Daesung Energy Co., Ltd. (KRX:117580)
South Korea · Delayed Price · Currency is KRW 7,980.00
-40.00 (-0.50%)
Last updated: Sep 9, 2025, 1:43 PM KST
Daesung Energy 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2016 - 2020 |
Net Income | 26,186 | 17,261 | 14,937 | -755.41 | 11,913 | 14,131 | Upgrade |
Depreciation & Amortization | 27,937 | 28,098 | 27,353 | 26,638 | 25,393 | 24,223 | Upgrade |
Loss (Gain) From Sale of Assets | -109.65 | -455.03 | -1,425 | -801.22 | -957.49 | -649.98 | Upgrade |
Loss (Gain) From Sale of Investments | -1,215 | -1,071 | 270.02 | -622.57 | -500.1 | -1,148 | Upgrade |
Loss (Gain) on Equity Investments | - | - | - | - | 5.57 | - | Upgrade |
Provision & Write-off of Bad Debts | 446.21 | 450.1 | 563.54 | 352.56 | 409.74 | 701.48 | Upgrade |
Other Operating Activities | -2,428 | -5,702 | 114.95 | 270.3 | -2,428 | 6,704 | Upgrade |
Change in Accounts Receivable | -3,621 | 3,151 | 27,530 | -71,201 | -20,548 | 9,757 | Upgrade |
Change in Inventory | 640.89 | 385.82 | 168.23 | -87.24 | -667.96 | -400.19 | Upgrade |
Change in Accounts Payable | -1,742 | -3,318 | -66,147 | 105,948 | 43,175 | -19,135 | Upgrade |
Change in Unearned Revenue | 9,577 | 11,210 | 11,362 | 6,230 | 4,909 | 7,937 | Upgrade |
Change in Other Net Operating Assets | -5,120 | -4,626 | 5,427 | -12,930 | -5,961 | -6,529 | Upgrade |
Operating Cash Flow | 50,551 | 45,383 | 20,153 | 53,041 | 54,743 | 35,591 | Upgrade |
Operating Cash Flow Growth | -11.81% | 125.19% | -62.00% | -3.11% | 53.81% | -25.19% | Upgrade |
Capital Expenditures | -25,257 | -31,820 | -28,053 | -39,327 | -36,590 | -39,703 | Upgrade |
Sale of Property, Plant & Equipment | 907.75 | 1,229 | 4,317 | 1,302 | 2,987 | 2,773 | Upgrade |
Sale (Purchase) of Intangibles | - | - | -69.33 | - | - | - | Upgrade |
Investment in Securities | -10,989 | -10,255 | 9,105 | 3,373 | -2,839 | 1,395 | Upgrade |
Other Investing Activities | 0 | 0 | 0 | - | -0 | - | Upgrade |
Investing Cash Flow | -35,820 | -41,484 | -16,165 | -34,885 | -36,455 | -35,655 | Upgrade |
Short-Term Debt Issued | - | 500,000 | 660,000 | 427,000 | 302,600 | 370,000 | Upgrade |
Long-Term Debt Issued | - | 59,789 | - | - | 59,784 | - | Upgrade |
Total Debt Issued | 465,000 | 559,789 | 660,000 | 427,000 | 362,384 | 370,000 | Upgrade |
Short-Term Debt Repaid | - | -570,000 | -640,000 | -434,600 | -365,000 | -355,000 | Upgrade |
Long-Term Debt Repaid | - | -2,786 | -2,881 | -3,892 | -4,444 | -4,738 | Upgrade |
Total Debt Repaid | -492,634 | -572,786 | -642,881 | -438,492 | -369,444 | -359,738 | Upgrade |
Net Debt Issued (Repaid) | -27,634 | -12,997 | 17,119 | -11,492 | -7,060 | 10,262 | Upgrade |
Repurchase of Common Stock | - | - | - | - | -1,974 | - | Upgrade |
Dividends Paid | -6,799 | -6,799 | -6,799 | -6,799 | -6,875 | -6,875 | Upgrade |
Financing Cash Flow | -34,432 | -19,795 | 10,320 | -18,291 | -15,909 | 3,387 | Upgrade |
Foreign Exchange Rate Adjustments | 70.59 | 549.25 | - | - | - | - | Upgrade |
Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | -0 | -0 | 0 | Upgrade |
Net Cash Flow | -19,631 | -15,347 | 14,309 | -134.6 | 2,379 | 3,323 | Upgrade |
Free Cash Flow | 25,294 | 13,564 | -7,900 | 13,714 | 18,153 | -4,112 | Upgrade |
Free Cash Flow Growth | -15.90% | - | - | -24.45% | - | - | Upgrade |
Free Cash Flow Margin | 2.43% | 1.36% | -0.79% | 1.34% | 2.36% | -0.55% | Upgrade |
Free Cash Flow Per Share | 930.12 | 498.76 | -290.50 | 504.31 | 662.99 | -149.53 | Upgrade |
Cash Interest Paid | 4,502 | 4,354 | 3,540 | 1,661 | 1,568 | 2,403 | Upgrade |
Cash Income Tax Paid | 4,472 | 5,259 | -378.4 | 977.35 | 6,399 | 5,508 | Upgrade |
Levered Free Cash Flow | 17,185 | 3,165 | -18,824 | 15,284 | 5,675 | -7,346 | Upgrade |
Unlevered Free Cash Flow | 19,996 | 5,964 | -16,524 | 17,042 | 7,291 | -5,215 | Upgrade |
Change in Working Capital | -265.86 | 6,803 | -21,660 | 27,959 | 20,907 | -8,370 | Upgrade |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.