Green Cross Holdings Corporation (KRX:005250)
South Korea
· Delayed Price · Currency is KRW 16,160
+1,240 (8.31%)
Last updated: Jun 5, 2025
Green Cross 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 | 67,725 | 24,025 | -54,136 | 32,823 | 55,270 | 170,960 | Upgrade
|
| Depreciation & Amortization | 105,360 | 103,742 | 94,846 | 78,656 | 62,443 | 52,831 | Upgrade
|
| Loss (Gain) From Sale of Assets | -187,125 | -184,196 | -10,028 | -41,603 | -11,824 | -172,187 | Upgrade
|
| Asset Writedown & Restructuring Costs | 32,239 | 32,244 | - | - | 2,840 | 9,297 | Upgrade
|
| Loss (Gain) From Sale of Investments | -794 | 1,646 | -13,162 | 17,514 | -18,141 | -55,205 | Upgrade
|
| Loss (Gain) on Equity Investments | -20,532 | 31,636 | 45,648 | 34,673 | -68,117 | 7,216 | Upgrade
|
| Stock-Based Compensation | - | - | - | 500 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 3,066 | 2,817 | 3,779 | 2,639 | 7,143 | 434 | Upgrade
|
| Other Operating Activities | 35,491 | 33,206 | -15,183 | -15,734 | 102,936 | 90,155 | Upgrade
|
| Change in Accounts Receivable | 10,134 | 55,798 | -67,363 | 20,511 | -40,413 | -29,310 | Upgrade
|
| Change in Inventory | -244,364 | -229,963 | -70,918 | -2,811 | -8,950 | -57,788 | Upgrade
|
| Change in Accounts Payable | 11 | 10,026 | 23,568 | 657 | -18,110 | 9,653 | Upgrade
|
| Change in Unearned Revenue | -9,078 | -6,233 | 12,141 | 7,702 | 3,624 | -333 | Upgrade
|
| Change in Other Net Operating Assets | 35,648 | 35,304 | 11,154 | -38,370 | 35,068 | 10,049 | Upgrade
|
| Operating Cash Flow | -172,219 | -89,948 | -39,655 | 97,157 | 103,769 | 35,772 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -6.37% | 190.08% | 367.58% | Upgrade
|
| Capital Expenditures | -44,191 | -43,890 | -89,962 | -73,216 | -116,600 | -108,477 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,328 | 1,085 | 3,655 | 18,854 | 4,310 | 2,749 | Upgrade
|
| Cash Acquisitions | 202,508 | 251,383 | -2,182 | -176,587 | 4,964 | -258,814 | Upgrade
|
| Divestitures | - | - | - | - | 92.63 | 227,373 | Upgrade
|
| Sale (Purchase) of Intangibles | -14,860 | -12,930 | -41,617 | -52,519 | -27,657 | -22,425 | Upgrade
|
| Investment in Securities | -21,293 | -48,414 | -4,241 | -5,446 | -42,413 | 60,154 | Upgrade
|
| Other Investing Activities | 0 | 0 | 0 | 4,951 | 67,095 | 637.6 | Upgrade
|
| Investing Cash Flow | 123,493 | 147,233 | -134,347 | -283,963 | -110,207 | -98,802 | Upgrade
|
| Short-Term Debt Issued | - | 1,708,859 | 1,626,816 | 1,230,360 | 1,101,213 | 1,644,805 | Upgrade
|
| Long-Term Debt Issued | - | 279,843 | 14,859 | 87,523 | 337,305 | 22,900 | Upgrade
|
| Total Debt Issued | 1,995,397 | 1,988,703 | 1,641,675 | 1,317,883 | 1,438,518 | 1,667,705 | Upgrade
|
| Short-Term Debt Repaid | - | -1,827,426 | -1,481,813 | -1,143,339 | -1,312,802 | -1,284,196 | Upgrade
|
| Long-Term Debt Repaid | - | -273,432 | -32,813 | -133,915 | -183,668 | -94,911 | Upgrade
|
| Total Debt Repaid | -1,908,216 | -2,100,858 | -1,514,626 | -1,277,253 | -1,496,470 | -1,379,107 | Upgrade
|
| Net Debt Issued (Repaid) | 87,180 | -112,155 | 127,049 | 40,630 | -57,952 | 288,598 | Upgrade
|
| Issuance of Common Stock | 12,131 | 12,131 | 37,087 | - | - | 108,000 | Upgrade
|
| Common Dividends Paid | -25,432 | -25,432 | -29,933 | -31,500 | -32,238 | -21,458 | Upgrade
|
| Other Financing Activities | -25,540 | -15,961 | 6,356 | 42,207 | -26,265 | 12,386 | Upgrade
|
| Financing Cash Flow | 48,340 | -141,417 | 140,560 | 51,336 | -116,456 | 387,525 | Upgrade
|
| Foreign Exchange Rate Adjustments | -14,030 | -13,102 | -657.07 | 8,538 | 10,891 | -19,770 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | - | -33,613 | Upgrade
|
| Net Cash Flow | -14,416 | -97,234 | -34,099 | -126,932 | -112,003 | 271,112 | Upgrade
|
| Free Cash Flow | -216,410 | -133,838 | -129,617 | 23,941 | -12,831 | -72,704 | Upgrade
|
| Free Cash Flow Margin | -9.71% | -6.07% | -6.30% | 1.15% | -0.70% | -4.23% | Upgrade
|
| Free Cash Flow Per Share | -4755.44 | -2947.86 | -2854.89 | 527.32 | -282.60 | -1601.36 | Upgrade
|
| Cash Interest Paid | 67,616 | 66,589 | 47,493 | 34,186 | 28,838 | 31,066 | Upgrade
|
| Cash Income Tax Paid | 30,671 | 5,262 | 23,542 | 56,521 | 35,354 | 17,839 | Upgrade
|
| Levered Free Cash Flow | -106,032 | -37,196 | -179,995 | 1,169 | -36,033 | -57,863 | Upgrade
|
| Unlevered Free Cash Flow | -63,962 | 4,408 | -146,804 | 23,966 | -18,829 | -42,648 | Upgrade
|
| Change in Net Working Capital | 119,903 | 35,647 | 96,428 | -26,655 | -9,235 | 8,806 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.