Smart Radar System Inc. (KOSDAQ:424960)
South Korea
· Delayed Price · Currency is KRW 9,150.00
+90.00 (0.99%)
At close: Jun 19, 2025, 3:30 PM KST
Smart Radar System 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 | 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 |
| Net Income | -7,235 | -6,459 | -5,098 | -7,738 | -5,219 | -6,337 |
| Depreciation & Amortization | 732.63 | 643.46 | 594.56 | 596.65 | 599.53 | 496.21 |
| Loss (Gain) From Sale of Assets | -10.17 | -20.53 | 7.71 | 0.79 | -4.76 | - |
| Asset Writedown & Restructuring Costs | - | - | - | - | 13.32 | - |
| Loss (Gain) From Sale of Investments | - | - | -12.69 | - | - | - |
| Loss (Gain) on Equity Investments | 21.67 | 13.03 | - | - | - | - |
| Stock-Based Compensation | 15.16 | 24.28 | 183.36 | 459.16 | 541.49 | - |
| Provision & Write-off of Bad Debts | 97.84 | -66 | 207.13 | - | - | - |
| Other Operating Activities | 1,112 | 825.36 | 1 | 2,524 | 739.13 | 4,397 |
| Change in Accounts Receivable | -836.82 | 33.69 | 309.88 | -1,213 | 882.85 | -1,012 |
| Change in Inventory | -386.31 | -309.98 | -810.78 | -1,083 | -591.94 | -672.91 |
| Change in Accounts Payable | 266.24 | -16.82 | 22.84 | 84.23 | 50.46 | - |
| Change in Other Net Operating Assets | -293.63 | -184.03 | -96.4 | 158.81 | -283.38 | 227.01 |
| Operating Cash Flow | -6,516 | -5,517 | -4,692 | -6,210 | -3,273 | -2,902 |
| Capital Expenditures | -942.59 | -780.09 | -223.17 | -451.71 | -338.98 | -260.71 |
| Sale of Property, Plant & Equipment | 69.1 | 66.1 | - | - | - | - |
| Sale (Purchase) of Intangibles | -129.38 | -118.39 | -9.92 | -42.66 | -341.94 | -1,032 |
| Investment in Securities | 1,491 | -3,249 | -11,308 | 4,093 | -8,037 | 80.01 |
| Other Investing Activities | -200.27 | 149.73 | -27.42 | 411.26 | 460.3 | 709.92 |
| Investing Cash Flow | 288.2 | -3,932 | -11,569 | 4,010 | -8,257 | -502.42 |
| Long-Term Debt Issued | - | 10,000 | 800 | 1,600 | - | 3,000 |
| Short-Term Debt Repaid | - | - | - | - | -300 | - |
| Long-Term Debt Repaid | - | -226.28 | -970.66 | -1,750 | -227.1 | -430.97 |
| Total Debt Repaid | -278.85 | -226.28 | -970.66 | -1,750 | -527.1 | -430.97 |
| Net Debt Issued (Repaid) | 9,721 | 9,774 | -170.66 | -149.69 | -527.1 | 2,569 |
| Issuance of Common Stock | 696.42 | 888.75 | 17,917 | 635.59 | 463.14 | - |
| Other Financing Activities | -0 | -0 | -0 | - | -0 | -0 |
| Financing Cash Flow | 10,418 | 10,662 | 17,746 | 485.9 | 2,936 | 13,758 |
| Foreign Exchange Rate Adjustments | 29.8 | 57.82 | 21.59 | 35.69 | 13.55 | -23.09 |
| Miscellaneous Cash Flow Adjustments | 0 | - | - | 0 | 0 | 0 |
| Net Cash Flow | 4,219 | 1,272 | 1,507 | -1,679 | -8,581 | 10,330 |
| Free Cash Flow | -7,459 | -6,297 | -4,915 | -6,662 | -3,612 | -3,163 |
| Free Cash Flow Margin | -155.14% | -132.94% | -120.58% | -165.51% | -103.62% | -67.60% |
| Free Cash Flow Per Share | -477.62 | -405.63 | -364.93 | -926.95 | -569.99 | -502.09 |
| Cash Interest Paid | 98.31 | 106.77 | 136.42 | 79.92 | 47.36 | 21.11 |
| Cash Income Tax Paid | 94.66 | 94.12 | 43.29 | 19.18 | 0.3 | -1.66 |
| Levered Free Cash Flow | -619.74 | 540.56 | -3,511 | -11,805 | -3,263 | - |
| Unlevered Free Cash Flow | 15.98 | 1,017 | -3,422 | -10,854 | -2,488 | - |
| Change in Net Working Capital | -4,855 | -5,470 | 608.59 | 7,968 | 100.11 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.