SM Entertainment Co., Ltd. (KOSDAQ:041510)
South Korea flag South Korea · Delayed Price · Currency is KRW
134,400
+6,300 (4.92%)
Jun 5, 2025, 3:30 PM KST

SM Entertainment Cash Flow Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
254,49118,31087,29779,989133,540-70,156
Upgrade
Depreciation & Amortization
62,20961,93358,01360,84263,99171,731
Upgrade
Loss (Gain) From Sale of Assets
-1,296-459.33-1,452-12,259-87,90479.09
Upgrade
Asset Writedown & Restructuring Costs
70,60370,67560,5433,17911,79121,612
Upgrade
Loss (Gain) From Sale of Investments
-5,746-5,567-5,349-896.41-2,01077.8
Upgrade
Loss (Gain) on Equity Investments
-221,8172,377-45,699-11,375-26,33613,038
Upgrade
Stock-Based Compensation
784.23734.49-25.6916,6454,1684,878
Upgrade
Provision & Write-off of Bad Debts
1,365691.01-500.751,0363,301-989.42
Upgrade
Other Operating Activities
-22,982-19,095-5,534-1,86611,04330,776
Upgrade
Change in Accounts Receivable
15,7593,622-1,267-64,43129,396-7,904
Upgrade
Change in Inventory
2,689-3,467566.69-5,384-2,7343,040
Upgrade
Change in Accounts Payable
-16,480-3,821-6,19643,502-8,244-9,668
Upgrade
Change in Unearned Revenue
7,5366,084-1,1107,0478,341-5,364
Upgrade
Change in Other Net Operating Assets
2,9253,659-26,291-1,091-15,785-5,752
Upgrade
Operating Cash Flow
150,039135,676112,995114,937122,55845,399
Upgrade
Operating Cash Flow Growth
69.33%20.07%-1.69%-6.22%169.96%-50.63%
Upgrade
Capital Expenditures
-20,890-24,931-19,149-24,054-22,157-8,115
Upgrade
Sale of Property, Plant & Equipment
1,9491,927659.27139.86684.89426.03
Upgrade
Cash Acquisitions
-46,227--62,023-4,360-9,857-
Upgrade
Divestitures
--652.13342.8123,893-
Upgrade
Sale (Purchase) of Intangibles
-31,786-26,048-31,707-25,521-21,513-32,441
Upgrade
Investment in Securities
48,79289,48626,606-84,901-89,304-1,681
Upgrade
Other Investing Activities
12,93116,2772,93815,63234,519-1,334
Upgrade
Investing Cash Flow
-35,92355,715-83,060-121,820-82,622-42,544
Upgrade
Short-Term Debt Issued
-3,18039,6581,91011,1563,009
Upgrade
Long-Term Debt Issued
-14,500-9,975--
Upgrade
Total Debt Issued
42,68017,68039,65811,88411,1563,009
Upgrade
Short-Term Debt Repaid
--40,406-1,659-28.72-37,223-18,946
Upgrade
Long-Term Debt Repaid
--29,097-17,259-16,229-14,983-24,261
Upgrade
Total Debt Repaid
-43,146-69,503-18,919-16,258-52,207-43,207
Upgrade
Net Debt Issued (Repaid)
-466.19-51,82320,740-4,373-41,051-40,198
Upgrade
Issuance of Common Stock
--1,1262,40212,061127.88
Upgrade
Repurchase of Common Stock
-23,967-46,125-26,453---9,912
Upgrade
Dividends Paid
-28,420-28,126-28,373-4,680--
Upgrade
Other Financing Activities
-18,731-18,372-9,7826,05314,23266,142
Upgrade
Financing Cash Flow
-71,584-144,446-42,742-598.26-6,75916,160
Upgrade
Foreign Exchange Rate Adjustments
10,1538,270-1,574-6,287596.68-6,478
Upgrade
Miscellaneous Cash Flow Adjustments
---0---
Upgrade
Net Cash Flow
52,68455,215-14,381-13,76833,77412,537
Upgrade
Free Cash Flow
129,149110,74693,84690,883100,40037,284
Upgrade
Free Cash Flow Growth
93.48%18.01%3.26%-9.48%169.29%-52.50%
Upgrade
Free Cash Flow Margin
12.90%11.19%9.77%10.68%14.31%6.43%
Upgrade
Free Cash Flow Per Share
5633.724806.553997.413848.884312.851595.35
Upgrade
Cash Interest Paid
3,8064,1434,7703,4804,0811,749
Upgrade
Cash Income Tax Paid
40,51229,60135,15943,01531,88018,449
Upgrade
Levered Free Cash Flow
66,33878,16941,33767,99777,32645,358
Upgrade
Unlevered Free Cash Flow
69,56881,57044,89370,71979,88248,063
Upgrade
Change in Net Working Capital
4,396-16,84332,9788,505-14,315-9,729
Upgrade
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.