FreeMs Corporation (KOSDAQ:053160)
South Korea
· Delayed Price · Currency is KRW 9,040.00
-200.00 (-2.16%)
Last updated: Jun 10, 2025
FreeMs 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 | -382.54 | -1,454 | 733.95 | 1,338 | 1,216 | 115.73 | Upgrade
|
| Depreciation & Amortization | 162.89 | 180.31 | 215.83 | 206.49 | 219.86 | 167.36 | Upgrade
|
| Loss (Gain) From Sale of Assets | -109.75 | -81.68 | -34.09 | -27.5 | -4 | -22.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.33 | -0.33 | -9.17 | 5.43 | 43.23 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 3.71 | 3.71 | 6.52 | - | - | 6.44 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -3.59 | - | - | 22.34 | Upgrade
|
| Other Operating Activities | -613.72 | 57.65 | 486.93 | -1,184 | 467.34 | 452.69 | Upgrade
|
| Change in Accounts Receivable | 402.19 | -594.63 | 681.13 | 524.86 | -113.27 | -240.66 | Upgrade
|
| Change in Inventory | 246.1 | 879.31 | 651.39 | -1,997 | -1,756 | -1,153 | Upgrade
|
| Change in Accounts Payable | 69.34 | -23.32 | -1,008 | -288.85 | 531.01 | 393.47 | Upgrade
|
| Change in Income Taxes | - | - | - | - | - | -187.95 | Upgrade
|
| Change in Other Net Operating Assets | 565.79 | 651.39 | -423.96 | 226.5 | -298.32 | -38.4 | Upgrade
|
| Operating Cash Flow | 343.66 | -381.88 | 1,297 | -1,196 | 306.58 | -484.24 | Upgrade
|
| Operating Cash Flow Growth | -45.92% | - | - | - | - | - | Upgrade
|
| Capital Expenditures | -542.64 | -513.48 | -191.75 | -153.36 | -208.02 | -190.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 138.76 | 394.85 | 66.83 | 90.1 | 4 | 103.38 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -55 | -25.1 | Upgrade
|
| Investment in Securities | -7,881 | 2,209 | 6,854 | 10,322 | -13,240 | 6,331 | Upgrade
|
| Other Investing Activities | 30 | 30 | -10 | -0 | 4.83 | 7.84 | Upgrade
|
| Investing Cash Flow | -8,255 | 2,121 | 6,719 | 10,259 | -13,494 | 6,227 | Upgrade
|
| Short-Term Debt Issued | - | 608.16 | - | 303.08 | 483.28 | - | Upgrade
|
| Total Debt Issued | 608.16 | 608.16 | - | 303.08 | 483.28 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -0.01 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -5.56 | -16.25 | -11.2 | - | - | Upgrade
|
| Total Debt Repaid | 379.75 | -5.56 | -16.25 | -11.2 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | 987.91 | 602.6 | -16.25 | 291.88 | 483.28 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 8,766 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -287.51 | - | - | -1,737 | Upgrade
|
| Dividends Paid | -267.98 | -267.98 | -269.8 | -269.8 | -244.8 | -264.7 | Upgrade
|
| Other Financing Activities | - | - | -0 | - | - | - | Upgrade
|
| Financing Cash Flow | 719.92 | 334.62 | -573.56 | 22.07 | 9,005 | -2,002 | Upgrade
|
| Foreign Exchange Rate Adjustments | 986.22 | 268.36 | -411.83 | -82.37 | -7.27 | -0.01 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | -0 | 0 | Upgrade
|
| Net Cash Flow | -6,205 | 2,342 | 7,031 | 9,002 | -4,190 | 3,741 | Upgrade
|
| Free Cash Flow | -198.98 | -895.37 | 1,105 | -1,350 | 98.56 | -674.57 | Upgrade
|
| Free Cash Flow Margin | -1.14% | -5.06% | 4.82% | -4.55% | 0.39% | -3.67% | Upgrade
|
| Free Cash Flow Per Share | -37.05 | -167.06 | 205.79 | -250.09 | 18.34 | -135.15 | Upgrade
|
| Cash Interest Paid | 37.05 | 27.57 | 14.95 | 18.87 | 5.18 | 0.81 | Upgrade
|
| Cash Income Tax Paid | 88.82 | 85.45 | 54.77 | 1,537 | -52.43 | -63.31 | Upgrade
|
| Levered Free Cash Flow | -123.76 | -725.76 | 164.56 | -2,328 | 764.53 | -786.97 | Upgrade
|
| Unlevered Free Cash Flow | -99.97 | -707.24 | 174.55 | -2,315 | 767.77 | -786.47 | Upgrade
|
| Change in Net Working Capital | -1,412 | -1,092 | -158.17 | 2,780 | -307.58 | 465.47 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.