,406 | -3,265 | -6,589 | 5,270 | Upgrade |
Short-Term Debt Issued | - | 8,675 | - | - | 300 | - | Upgrade |
Long-Term Debt Issued | - | - | - | 1,000 | - | 10,000 | Upgrade |
Total Debt Issued | 16,922 | 8,675 | - | 1,000 | 300 | 10,000 | Upgrade |
Short-Term Debt Repaid | - | -8,382 | - | -300 | - | - | Upgrade |
Long-Term Debt Repaid | - | -5,050 | -794.69 | -253.44 | -248.44 | -239.65 | Upgrade |
Total Debt Repaid | -28,953 | -13,433 | -794.69 | -553.44 | -248.44 | -239.65 | Upgrade |
Net Debt Issued (Repaid) | -12,030 | -4,758 | -794.69 | 446.56 | 51.56 | 9,760 | Upgrade |
Issuance of Common Stock | 823.96 | 735.31 | 1,096 | 1,996 | - | - | Upgrade |
Repurchase of Common Stock | -30 | -30 | - | - | - | - | Upgrade |
Dividends Paid | - | -1,168 | - | - | - | - | Upgrade |
Other Financing Activities | -44.46 | -53.31 | -0 | 881.66 | -0 | -0 | Upgrade |
Financing Cash Flow | -11,281 | -5,274 | 301.76 | 3,324 | 51.56 | 9,760 | Upgrade |
Foreign Exchange Rate Adjustments | -108.44 | 2,126 | -688.79 | 59.69 | 283.33 | -120.55 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | 0 | -0 | - | 0 | 0 | Upgrade |
Net Cash Flow | 13,298 | 36,536 | 52,130 | 1,696 | -5,804 | 9,905 | Upgrade |
Free Cash Flow | 10,467 | 4,851 | 7,937 | 342.36 | -41.13 | -5,334 | Upgrade |
Free Cash Flow Growth | -32.30% | -38.89% | 2218.30% | - | - | - | Upgrade |
Free Cash Flow Margin | 3.38% | 1.76% | 7.36% | 1.42% | -0.18% | -27.36% | Upgrade |
Free Cash Flow Per Share | 210.68 | 97.63 | 160.04 | 7.11 | -1.07 | -142.53 | Upgrade |
Cash Interest Paid | 670.16 | 537.19 | 109.15 | 153.63 | 262.17 | 75 | Upgrade |
Cash Income Tax Paid | 3,625 | 5,646 | 1,775 | 49.12 | 108.45 | 36.69 | Upgrade |
Levered Free Cash Flow | -510.57 | -54,924 | -32,919 | 2,369 | 2,278 | -1,721 | Upgrade |
Unlevered Free Cash Flow | 689.94 | -53,709 | -32,389 | 2,488 | 2,637 | -1,448 | Upgrade |
Change in Working Capital | -1,066 | -3,431 | 1,327 | -1,763 | -2,712 | 849.48 | Upgrade |
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.