EXEM Co., Ltd. (KOSDAQ:205100)
South Korea
· Delayed Price · Currency is KRW 2,235.00
+80.00 (3.71%)
At close: Jun 5, 2025, 3:30 PM KST
EXEM 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 | 8,398 | 9,062 | 10,419 | 8,588 | 10,730 | 8,199 | Upgrade
|
| Depreciation & Amortization | 3,154 | 3,163 | 3,124 | 1,505 | 1,196 | 1,188 | Upgrade
|
| Loss (Gain) From Sale of Assets | -28.05 | 44.88 | -6,431 | 240.44 | -483.46 | -217.87 | Upgrade
|
| Asset Writedown & Restructuring Costs | 171.52 | 23.61 | -87.94 | 138.83 | 25.39 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 185.87 | 304.84 | -512.09 | 2,792 | -58.35 | 52.76 | Upgrade
|
| Loss (Gain) on Equity Investments | 58.79 | - | - | 283.23 | 322.54 | 9.83 | Upgrade
|
| Stock-Based Compensation | 1,120 | 1,355 | 379.73 | 44.21 | 62.3 | 62.3 | Upgrade
|
| Provision & Write-off of Bad Debts | 73.43 | 75.02 | -70.54 | -28.63 | -4.01 | 61.87 | Upgrade
|
| Other Operating Activities | 1,267 | 518.63 | 2,483 | -373.51 | 926.7 | 797.03 | Upgrade
|
| Change in Accounts Receivable | 1,630 | 949.08 | -960.22 | -724.91 | -1,937 | 1,411 | Upgrade
|
| Change in Inventory | 191.66 | 191.66 | -191.66 | - | - | 24.87 | Upgrade
|
| Change in Accounts Payable | -511.04 | -377.27 | 237.83 | -2,457 | 2,692 | -507.26 | Upgrade
|
| Change in Unearned Revenue | 354.61 | 584.37 | -162.63 | -44.14 | 597.91 | -25.37 | Upgrade
|
| Change in Other Net Operating Assets | -660.59 | 2,467 | -273.49 | -1,021 | 3,009 | 467.92 | Upgrade
|
| Operating Cash Flow | 15,406 | 18,362 | 7,954 | 8,942 | 17,079 | 11,525 | Upgrade
|
| Operating Cash Flow Growth | 92.45% | 130.86% | -11.05% | -47.64% | 48.19% | 51.61% | Upgrade
|
| Capital Expenditures | -161.43 | -152.19 | -6,230 | -31,184 | -8,977 | -13,511 | Upgrade
|
| Sale of Property, Plant & Equipment | 284.24 | 8.74 | 666.42 | 167.73 | 1,003 | 1,049 | Upgrade
|
| Cash Acquisitions | - | - | 610.61 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -126.96 | -114.89 | -30.66 | -80.09 | -420.05 | 55.22 | Upgrade
|
| Investment in Securities | -17,192 | -10,799 | -15,598 | 11,776 | -4,884 | 2,076 | Upgrade
|
| Other Investing Activities | - | - | 10,482 | - | - | -0 | Upgrade
|
| Investing Cash Flow | -17,196 | -11,057 | -10,100 | -19,320 | -13,278 | -10,330 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,000 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 200 | - | - | Upgrade
|
| Total Debt Issued | - | - | - | 1,200 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,000 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -362.66 | -1,155 | -3,242 | -734.55 | -392.42 | Upgrade
|
| Total Debt Repaid | -340.31 | -362.66 | -2,155 | -3,242 | -734.55 | -392.42 | Upgrade
|
| Net Debt Issued (Repaid) | -340.31 | -362.66 | -2,155 | -2,042 | -734.55 | -392.42 | Upgrade
|
| Repurchase of Common Stock | -1,565 | -3.15 | -44.71 | - | - | - | Upgrade
|
| Dividends Paid | -14.67 | -14.67 | -365.87 | - | - | - | Upgrade
|
| Other Financing Activities | 30 | 30 | -34.15 | -4.44 | -427.98 | -300 | Upgrade
|
| Financing Cash Flow | -1,890 | -350.48 | -2,600 | -2,047 | -1,163 | -692.42 | Upgrade
|
| Foreign Exchange Rate Adjustments | 190.65 | 277.25 | -119.49 | -172.78 | 269.91 | -45.25 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -0 | Upgrade
|
| Net Cash Flow | -3,490 | 7,232 | -4,866 | -12,597 | 2,908 | 456.88 | Upgrade
|
| Free Cash Flow | 15,244 | 18,210 | 1,724 | -22,241 | 8,102 | -1,986 | Upgrade
|
| Free Cash Flow Growth | 168.53% | 956.55% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 23.91% | 29.74% | 3.20% | -40.34% | 17.12% | -5.07% | Upgrade
|
| Free Cash Flow Per Share | 212.15 | 253.96 | 24.22 | -309.06 | 112.59 | -27.60 | Upgrade
|
| Cash Interest Paid | 19.66 | 19.48 | 68.18 | 104.15 | 92.21 | 98.86 | Upgrade
|
| Cash Income Tax Paid | 781.08 | 736.9 | 828.68 | 1,560 | 1,424 | 1,352 | Upgrade
|
| Levered Free Cash Flow | 7,231 | 11,559 | -3,816 | -25,166 | 4,795 | -4,916 | Upgrade
|
| Unlevered Free Cash Flow | 7,257 | 11,604 | -3,749 | -25,099 | 4,858 | -4,849 | Upgrade
|
| Change in Net Working Capital | 1,305 | -3,256 | 3,682 | 3,153 | -5,367 | -1,389 | Upgrade
|
Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.