LX Hausys, Ltd. (KRX:108670)
South Korea
· Delayed Price · Currency is KRW 32,500
+500 (1.56%)
At close: Jun 5, 2025, 3:30 PM KST
LX Hausys 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 | 23,623 | 44,312 | 61,786 | -117,095 | 13,090 | -77,122 | Upgrade
|
| Depreciation & Amortization | 166,929 | 167,822 | 177,482 | 178,375 | 167,350 | 178,534 | Upgrade
|
| Loss (Gain) From Sale of Assets | 739 | 329 | 7,890 | -15,316 | -20,651 | -42,433 | Upgrade
|
| Asset Writedown & Restructuring Costs | 17,553 | 17,547 | 1,704 | 110,413 | 54,987 | 176,797 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 235 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -67 | 345 | 2,448 | -1,209 | 4,091 | 4,724 | Upgrade
|
| Other Operating Activities | 17,666 | 21,441 | 15,645 | 37,829 | 2,509 | -18,105 | Upgrade
|
| Change in Accounts Receivable | 98,021 | -10,792 | 3,296 | 18,004 | -56,661 | 92,099 | Upgrade
|
| Change in Inventory | 7,787 | -336 | 31,765 | -9,488 | -99,397 | 44,097 | Upgrade
|
| Change in Accounts Payable | -13,182 | -30,795 | 42,446 | -72,685 | 57,966 | 64,486 | Upgrade
|
| Change in Other Net Operating Assets | -49,902 | -25,877 | 26,878 | -56,826 | 7,213 | 40,798 | Upgrade
|
| Operating Cash Flow | 269,167 | 183,996 | 371,340 | 72,002 | 130,732 | 463,875 | Upgrade
|
| Operating Cash Flow Growth | 11.08% | -50.45% | 415.74% | -44.92% | -71.82% | 34.86% | Upgrade
|
| Capital Expenditures | -93,822 | -99,335 | -100,675 | -215,018 | -190,863 | -158,968 | Upgrade
|
| Sale of Property, Plant & Equipment | 11,187 | 12,250 | 4,320 | 1,221 | 1,092 | 5,038 | Upgrade
|
| Cash Acquisitions | - | - | 45,128 | - | - | - | Upgrade
|
| Divestitures | - | 6,621 | 3 | 1,724 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,254 | -1,249 | -1,207 | 870 | -1,634 | 3,448 | Upgrade
|
| Investment in Securities | 3,357 | 3,510 | -1,351 | -538 | -2,113 | 3,427 | Upgrade
|
| Other Investing Activities | 59,827 | -1,322 | 280 | 34,463 | 51,884 | 61,175 | Upgrade
|
| Investing Cash Flow | -25,703 | -94,232 | -57,382 | -180,836 | -147,304 | -79,850 | Upgrade
|
| Long-Term Debt Issued | - | 234,204 | 193,698 | 554,160 | 287,550 | 211,512 | Upgrade
|
| Long-Term Debt Repaid | - | -376,396 | -445,719 | -487,246 | -366,411 | -411,336 | Upgrade
|
| Net Debt Issued (Repaid) | -217,344 | -142,192 | -252,021 | 66,914 | -78,861 | -199,824 | Upgrade
|
| Common Dividends Paid | -17,017 | -17,017 | -2,047 | -3,045 | -3,045 | -2,546 | Upgrade
|
| Other Financing Activities | 450 | 1,354 | -79 | 3,898 | - | - | Upgrade
|
| Financing Cash Flow | -233,911 | -157,855 | -254,147 | 67,767 | -81,906 | -202,370 | Upgrade
|
| Foreign Exchange Rate Adjustments | 135 | -2,812 | -331 | 140 | -733 | 595 | Upgrade
|
| Net Cash Flow | 9,688 | -70,903 | 59,480 | -40,927 | -99,211 | 182,250 | Upgrade
|
| Free Cash Flow | 175,345 | 84,661 | 270,665 | -143,016 | -60,131 | 304,907 | Upgrade
|
| Free Cash Flow Growth | 14.30% | -68.72% | - | - | - | 91.14% | Upgrade
|
| Free Cash Flow Margin | 5.00% | 2.37% | 7.68% | -3.96% | -1.74% | 10.04% | Upgrade
|
| Free Cash Flow Per Share | 17596.82 | 8483.29 | 27121.47 | -14330.65 | -6025.31 | 30552.62 | Upgrade
|
| Cash Interest Paid | 37,085 | 37,414 | 42,634 | 32,701 | 24,110 | 34,956 | Upgrade
|
| Cash Income Tax Paid | 9,372 | 9,223 | 8,115 | -6,080 | 27,640 | 15,944 | Upgrade
|
| Levered Free Cash Flow | 382,358 | 25,009 | 222,117 | -138,901 | -93,264 | 285,773 | Upgrade
|
| Unlevered Free Cash Flow | 406,585 | 49,881 | 250,098 | -117,944 | -78,493 | 304,199 | Upgrade
|
| Change in Net Working Capital | -294,180 | 73,621 | -105,210 | 91,078 | 96,648 | -236,777 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.