Moorim P&P Co., Ltd. (KRX:009580)
South Korea flag South Korea · Delayed Price · Currency is KRW
2,865.00
-5.00 (-0.17%)
Last updated: Jun 2, 2025

Moorim P&P Cash Flow Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
18,30922,514-21,98644,93818,590-8,640
Upgrade
Depreciation & Amortization
58,00158,10353,89052,76751,08346,827
Upgrade
Loss (Gain) From Sale of Assets
556.91981.251,897-31.85-589.811,090
Upgrade
Asset Writedown & Restructuring Costs
7,7517,75125,0926,737-678.862,320
Upgrade
Loss (Gain) From Sale of Investments
-2,923-3,165-16,693-2,434-14,921-14,577
Upgrade
Loss (Gain) on Equity Investments
-1,139-582.7-2,658-9,080-1,769-4,951
Upgrade
Provision & Write-off of Bad Debts
5,2495,4412,6985,1805,207919.48
Upgrade
Other Operating Activities
1,0494,221-10,5526,77812,3093,658
Upgrade
Change in Accounts Receivable
21,09811,03729,284-65,534-32,07712,094
Upgrade
Change in Inventory
-9,670-7,0537,782-46,245-1,08526,559
Upgrade
Change in Accounts Payable
-9,914-2,006-3,9039,9433,124-6,442
Upgrade
Change in Unearned Revenue
--61.21--187.61--
Upgrade
Change in Other Net Operating Assets
-25,718666.2824,11148,666-54,519-26,773
Upgrade
Operating Cash Flow
62,65197,84788,96251,495-15,32832,083
Upgrade
Operating Cash Flow Growth
-58.92%9.99%72.76%---38.57%
Upgrade
Capital Expenditures
-164,275-158,802-183,995-40,594-47,878-43,979
Upgrade
Sale of Property, Plant & Equipment
647.65215.22709.76202.0172.96306.35
Upgrade
Cash Acquisitions
-----1,904-
Upgrade
Sale (Purchase) of Intangibles
-185.15-185.15-118.84-566.56-240.12-704.75
Upgrade
Investment in Securities
-2,75917,3019,899-227.04-27,529-10,900
Upgrade
Other Investing Activities
2,8933,7062,356-355.85669.47-515.04
Upgrade
Investing Cash Flow
-163,733-137,766-171,129-41,518-76,958-55,742
Upgrade
Short-Term Debt Issued
-585,231511,706478,843325,931367,429
Upgrade
Long-Term Debt Issued
-200,048240,767183,148190,108179,141
Upgrade
Total Debt Issued
814,812785,279752,472661,991516,040546,570
Upgrade
Short-Term Debt Repaid
--588,226-560,525-490,860-370,125-377,300
Upgrade
Long-Term Debt Repaid
--116,073-134,695-122,659-111,329-63,201
Upgrade
Total Debt Repaid
-679,779-704,298-695,221-613,519-481,453-440,501
Upgrade
Net Debt Issued (Repaid)
135,03380,98157,25248,47234,586106,069
Upgrade
Dividends Paid
-6,349-6,387-9,543-8,059-8,059-11,102
Upgrade
Other Financing Activities
--0-0-0-00
Upgrade
Financing Cash Flow
128,68374,59447,70940,41326,52894,967
Upgrade
Foreign Exchange Rate Adjustments
2,5512,208593.46526.633,228-2,783
Upgrade
Miscellaneous Cash Flow Adjustments
-00000
Upgrade
Net Cash Flow
30,15236,883-33,86450,916-62,53068,526
Upgrade
Free Cash Flow
-101,625-60,955-95,03310,901-63,206-11,895
Upgrade
Free Cash Flow Margin
-12.77%-7.51%-12.36%1.41%-10.30%-2.25%
Upgrade
Free Cash Flow Per Share
-1632.37-977.41-1523.85174.80-1013.51-190.74
Upgrade
Cash Interest Paid
34,32237,23438,05822,97118,50918,579
Upgrade
Cash Income Tax Paid
--1,51714,8596,864954.2512,581
Upgrade
Levered Free Cash Flow
-116,442-122,130-102,900-31,890-15,86636,498
Upgrade
Unlevered Free Cash Flow
-95,400-100,407-77,946-15,706-3,42948,121
Upgrade
Change in Net Working Capital
11,20731,690-33,04877,84330,856-36,482
Upgrade
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.