Charm Engineering Co.,Ltd. (KRX:009310)
South Korea
· Delayed Price · Currency is KRW 1,407.00
+82.00 (6.19%)
At close: Jun 5, 2025, 3:30 PM KST
Charm Engineering 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 | -29,989 | -22,965 | -24,774 | -2,078 | -2,004 | 4,777 | Upgrade
|
| Depreciation & Amortization | 1,785 | 1,953 | 2,100 | 2,459 | 3,306 | 4,136 | Upgrade
|
| Loss (Gain) From Sale of Assets | -36.92 | -33.02 | 43.5 | 142.42 | -173.46 | 10.88 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,595 | 2,595 | 6.83 | 196.61 | 4,851 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 555.39 | 641.49 | 439.26 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 31,716 | 26,401 | 23,294 | 22,904 | 12,761 | 11,246 | Upgrade
|
| Other Operating Activities | -17,452 | -10,936 | -1,652 | 1,034 | 40.78 | 2,180 | Upgrade
|
| Change in Accounts Receivable | 15,473 | 12,966 | 12,719 | -1,999 | 3,744 | 1,181 | Upgrade
|
| Change in Inventory | 2,876 | 3,454 | -2,408 | 509.33 | 16,049 | -9,665 | Upgrade
|
| Change in Accounts Payable | -2,513 | -2,630 | -6,499 | 566.57 | -25,498 | -6,382 | Upgrade
|
| Change in Other Net Operating Assets | -16,757 | -22,568 | -11,593 | -15,100 | -19,951 | -6,291 | Upgrade
|
| Operating Cash Flow | -11,748 | -11,123 | -8,324 | 8,635 | -6,874 | 7,974 | Upgrade
|
| Capital Expenditures | -64.02 | -149.7 | -196.86 | -400.75 | -216.54 | -1,568 | Upgrade
|
| Sale of Property, Plant & Equipment | 35.3 | 33.58 | 104.39 | 4.06 | 487.49 | 0.7 | Upgrade
|
| Divestitures | - | - | - | 278.46 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -595.88 | -595.88 | -622.01 | -330.04 | -145.87 | -295.35 | Upgrade
|
| Investment in Securities | 569.17 | 206.24 | 521.67 | 1,690 | 408.3 | -1,372 | Upgrade
|
| Other Investing Activities | -409.06 | 553.74 | 178.05 | -77.32 | -138.56 | 8,757 | Upgrade
|
| Investing Cash Flow | -464.49 | 47.99 | -14.76 | 1,165 | 420.94 | 5,522 | Upgrade
|
| Long-Term Debt Issued | - | 15,125 | 7,690 | 3,464 | 8,035 | 17,784 | Upgrade
|
| Long-Term Debt Repaid | - | -18,394 | -15,365 | -8,256 | -11,150 | -18,342 | Upgrade
|
| Total Debt Repaid | -18,080 | -18,394 | -15,365 | -8,256 | -11,150 | -18,342 | Upgrade
|
| Net Debt Issued (Repaid) | -4,380 | -3,269 | -7,675 | -4,793 | -3,115 | -557.18 | Upgrade
|
| Issuance of Common Stock | - | - | 13,000 | - | - | - | Upgrade
|
| Dividends Paid | -240.61 | -390.84 | -37.07 | - | - | -850.83 | Upgrade
|
| Other Financing Activities | 6,602 | 8,203 | -0 | 100 | -145.02 | -4,843 | Upgrade
|
| Financing Cash Flow | 1,982 | 4,542 | 5,288 | -4,693 | -3,260 | -6,251 | Upgrade
|
| Foreign Exchange Rate Adjustments | -63.39 | 31.57 | -2.76 | -16.56 | 0.22 | -25.77 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | - | - | -26.81 | Upgrade
|
| Net Cash Flow | -10,294 | -6,501 | -3,053 | 5,091 | -9,713 | 7,193 | Upgrade
|
| Free Cash Flow | -11,812 | -11,273 | -8,521 | 8,234 | -7,091 | 6,406 | Upgrade
|
| Free Cash Flow Margin | -21.35% | -17.37% | -11.17% | 4.83% | -4.71% | 3.80% | Upgrade
|
| Free Cash Flow Per Share | -699.78 | -667.87 | -678.27 | 720.49 | -660.59 | 606.03 | Upgrade
|
| Cash Interest Paid | 30,046 | 26,840 | 23,921 | 14,840 | 13,194 | 14,733 | Upgrade
|
| Cash Income Tax Paid | 204.26 | 128.91 | -261.15 | 1,317 | 2,283 | -2,695 | Upgrade
|
| Levered Free Cash Flow | 86,707 | -78,054 | 21,060 | -120,940 | -16,853 | -255,651 | Upgrade
|
| Unlevered Free Cash Flow | 87,956 | -76,729 | 22,798 | -119,339 | -14,910 | -254,109 | Upgrade
|
| Change in Net Working Capital | -114,302 | 55,538 | -39,073 | 121,885 | 19,496 | 260,792 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.