SeAH Steel Holdings Corporation (KRX:003030)
South Korea
· Delayed Price · Currency is KRW 209,000
-8,000 (-3.69%)
At close: Jun 27, 2025, 3:30 PM KST
SeAH Steel 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 | 46,359 | 42,824 | 283,629 | 278,374 | 175,962 | 17,081 | Upgrade
|
Depreciation & Amortization | 66,367 | 65,489 | 64,274 | 60,198 | 56,957 | 61,651 | Upgrade
|
Loss (Gain) From Sale of Assets | 144 | 193 | 659 | 996 | -237 | -58 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | 3,979 | 27,818 | 10,939 | 9,655 | Upgrade
|
Loss (Gain) From Sale of Investments | -16 | 1,012 | 14,478 | -1,789 | - | - | Upgrade
|
Loss (Gain) on Equity Investments | -507 | -377 | 921 | 735 | 700 | 309 | Upgrade
|
Provision & Write-off of Bad Debts | 11,598 | 10,919 | 2,349 | 6,424 | 8,685 | 11,002 | Upgrade
|
Other Operating Activities | 72,362 | 112,347 | 123,979 | 150,536 | 82,538 | 604.54 | Upgrade
|
Change in Accounts Receivable | -1,810 | 63,280 | 27,565 | -63,324 | -109,600 | 38,922 | Upgrade
|
Change in Inventory | 8,032 | -33,340 | 35,575 | -82,135 | -368,647 | 149,551 | Upgrade
|
Change in Accounts Payable | -30,219 | 9,048 | -2,325 | 12,154 | 18,877 | -7,900 | Upgrade
|
Change in Other Net Operating Assets | 20,649 | 9,341 | 619.09 | 8,969 | -41,867 | -12,043 | Upgrade
|
Operating Cash Flow | 192,959 | 280,736 | 555,702 | 398,957 | -165,693 | 268,775 | Upgrade
|
Operating Cash Flow Growth | -41.31% | -49.48% | 39.29% | - | - | 190.57% | Upgrade
|
Capital Expenditures | -885,412 | -906,522 | -492,047 | -197,056 | -59,149 | -62,195 | Upgrade
|
Sale of Property, Plant & Equipment | 1,955 | 1,972 | 723.36 | 955.67 | 753.15 | 1,179 | Upgrade
|
Cash Acquisitions | - | - | -4,132 | -4,223 | - | - | Upgrade
|
Sale (Purchase) of Intangibles | -1,867 | -2,136 | -2,727 | -558.94 | -206.59 | -78.86 | Upgrade
|
Investment in Securities | 55,636 | 79,548 | -55,237 | 27,544 | 48,295 | -29,676 | Upgrade
|
Other Investing Activities | 409.49 | 706.2 | 28,390 | 7,667 | 2,064 | -1,781 | Upgrade
|
Investing Cash Flow | -829,062 | -826,346 | -525,902 | -165,449 | -18,231 | -92,860 | Upgrade
|
Short-Term Debt Issued | - | 9,506 | - | 26,394 | 155,988 | - | Upgrade
|
Long-Term Debt Issued | - | 728,290 | 392,892 | 105,751 | 167,472 | 74,684 | Upgrade
|
Total Debt Issued | 731,121 | 737,796 | 392,892 | 132,146 | 323,460 | 74,684 | Upgrade
|
Short-Term Debt Repaid | - | -80,000 | -162,320 | -90,000 | - | -147,258 | Upgrade
|
Long-Term Debt Repaid | - | -19,419 | -18,960 | -7,294 | -80,434 | -9,691 | Upgrade
|
Total Debt Repaid | -19,476 | -99,419 | -181,280 | -97,294 | -80,434 | -156,949 | Upgrade
|
Net Debt Issued (Repaid) | 711,646 | 638,376 | 211,611 | 34,852 | 243,026 | -82,265 | Upgrade
|
Repurchase of Common Stock | - | - | - | - | - | -2,494 | Upgrade
|
Dividends Paid | -23,125 | -23,199 | -21,299 | -13,052 | -9,777 | -9,632 | Upgrade
|
Other Financing Activities | -3,092 | -3,272 | 0 | -5.12 | -9,496 | -5,570 | Upgrade
|
Financing Cash Flow | 685,428 | 611,905 | 190,312 | 21,795 | 223,754 | -99,961 | Upgrade
|
Foreign Exchange Rate Adjustments | 43,995 | 60,969 | 3,243 | 770.03 | 7,475 | -9,181 | Upgrade
|
Miscellaneous Cash Flow Adjustments | -0 | - | - | -0 | - | - | Upgrade
|
Net Cash Flow | 93,320 | 127,265 | 223,355 | 256,073 | 47,305 | 66,773 | Upgrade
|
Free Cash Flow | -692,452 | -625,786 | 63,655 | 201,901 | -224,841 | 206,580 | Upgrade
|
Free Cash Flow Growth | - | - | -68.47% | - | - | 340.43% | Upgrade
|
Free Cash Flow Margin | -18.52% | -17.03% | 1.63% | 5.11% | -7.91% | 8.96% | Upgrade
|
Free Cash Flow Per Share | -171378.24 | -154879.91 | 15754.43 | 49969.73 | -55647.42 | 51127.84 | Upgrade
|
Cash Interest Paid | 37,477 | 32,119 | 37,729 | 22,887 | 10,685 | 18,130 | Upgrade
|
Cash Income Tax Paid | 108,133 | 75,216 | 158,404 | 147,547 | 48,205 | 31,280 | Upgrade
|
Levered Free Cash Flow | -795,247 | -724,002 | -15,085 | 130,155 | -235,292 | 232,004 | Upgrade
|
Unlevered Free Cash Flow | -775,096 | -703,644 | 9,005 | 145,538 | -227,902 | 242,394 | Upgrade
|
Change in Net Working Capital | 84,339 | -7,268 | -70,163 | 71,522 | 412,349 | -201,076 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.