S-Oil Corporation (KRX:010950)
South Korea flag South Korea · Delayed Price · Currency is KRW
60,600
+100 (0.17%)
At close: Sep 5, 2025

S-Oil Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
-449,248-193,042948,8482,104,3871,378,541-796,108
Upgrade
Depreciation & Amortization
779,454751,967719,166649,852651,803631,262
Upgrade
Loss (Gain) From Sale of Assets
3,7613,870-11,638-9,536-114,404-65
Upgrade
Asset Writedown & Restructuring Costs
---26,261--
Upgrade
Loss (Gain) From Sale of Investments
2,4402,423-24,398---
Upgrade
Loss (Gain) on Equity Investments
-6,017-5,890-2,338171-1,787-3,706
Upgrade
Provision & Write-off of Bad Debts
-1,449-1,7281,0508441,179-713
Upgrade
Other Operating Activities
-369,67581,083-578,0801,011,761528,547-382,706
Upgrade
Change in Accounts Receivable
588,150179,674-27,295-386,249-772,205107,695
Upgrade
Change in Inventory
542,681208,596209,331-1,337,521-1,390,7441,029,990
Upgrade
Change in Accounts Payable
1,651,055751,068881,568221,3131,066,234381,456
Upgrade
Change in Other Net Operating Assets
-39,786-310,438409,495-629,827130,001663,867
Upgrade
Operating Cash Flow
2,701,3661,467,5832,525,7091,651,4561,477,1651,630,972
Upgrade
Operating Cash Flow Growth
93.83%-41.89%52.94%11.80%-9.43%140.04%
Upgrade
Capital Expenditures
-3,866,110-3,041,864-2,185,625-598,755-271,967-547,100
Upgrade
Sale of Property, Plant & Equipment
4183,46020,34829,922175,27723,819
Upgrade
Sale (Purchase) of Intangibles
-7,471-27,303-2,480-847-12,2972,419
Upgrade
Investment in Securities
4,2623,167136,613-141,783323,811-76,665
Upgrade
Other Investing Activities
-44,62135,494-34,987-61,736-18,242-38,069
Upgrade
Investing Cash Flow
-3,913,522-3,027,046-2,066,131-773,199196,582-635,596
Upgrade
Short-Term Debt Issued
-861,182190,367---
Upgrade
Long-Term Debt Issued
-1,588,8751,048,711279,139458,6021,097,361
Upgrade
Total Debt Issued
2,585,2412,450,0571,239,078279,139458,6021,097,361
Upgrade
Short-Term Debt Repaid
--640,000-590,000---
Upgrade
Long-Term Debt Repaid
----1,097,731-740,000-1,571,332
Upgrade
Total Debt Repaid
-1,039,139-640,000-590,000-1,097,731-740,000-1,571,332
Upgrade
Net Debt Issued (Repaid)
1,546,1021,810,057649,078-818,592-281,398-473,971
Upgrade
Common Dividends Paid
-14,649-189,275-372,665-617,132-116,519-11,742
Upgrade
Other Financing Activities
-87,476-81,955-83,229-78,385-68,217-62,975
Upgrade
Financing Cash Flow
1,443,9771,538,827193,184-1,514,109-466,134-548,688
Upgrade
Foreign Exchange Rate Adjustments
5313,194191652474-254
Upgrade
Net Cash Flow
232,352-17,442652,953-635,2001,208,087446,434
Upgrade
Free Cash Flow
-1,164,744-1,574,281340,0841,052,7011,205,1981,083,872
Upgrade
Free Cash Flow Growth
---67.69%-12.65%11.19%-
Upgrade
Free Cash Flow Margin
-3.35%-4.30%0.95%2.48%4.39%6.44%
Upgrade
Free Cash Flow Per Share
-10009.31-13522.352921.179042.2210352.109309.96
Upgrade
Cash Interest Paid
429,662364,846255,000136,597111,174169,630
Upgrade
Cash Income Tax Paid
155191,345695,482217,43085,604-39,117
Upgrade
Levered Free Cash Flow
-917,434-1,468,954105,226751,192850,2471,498,724
Upgrade
Unlevered Free Cash Flow
-740,752-1,292,272253,274845,660918,8801,597,524
Upgrade
Change in Working Capital
2,742,100828,9001,473,099-2,132,284-966,7142,183,008
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.