Samhwa Networks Co., Ltd. (KOSDAQ: 046390)
South Korea
· Delayed Price · Currency is KRW 1,348.00
+15.00 (1.13%)
Sep 11, 2024, 11:38 AM KST
Samhwa Networks Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 4,242 | -1,241 | 13,848 | 6,409 | -959.53 | 721.04 | Upgrade
|
| Depreciation & Amortization | 976.2 | 1,016 | 756.86 | 647.49 | 910.05 | 3,441 | Upgrade
|
| Loss (Gain) From Sale of Assets | -17.36 | -17.36 | -20.11 | -58.82 | -12.09 | -10.55 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 129.5 | 650.21 | - | - | Upgrade
|
| Stock-Based Compensation | 483.87 | 718.66 | 663.53 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 328 | 301.7 | 1,126 | 186.3 | -147.79 | - | Upgrade
|
| Other Operating Activities | 1,852 | 648.29 | -927.33 | 857.58 | 1,609 | 272.57 | Upgrade
|
| Change in Accounts Receivable | 4,535 | 2,504 | 3,458 | -4,736 | -410.78 | 3,043 | Upgrade
|
| Change in Accounts Payable | -524.68 | -1,932 | 967.11 | 2,013 | -374.74 | -2,564 | Upgrade
|
| Change in Other Net Operating Assets | 12,184 | 13,451 | -9,377 | -9,423 | 1,066 | 1,648 | Upgrade
|
| Operating Cash Flow | 24,060 | 15,449 | 8,024 | -3,454 | 1,680 | 6,552 | Upgrade
|
| Operating Cash Flow Growth | 4249.88% | 92.55% | - | - | -74.35% | - | Upgrade
|
| Capital Expenditures | -6,871 | -6,837 | -2,555 | -15,473 | -244.16 | -684.75 | Upgrade
|
| Sale of Property, Plant & Equipment | 18.18 | 18.18 | 23.06 | 67.27 | 15.45 | 20 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -400.56 | - | 16 | -8,300 | Upgrade
|
| Investment in Securities | -8,660 | 1,980 | -5,743 | 7,728 | -2,262 | -1,080 | Upgrade
|
| Other Investing Activities | 173.74 | 202.64 | -932.72 | -1,523 | -610.46 | 363.87 | Upgrade
|
| Investing Cash Flow | -15,339 | -4,636 | -9,608 | -9,200 | -3,085 | -9,681 | Upgrade
|
| Short-Term Debt Issued | - | 1,116 | 229.3 | 9,066 | 102.4 | 24 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 10,000 | 200 | - | Upgrade
|
| Total Debt Issued | 2,147 | 1,116 | 229.3 | 19,066 | 302.4 | 24 | Upgrade
|
| Short-Term Debt Repaid | - | -1,012 | -100 | -9,012 | -36.4 | - | Upgrade
|
| Long-Term Debt Repaid | - | -10,842 | -429.74 | -339 | -374.61 | -401.58 | Upgrade
|
| Total Debt Repaid | -10,353 | -11,854 | -529.74 | -9,351 | -411.01 | -401.58 | Upgrade
|
| Net Debt Issued (Repaid) | -8,205 | -10,738 | -300.44 | 9,715 | -108.61 | -377.58 | Upgrade
|
| Issuance of Common Stock | - | - | - | 4,603 | 166.67 | 104.72 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -1,780 | - | Upgrade
|
| Other Financing Activities | 32.77 | -24.75 | - | -4.88 | - | - | Upgrade
|
| Financing Cash Flow | -8,173 | -10,762 | -300.44 | 14,313 | -1,722 | -272.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.08 | -0.72 | -103 | 13.66 | -143.67 | 177.29 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | -0 | 0 | 0 | - | - | Upgrade
|
| Net Cash Flow | 553.38 | 50.65 | -1,988 | 1,672 | -3,270 | -3,225 | Upgrade
|
| Free Cash Flow | 17,189 | 8,613 | 5,469 | -18,927 | 1,436 | 5,867 | Upgrade
|
| Free Cash Flow Growth | - | 57.49% | - | - | -75.52% | - | Upgrade
|
| Free Cash Flow Margin | 31.69% | 13.81% | 6.64% | -57.48% | 4.90% | 10.83% | Upgrade
|
| Free Cash Flow Per Share | 434.18 | 217.55 | 138.14 | -479.40 | 36.75 | 147.24 | Upgrade
|
| Cash Interest Paid | 7.07 | 59.45 | 1.42 | 79.56 | - | - | Upgrade
|
| Cash Income Tax Paid | - | 445.02 | -78.2 | 47.93 | 2.89 | -40.31 | Upgrade
|
| Levered Free Cash Flow | 12,462 | 5,698 | 476.56 | -20,572 | -7,431 | -3,069 | Upgrade
|
| Unlevered Free Cash Flow | 12,722 | 6,296 | 1,106 | -20,480 | -7,422 | -3,054 | Upgrade
|
| Change in Net Working Capital | -15,789 | -13,050 | 3,600 | 10,098 | 7,325 | -2,381 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.