SIMPAC Inc. (KRX:009160)
South Korea
· Delayed Price · Currency is KRW 3,790.00
-125.00 (-3.19%)
At close: Mar 28, 2025, 3:30 PM KST
SIMPAC Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 27,455 | -6,464 | 76,137 | 90,833 | 34,139 | Upgrade
|
| Depreciation & Amortization | 12,544 | 11,826 | 9,588 | 12,189 | 13,091 | Upgrade
|
| Loss (Gain) From Sale of Assets | 173.62 | 2,243 | 1,536 | -3,071 | -15,829 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4,633 | - | 2,119 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1,395 | 9,837 | 6,461 | 2,461 | -29,054 | Upgrade
|
| Loss (Gain) on Equity Investments | -18,575 | -1,528 | -1,587 | -1,508 | 79.29 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.96 | 742.09 | -33.04 | 438.5 | -1,625 | Upgrade
|
| Other Operating Activities | 9,882 | -6,906 | -14,197 | 27,299 | 12,276 | Upgrade
|
| Change in Accounts Receivable | -4,361 | 6,109 | 489.95 | -46,130 | 4,606 | Upgrade
|
| Change in Inventory | -64,121 | 8,897 | -40,088 | -38,823 | -44,089 | Upgrade
|
| Change in Accounts Payable | 2,051 | 8,315 | -24,379 | -7,308 | 13,932 | Upgrade
|
| Change in Other Net Operating Assets | 10,929 | 30,978 | -13,090 | 27,350 | -4,585 | Upgrade
|
| Operating Cash Flow | -20,758 | 64,061 | 2,972 | 63,747 | -17,043 | Upgrade
|
| Operating Cash Flow Growth | - | 2055.23% | -95.34% | - | - | Upgrade
|
| Capital Expenditures | -42,424 | -17,053 | -18,120 | -4,142 | -3,584 | Upgrade
|
| Sale of Property, Plant & Equipment | 126.8 | 136.02 | 3,036 | 10,335 | 40,490 | Upgrade
|
| Cash Acquisitions | -80,211 | - | -4,797 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -18 | -1,657 | -809.52 | -1,341 | -989.35 | Upgrade
|
| Investment in Securities | 52,836 | -38,588 | -13,153 | -2,049 | -32,339 | Upgrade
|
| Other Investing Activities | -0 | 216.76 | 977.85 | 287.24 | 10,198 | Upgrade
|
| Investing Cash Flow | -90,578 | -15,515 | -36,962 | 3,090 | 13,777 | Upgrade
|
| Short-Term Debt Issued | 379,700 | 430,620 | 261,100 | 284,300 | 188,400 | Upgrade
|
| Long-Term Debt Issued | 10,000 | - | - | - | - | Upgrade
|
| Total Debt Issued | 389,700 | 430,620 | 261,100 | 284,300 | 188,400 | Upgrade
|
| Short-Term Debt Repaid | -472,987 | -340,240 | -214,100 | -249,200 | -172,900 | Upgrade
|
| Long-Term Debt Repaid | -4,042 | -4,057 | -799.07 | -810.97 | -799.4 | Upgrade
|
| Total Debt Repaid | -477,029 | -344,297 | -214,899 | -250,011 | -173,699 | Upgrade
|
| Net Debt Issued (Repaid) | -87,329 | 86,322 | 46,201 | 34,289 | 14,701 | Upgrade
|
| Repurchase of Common Stock | - | - | -9,989 | -4,993 | -7,672 | Upgrade
|
| Dividends Paid | -5,444 | -10,715 | -11,191 | -3,467 | -3,650 | Upgrade
|
| Other Financing Activities | -4.53 | -154.66 | -0 | -0.15 | 3.13 | Upgrade
|
| Financing Cash Flow | -92,778 | 75,453 | 25,020 | 25,829 | 3,381 | Upgrade
|
| Foreign Exchange Rate Adjustments | 924.93 | -64.24 | -297.59 | 2,124 | -4,252 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -0 | Upgrade
|
| Net Cash Flow | -203,188 | 123,935 | -9,268 | 94,790 | -4,137 | Upgrade
|
| Free Cash Flow | -63,182 | 47,008 | -15,148 | 59,605 | -20,626 | Upgrade
|
| Free Cash Flow Margin | -8.05% | 7.71% | -2.25% | 9.72% | -5.64% | Upgrade
|
| Free Cash Flow Per Share | -1164.47 | 865.42 | -274.73 | 1063.43 | -354.19 | Upgrade
|
| Cash Interest Paid | 11,799 | 13,134 | 5,534 | 3,624 | 3,064 | Upgrade
|
| Cash Income Tax Paid | 1,225 | 10,509 | 37,981 | -929.66 | 5,809 | Upgrade
|
| Levered Free Cash Flow | -118,469 | 92,557 | -28,593 | -3,844 | -21,860 | Upgrade
|
| Unlevered Free Cash Flow | -111,203 | 100,903 | -24,993 | -1,614 | -20,013 | Upgrade
|
| Change in Net Working Capital | 96,588 | -96,849 | 90,264 | 74,822 | 33,121 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.