Samyang Holdings Corporation (KRX:000070)
South Korea
· Delayed Price · Currency is KRW 87,500
+500 (0.57%)
At close: Jun 5, 2025, 3:30 PM KST
Samyang Holdings 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 25,241 | 28,270 | 172,366 | 71,009 | 237,701 | 102,313 | Upgrade
|
| Depreciation & Amortization | 135,863 | 135,863 | 113,398 | 114,032 | 92,264 | 93,176 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5 | -5 | -147,102 | 2,750 | -821 | -244 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5,662 | 5,662 | - | 4,003 | 6,710 | 14,240 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2,566 | -2,566 | 3,101 | -1,795 | -1 | -3 | Upgrade
|
| Loss (Gain) on Equity Investments | 30,915 | 30,915 | 17,483 | -792 | -2,756 | -23,974 | Upgrade
|
| Provision & Write-off of Bad Debts | -343 | -343 | 95 | 229 | 107 | 160 | Upgrade
|
| Other Operating Activities | 225.76 | 64,245 | 90,091 | 20,047 | 90,451 | 106,885 | Upgrade
|
| Change in Accounts Receivable | 20,520 | 20,520 | 5,043 | -11,489 | -46,710 | -10,453 | Upgrade
|
| Change in Inventory | 486 | 486 | 37,928 | -29,728 | -134,153 | -25,804 | Upgrade
|
| Change in Accounts Payable | 14,966 | 14,966 | 16,655 | -42,289 | 33,621 | 15,366 | Upgrade
|
| Change in Other Net Operating Assets | -39,116 | -39,116 | -4,074 | -30,323 | -34,985 | -26,174 | Upgrade
|
| Operating Cash Flow | 191,848 | 258,897 | 304,984 | 95,654 | 241,428 | 245,488 | Upgrade
|
| Operating Cash Flow Growth | -29.18% | -15.11% | 218.84% | -60.38% | -1.65% | 36.18% | Upgrade
|
| Capital Expenditures | -121,324 | -133,962 | -151,632 | -136,829 | -181,939 | -160,250 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,183 | 2,213 | 4,661 | 1,210 | 2,639 | 2,317 | Upgrade
|
| Cash Acquisitions | - | - | -299,436 | - | -70,872 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,271 | -503.04 | -464.36 | -9,990 | -19,681 | -419.72 | Upgrade
|
| Investment in Securities | -80,657 | 89,036 | -156,484 | 13,525 | 14,897 | -169,312 | Upgrade
|
| Other Investing Activities | 18,823 | 18,337 | 171,071 | 8,349 | 1,143 | 21,053 | Upgrade
|
| Investing Cash Flow | -183,086 | -26,080 | -461,983 | -123,730 | -254,407 | -306,669 | Upgrade
|
| Short-Term Debt Issued | - | 474,997 | 624,868 | 547,127 | 403,538 | 233,307 | Upgrade
|
| Long-Term Debt Issued | - | 459,118 | 190,000 | 323,287 | 155,551 | 203,499 | Upgrade
|
| Total Debt Issued | 1,004,568 | 934,115 | 814,868 | 870,414 | 559,089 | 436,806 | Upgrade
|
| Short-Term Debt Repaid | - | -969,842 | -511,712 | -650,720 | -434,274 | -280,622 | Upgrade
|
| Long-Term Debt Repaid | - | -97,922 | -77,911 | -126,630 | -51,119 | -31,562 | Upgrade
|
| Total Debt Repaid | -916,351 | -1,067,764 | -589,623 | -777,350 | -485,393 | -312,185 | Upgrade
|
| Net Debt Issued (Repaid) | 88,217 | -133,649 | 225,245 | 93,063 | 73,696 | 124,622 | Upgrade
|
| Common Dividends Paid | -38,012 | -38,012 | -37,784 | -33,682 | -29,299 | -25,286 | Upgrade
|
| Other Financing Activities | 2,026 | -18,101 | -15,381 | 26,087 | -44,256 | -11,015 | Upgrade
|
| Financing Cash Flow | 52,231 | -189,761 | 172,079 | 85,468 | 141.05 | 88,320 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10,131 | 10,313 | 759.47 | -2,006 | 1,362 | -1,544 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -0 | - | 0 | Upgrade
|
| Net Cash Flow | 71,125 | 53,368 | 15,840 | 55,387 | -11,476 | 25,595 | Upgrade
|
| Free Cash Flow | 70,524 | 124,935 | 153,352 | -41,175 | 59,488 | 85,238 | Upgrade
|
| Free Cash Flow Growth | -36.29% | -18.53% | - | - | -30.21% | 278.77% | Upgrade
|
| Free Cash Flow Margin | 1.99% | 3.52% | 4.78% | -1.24% | 1.91% | 3.45% | Upgrade
|
| Free Cash Flow Per Share | 9112.46 | 16142.42 | 19814.16 | -5320.07 | 7686.32 | 11013.34 | Upgrade
|
| Cash Interest Paid | 60,003 | 60,826 | 41,433 | 29,523 | 24,580 | 27,739 | Upgrade
|
| Cash Income Tax Paid | 68,409 | 61,251 | 13,490 | 57,177 | 40,920 | 6,141 | Upgrade
|
| Levered Free Cash Flow | -40,882 | 10,756 | 104,950 | -117,981 | -70,720 | 42,057 | Upgrade
|
| Unlevered Free Cash Flow | -2,311 | 49,385 | 134,574 | -96,876 | -54,091 | 60,100 | Upgrade
|
| Change in Net Working Capital | 93,263 | 31,724 | -114,055 | 146,792 | 164,522 | -21,134 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.