ASTech Co., Ltd. (KOSDAQ:453860)
South Korea · Delayed Price · Currency is KRW 17,270
-10 (-0.06%)
Last updated: Jul 21, 2025
ASTech 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 | 7,663 | 9,485 | 6,822 | 1,840 | 517.76 | 527.35 |
Depreciation & Amortization | 2,322 | 2,317 | 1,524 | 1,381 | 225.08 | 95.25 |
Loss (Gain) From Sale of Assets | - | - | -9.98 | - | -2.49 | 0.02 |
Asset Writedown & Restructuring Costs | - | - | - | 109.46 | - | - |
Loss (Gain) From Sale of Investments | 0.33 | 5.16 | -15.74 | 32.23 | 4.21 | -14.41 |
Loss (Gain) on Equity Investments | - | - | - | - | - | 5.85 |
Stock-Based Compensation | 11.71 | 11.82 | 354.45 | 7.19 | - | - |
Provision & Write-off of Bad Debts | - | -1 | -12 | -6 | - | - |
Other Operating Activities | -1,842 | -1,056 | 2,055 | 1,929 | 15.22 | -292.67 |
Change in Accounts Receivable | 4,352 | 1,908 | -6,190 | -21,057 | -4,037 | 1,042 |
Change in Inventory | -2,772 | -1,502 | -2,788 | -2,265 | 1,207 | -2,375 |
Change in Accounts Payable | -1,852 | 1,343 | 4,471 | 3,538 | 4,038 | 182.34 |
Change in Other Net Operating Assets | 961.46 | -79.72 | 858.68 | 11,780 | 1,166 | -1,727 |
Operating Cash Flow | 8,843 | 12,431 | 7,069 | -2,711 | 3,134 | -2,556 |
Operating Cash Flow Growth | 88.20% | 75.84% | - | - | - | - |
Capital Expenditures | -44,015 | -35,128 | -9,144 | -696.7 | -16,550 | -6,347 |
Sale of Property, Plant & Equipment | 30.99 | 30.99 | 9.55 | - | 2.67 | 7.45 |
Sale (Purchase) of Intangibles | -1.26 | -1.26 | -28.46 | -1.34 | -1.38 | -1.36 |
Investment in Securities | 15,550 | -2,453 | -5,038 | -37.65 | -8.95 | 265.75 |
Other Investing Activities | 1,395 | 2,155 | 102.41 | 1,392 | 2,584 | -1.2 |
Investing Cash Flow | -26,058 | -35,042 | -15,168 | 661.88 | -13,974 | -6,076 |
Short-Term Debt Issued | - | 1,660 | 3,335 | 2,442 | 7,940 | 220.03 |
Long-Term Debt Issued | - | 15,988 | 400 | 104.6 | 9,219 | 4,557 |
Total Debt Issued | 23,494 | 17,647 | 3,735 | 2,547 | 17,159 | 4,777 |
Short-Term Debt Repaid | - | -645.01 | -1,492 | -2,442 | -6,947 | - |
Long-Term Debt Repaid | - | -3,226 | -2,201 | -383.26 | -960.34 | -21.57 |
Total Debt Repaid | -2,513 | -3,871 | -3,693 | -2,826 | -7,907 | -21.57 |
Net Debt Issued (Repaid) | 20,981 | 13,776 | 41.87 | -279.01 | 9,252 | 4,756 |
Issuance of Common Stock | - | - | 24,783 | - | - | - |
Other Financing Activities | -0 | -0 | -0 | - | 0.07 | - |
Financing Cash Flow | 20,981 | 13,776 | 24,824 | 1,218 | 9,252 | 11,234 |
Foreign Exchange Rate Adjustments | 210.96 | 78.84 | -5.4 | - | - | - |
Miscellaneous Cash Flow Adjustments | -0 | - | - | 0 | 0 | - |
Net Cash Flow | 3,978 | -8,757 | 16,721 | -831.7 | -1,588 | 2,602 |
Free Cash Flow | -35,172 | -22,697 | -2,074 | -3,408 | -13,416 | -8,903 |
Free Cash Flow Margin | -106.30% | -53.32% | -4.38% | -10.60% | -91.61% | -99.47% |
Free Cash Flow Per Share | -5964.37 | -3880.07 | -469.19 | -479735.40 | -1524220.45 | -1011433.94 |
Cash Interest Paid | 618.7 | 662.53 | 795.43 | 569.88 | 175.38 | - |
Cash Income Tax Paid | 438.94 | 435 | 181.44 | 321.4 | 8.54 | - |
Levered Free Cash Flow | -38,557 | -27,263 | -5,797 | -4,930 | -13,590 | - |
Unlevered Free Cash Flow | -38,395 | -26,982 | -5,309 | -4,155 | -13,163 | - |
Change in Net Working Capital | 626.16 | -391.74 | 3,398 | 7,665 | -2,698 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.