Ecopro Hn. Co., Ltd. (KOSDAQ:383310)
South Korea · Delayed Price · Currency is KRW 27,150
+600 (2.26%)
At close: Dec 5, 2025
Ecopro Hn. 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 |
|---|---|---|---|---|---|
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 |
Net Income | 16,543 | 21,548 | 33,546 | 32,363 | 17,229 |
Depreciation & Amortization | 7,549 | 6,230 | 6,198 | 5,806 | 5,112 |
Loss (Gain) From Sale of Assets | 22.81 | 54.48 | 5.51 | 93.8 | 72.73 |
Loss (Gain) From Sale of Investments | -1,486 | -77.93 | -26.39 | -35.15 | - |
Stock-Based Compensation | 546.7 | 1,142 | 1,405 | 298.74 | - |
Provision & Write-off of Bad Debts | -488.28 | - | -0.12 | 10.09 | -7.62 |
Other Operating Activities | 2,874 | 2,991 | 990.65 | 8,414 | 4,247 |
Change in Accounts Receivable | 39,988 | 8,919 | -9,525 | 4,321 | -33,077 |
Change in Inventory | -2,887 | 7,859 | 380.4 | 1,386 | 283.4 |
Change in Accounts Payable | -6,120 | 21,032 | -3,696 | 3,402 | -1,680 |
Change in Other Net Operating Assets | -33,786 | -11,455 | -23,838 | -43,219 | 14,378 |
Operating Cash Flow | 22,756 | 58,242 | 5,440 | 12,841 | 6,558 |
Operating Cash Flow Growth | 2.45% | 970.59% | -57.63% | 95.80% | - |
Capital Expenditures | -45,086 | -79,940 | -19,851 | -18,706 | -5,495 |
Sale of Property, Plant & Equipment | 39.24 | 0.16 | 114.86 | 78.98 | 5.75 |
Cash Acquisitions | - | - | - | -59.78 | - |
Sale (Purchase) of Intangibles | - | - | - | - | -167.81 |
Investment in Securities | -108,697 | -102,182 | - | 17,500 | -26,250 |
Other Investing Activities | 3,756 | 1,028 | 1,161 | 967.16 | 792.96 |
Investing Cash Flow | -149,988 | -181,094 | -18,575 | -219.59 | -31,114 |
Short-Term Debt Issued | - | 55,000 | 32,046 | - | - |
Long-Term Debt Issued | - | 29,000 | 25,000 | - | - |
Total Debt Issued | 82,000 | 84,000 | 57,046 | - | - |
Short-Term Debt Repaid | - | -42,046 | -19,500 | - | - |
Long-Term Debt Repaid | - | -435.09 | -484.87 | -355.8 | - |
Total Debt Repaid | -76,334 | -42,481 | -19,985 | -355.8 | -3,244 |
Net Debt Issued (Repaid) | 5,666 | 41,519 | 37,061 | -355.8 | -3,244 |
Issuance of Common Stock | 174,045 | 174,045 | - | - | 6,409 |
Repurchase of Common Stock | - | - | - | -3,949 | -5,766 |
Dividends Paid | -6,280 | -9,145 | -9,141 | -5,051 | - |
Other Financing Activities | 767.31 | -513.17 | -1,836 | -909.41 | -763.96 |
Financing Cash Flow | 174,198 | 205,905 | 26,084 | -10,265 | -3,364 |
Foreign Exchange Rate Adjustments | 53.42 | 56.88 | -1.32 | -260.38 | -2.34 |
Net Cash Flow | 47,020 | 83,110 | 12,948 | 2,096 | -27,922 |
Free Cash Flow | -22,329 | -21,698 | -14,411 | -5,865 | 1,063 |
Free Cash Flow Margin | -12.28% | -9.25% | -6.30% | -2.69% | 0.78% |
Free Cash Flow Per Share | -1128.07 | -1396.32 | -945.61 | -383.51 | 69.56 |
Cash Interest Paid | - | 917.89 | 1,952 | 992.48 | 588.44 |
Cash Income Tax Paid | 3,402 | 4,193 | 10,833 | 3,211 | 1,805 |
Levered Free Cash Flow | -33,604 | -35,461 | -19,474 | -14,053 | - |
Unlevered Free Cash Flow | -32,534 | -34,814 | -18,257 | -13,389 | - |
Change in Working Capital | -2,805 | 26,354 | -36,678 | -34,110 | -20,096 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.