Genesem Inc. (KOSDAQ: 217190)
South Korea flag South Korea · Delayed Price · Currency is KRW
6,790.00
-220.00 (-3.14%)
Dec 20, 2024, 9:00 AM KST

Genesem Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20
Net Income
6,8233,72512,2335,243-1,059
Depreciation & Amortization
1,2811,2171,1961,1951,093
Loss (Gain) From Sale of Assets
17.85---0.77-37.43
Asset Writedown & Restructuring Costs
--15-64.39
Loss (Gain) From Sale of Investments
-24.07-30.38-17.23-11.55-6.38
Provision & Write-off of Bad Debts
723.9282-9.89-72552.43
Other Operating Activities
2,0581,629-1,7852,284305.54
Change in Accounts Receivable
4,4802,401441.97-1,207-4,615
Change in Inventory
-4,1211,338-3,030-1,032-1,524
Change in Accounts Payable
-6,201-2,906-1,203-1,4492,036
Change in Other Net Operating Assets
-418.37-4,429614.6-560.22-1,071
Operating Cash Flow
4,6193,0268,4564,389-4,262
Operating Cash Flow Growth
10.64%-64.21%92.67%--
Capital Expenditures
-1,214-266.77-206.36-812.38-306.95
Sale of Property, Plant & Equipment
59.09--27.0949.09
Divestitures
---10-
Sale (Purchase) of Intangibles
-127.46-363.69-69.55-129.79-183.12
Investment in Securities
2,736-3.1145.13-82.93-87.98
Other Investing Activities
944.69-16.38-897.22232-54.52
Investing Cash Flow
3,252-216.28-3,361-1,363-525.08
Short-Term Debt Issued
-9,3005,0002,0005,300
Long-Term Debt Issued
-2,0001,0002,80015,900
Total Debt Issued
7,50011,3006,0004,80021,200
Short-Term Debt Repaid
--5,000-4,550-5,100-8,500
Long-Term Debt Repaid
--3,519-1,224-226.16-7,837
Total Debt Repaid
-4,323-8,519-5,774-5,326-16,337
Net Debt Issued (Repaid)
3,1772,781225.5-526.164,863
Dividends Paid
--657.69---438.46
Other Financing Activities
-4,000-4,000-0-600-5
Financing Cash Flow
-823.01-1,876225.5-1,1264,420
Foreign Exchange Rate Adjustments
-220.5-160.18-30.8121.875.64
Miscellaneous Cash Flow Adjustments
-0-0--00
Net Cash Flow
6,828773.175,2891,922-361.71
Free Cash Flow
3,4052,7598,2503,577-4,569
Free Cash Flow Growth
-17.00%-66.55%130.66%--
Free Cash Flow Margin
4.85%4.89%13.84%5.99%-10.89%
Free Cash Flow Per Share
388.35314.65940.75407.85-521.00
Cash Interest Paid
902.91875.08654.17537.74490.14
Cash Income Tax Paid
124.99300.0915.330.19-1.24
Levered Free Cash Flow
2,0251,6504,351661.72-
Unlevered Free Cash Flow
2,5792,1984,766999.83-
Change in Net Working Capital
2,164614.491,4782,773-
Source: S&P Capital IQ. Standard template. Financial Sources.