Genesem Inc. (KOSDAQ:217190)
South Korea · Delayed Price · Currency is KRW 5,040.00
-50.00 (-0.98%)
At close: Dec 5, 2025
Genesem 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Net Income | 2,248 | 6,084 | 3,725 | 12,233 | 5,243 | -1,059 |
Depreciation & Amortization | 1,195 | 1,293 | 1,217 | 1,196 | 1,195 | 1,093 |
Loss (Gain) From Sale of Assets | -18.9 | 17.85 | - | - | -0.77 | -37.43 |
Asset Writedown & Restructuring Costs | - | - | - | 15 | - | 64.39 |
Loss (Gain) From Sale of Investments | -37.95 | -23.1 | -30.38 | -17.23 | -11.55 | -6.38 |
Provision & Write-off of Bad Debts | -546.96 | 672.19 | 82 | -9.89 | -72 | 552.43 |
Other Operating Activities | 1,188 | 2,420 | 1,629 | -1,785 | 2,284 | 305.54 |
Change in Accounts Receivable | 3,882 | 5,382 | 2,401 | 441.97 | -1,207 | -4,615 |
Change in Inventory | 2,094 | -863.77 | 1,338 | -3,030 | -1,032 | -1,524 |
Change in Accounts Payable | -606.59 | -5,513 | -2,906 | -1,203 | -1,449 | 2,036 |
Change in Other Net Operating Assets | -3,159 | 674.25 | -4,429 | 614.6 | -560.22 | -1,071 |
Operating Cash Flow | 6,194 | 10,145 | 3,026 | 8,456 | 4,389 | -4,262 |
Operating Cash Flow Growth | 34.09% | 235.25% | -64.21% | 92.67% | - | - |
Capital Expenditures | -2,613 | -1,566 | -266.77 | -206.36 | -812.38 | -306.95 |
Sale of Property, Plant & Equipment | 12.81 | 59.09 | - | - | 27.09 | 49.09 |
Divestitures | - | - | - | - | 10 | - |
Sale (Purchase) of Intangibles | -177.38 | -84.99 | -363.69 | -69.55 | -129.79 | -183.12 |
Sale (Purchase) of Real Estate | 2,534 | - | - | -1,981 | - | - |
Investment in Securities | -908.61 | -24 | -3.1 | 145.13 | -82.93 | -87.98 |
Other Investing Activities | 39.38 | 324.97 | -16.38 | -897.22 | 232 | -54.52 |
Investing Cash Flow | -1,056 | -841.94 | -216.28 | -3,361 | -1,363 | -525.08 |
Short-Term Debt Issued | - | 5,500 | 9,300 | 5,000 | 2,000 | 5,300 |
Long-Term Debt Issued | - | - | 2,000 | 1,000 | 2,800 | 15,900 |
Total Debt Issued | 7,800 | 5,500 | 11,300 | 6,000 | 4,800 | 21,200 |
Short-Term Debt Repaid | - | - | -5,000 | -4,550 | -5,100 | -8,500 |
Long-Term Debt Repaid | - | -6,400 | -3,519 | -1,224 | -226.16 | -7,837 |
Total Debt Repaid | -10,326 | -6,400 | -8,519 | -5,774 | -5,326 | -16,337 |
Net Debt Issued (Repaid) | -2,526 | -900.23 | 2,781 | 225.5 | -526.16 | 4,863 |
Dividends Paid | -657.69 | - | -657.69 | - | - | -438.46 |
Other Financing Activities | - | - | -4,000 | -0 | -600 | -5 |
Financing Cash Flow | -3,184 | -900.23 | -1,876 | 225.5 | -1,126 | 4,420 |
Foreign Exchange Rate Adjustments | 183.04 | 383.12 | -160.18 | -30.81 | 21.87 | 5.64 |
Miscellaneous Cash Flow Adjustments | - | - | -0 | - | -0 | 0 |
Net Cash Flow | 2,137 | 8,786 | 773.17 | 5,289 | 1,922 | -361.71 |
Free Cash Flow | 3,581 | 8,578 | 2,759 | 8,250 | 3,577 | -4,569 |
Free Cash Flow Growth | 5.16% | 210.89% | -66.55% | 130.66% | - | - |
Free Cash Flow Margin | 6.20% | 12.48% | 4.89% | 13.84% | 5.99% | -10.89% |
Free Cash Flow Per Share | 272.27 | 652.15 | 209.77 | 627.16 | 271.90 | -347.33 |
Cash Interest Paid | 759.01 | 879.73 | 875.08 | 654.17 | 537.74 | 490.14 |
Cash Income Tax Paid | 205.91 | 119.77 | 300.09 | 15.33 | 0.19 | -1.24 |
Levered Free Cash Flow | 1,726 | 5,354 | 1,650 | 4,351 | 661.72 | - |
Unlevered Free Cash Flow | 2,190 | 5,904 | 2,198 | 4,766 | 999.83 | - |
Change in Working Capital | 2,168 | -319.65 | -3,596 | -3,176 | -4,248 | -5,175 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.