Lake Materials Co., Ltd. (KOSDAQ:281740)
South Korea · Delayed Price · Currency is KRW 12,840
+390 (3.13%)
Jul 21, 2025, 2:40 PM KST
Lake Materials 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 | 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 | 2019 |
Net Income | 18,467 | 20,868 | 24,130 | 27,009 | 18,050 | 1,984 | Upgrade |
Depreciation & Amortization | 11,702 | 11,300 | 9,797 | 7,497 | 5,380 | 4,544 | Upgrade |
Loss (Gain) From Sale of Assets | 123.3 | 135.39 | -116.24 | 92.72 | 31.47 | 6.18 | Upgrade |
Asset Writedown & Restructuring Costs | -11.15 | -10.23 | 10.15 | 21.21 | 35.1 | 38.86 | Upgrade |
Loss (Gain) From Sale of Investments | -442.2 | -549.82 | -38.15 | 1.27 | -1.7 | -34.81 | Upgrade |
Provision & Write-off of Bad Debts | -5.42 | 36.29 | -19.69 | -26.65 | -366.44 | -146.85 | Upgrade |
Other Operating Activities | -5,971 | -4,541 | 2,248 | 7,545 | 3,253 | 3,002 | Upgrade |
Change in Accounts Receivable | -2,473 | -13,509 | 4,077 | -8,392 | -3,312 | 858.98 | Upgrade |
Change in Inventory | -5,753 | -15,468 | -24,187 | -11,831 | -9,797 | -5,854 | Upgrade |
Change in Accounts Payable | -1,337 | 2,911 | -354.18 | -3,758 | 4,547 | 486.78 | Upgrade |
Change in Income Taxes | - | - | - | - | -4.17 | - | Upgrade |
Change in Other Net Operating Assets | -3,727 | -275.9 | -774.39 | -1,162 | 906.39 | -245.05 | Upgrade |
Operating Cash Flow | 10,572 | 896.17 | 14,773 | 16,996 | 18,723 | 4,641 | Upgrade |
Operating Cash Flow Growth | 48.12% | -93.93% | -13.08% | -9.22% | 303.42% | - | Upgrade |
Capital Expenditures | -42,860 | -44,233 | -61,463 | -43,736 | -40,060 | -8,469 | Upgrade |
Sale of Property, Plant & Equipment | 83.65 | 83.02 | 332.94 | 444.62 | 228.7 | 85.4 | Upgrade |
Cash Acquisitions | - | - | - | - | - | 9,142 | Upgrade |
Sale (Purchase) of Intangibles | -38.86 | -156.73 | -177.93 | -48.4 | -314.36 | -107.23 | Upgrade |
Investment in Securities | 6,008 | 4,979 | -6,421 | -1,491 | -84.36 | 425.65 | Upgrade |
Other Investing Activities | 900.93 | 937.04 | 289.86 | 26.07 | -437.1 | -29.68 | Upgrade |
Investing Cash Flow | -35,907 | -38,391 | -67,439 | -44,805 | -40,667 | 1,047 | Upgrade |
Short-Term Debt Issued | - | 120,640 | 76,158 | 52,700 | 21,810 | 22,779 | Upgrade |
Long-Term Debt Issued | - | 34,290 | 48,508 | 16,449 | 28,546 | 2,680 | Upgrade |
Total Debt Issued | 176,030 | 154,930 | 124,666 | 69,149 | 50,356 | 25,459 | Upgrade |
Short-Term Debt Repaid | - | -123,380 | -51,198 | -27,390 | -14,800 | -18,279 | Upgrade |
Long-Term Debt Repaid | - | -9,996 | -8,500 | -5,245 | -7,037 | -6,688 | Upgrade |
Total Debt Repaid | -149,438 | -133,376 | -59,698 | -32,635 | -21,837 | -24,967 | Upgrade |
Net Debt Issued (Repaid) | 26,592 | 21,554 | 64,968 | 36,514 | 28,519 | 491.68 | Upgrade |
Issuance of Common Stock | - | - | - | - | - | 500 | Upgrade |
Repurchase of Common Stock | - | - | - | - | - | -0.04 | Upgrade |
Other Financing Activities | 10.52 | 12.99 | -110.79 | -21.8 | -22.93 | 113.36 | Upgrade |
Financing Cash Flow | 26,602 | 21,567 | 64,857 | 36,492 | 28,496 | 1,105 | Upgrade |
Foreign Exchange Rate Adjustments | 558.58 | 455.57 | 84.1 | -316.24 | -28.29 | -122.33 | Upgrade |
Net Cash Flow | 1,826 | -15,473 | 12,275 | 8,367 | 6,524 | 6,671 | Upgrade |
Free Cash Flow | -32,288 | -43,337 | -46,690 | -26,740 | -21,337 | -3,828 | Upgrade |
Free Cash Flow Margin | -23.08% | -31.24% | -39.64% | -20.33% | -26.07% | -8.23% | Upgrade |
Free Cash Flow Per Share | -491.22 | -659.32 | -710.32 | -406.90 | -324.62 | -59.14 | Upgrade |
Cash Interest Paid | 8,126 | 8,085 | 6,517 | 2,997 | 1,301 | 1,095 | Upgrade |
Cash Income Tax Paid | 2,375 | 2,987 | 2,517 | 1,053 | 137.24 | 58.27 | Upgrade |
Levered Free Cash Flow | -38,489 | -44,410 | -56,014 | -35,693 | -26,484 | -5,211 | Upgrade |
Unlevered Free Cash Flow | -33,480 | -39,431 | -52,078 | -33,897 | -25,640 | -4,534 | Upgrade |
Change in Net Working Capital | 14,785 | 20,194 | 18,689 | 19,729 | 3,575 | 3,411 | Upgrade |
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.