ORION Corp. (KRX:271560)
South Korea flag South Korea · Delayed Price · Currency is KRW
119,100
+2,800 (2.41%)
At close: Mar 27, 2025, 3:30 PM KST

ORION Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2017
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2017
Net Income
524,593376,647392,351257,704267,586
Upgrade
Depreciation & Amortization
160,451157,192161,654149,747138,964
Upgrade
Loss (Gain) From Sale of Assets
7,2908,2213,2252,619329.35
Upgrade
Asset Writedown & Restructuring Costs
----152.31270.85
Upgrade
Loss (Gain) From Sale of Investments
---588.99421.81-
Upgrade
Loss (Gain) on Equity Investments
9,059-569.34-606.92-461.51-692.62
Upgrade
Stock-Based Compensation
69538.4527.131,98715,277
Upgrade
Provision & Write-off of Bad Debts
624.65428.123,85721.49-41.04
Upgrade
Other Operating Activities
-118,9622,815-29,23551,95374,262
Upgrade
Change in Accounts Receivable
16,5099,094-32,319-11,93526,259
Upgrade
Change in Inventory
-42,298-30,240-30,242-14,469-35,949
Upgrade
Change in Accounts Payable
30,145-24,18735,1163,20215,058
Upgrade
Change in Other Net Operating Assets
64,384-62,47842,953-35,905-40,328
Upgrade
Operating Cash Flow
652,490436,962546,193404,733460,996
Upgrade
Operating Cash Flow Growth
49.32%-20.00%34.95%-12.21%32.54%
Upgrade
Capital Expenditures
-106,937-166,473-85,331-142,259-151,811
Upgrade
Sale of Property, Plant & Equipment
2,0951,19310,3773,4607,168
Upgrade
Sale (Purchase) of Intangibles
-14,621-1,820-1,371-3,577-4,955
Upgrade
Investment in Securities
-376,699-335,279-214,861-88,635-10,708
Upgrade
Other Investing Activities
593.15-1,065-961956.56372.09
Upgrade
Investing Cash Flow
-505,770-540,528-292,148-226,683-163,180
Upgrade
Short-Term Debt Issued
8,892435,290276,71921,761262,506
Upgrade
Long-Term Debt Issued
----69,754
Upgrade
Total Debt Issued
8,892435,290276,71921,761332,260
Upgrade
Short-Term Debt Repaid
-11,557-524,379-412,935-22,543-386,977
Upgrade
Long-Term Debt Repaid
-11,219-11,480-11,178-9,408-7,974
Upgrade
Total Debt Repaid
-22,776-535,859-424,114-31,951-394,951
Upgrade
Net Debt Issued (Repaid)
-13,884-100,569-147,395-10,190-62,691
Upgrade
Dividends Paid
-56,237-37,552-29,647-29,647-23,717
Upgrade
Other Financing Activities
-78-63-13.5-90
Upgrade
Financing Cash Flow
-70,121-138,043-177,104-39,850-86,499
Upgrade
Foreign Exchange Rate Adjustments
8,828-2,265-17,62744,784-8,858
Upgrade
Miscellaneous Cash Flow Adjustments
-0--0--0
Upgrade
Net Cash Flow
85,428-243,87359,314182,984202,460
Upgrade
Free Cash Flow
545,553270,489460,861262,474309,185
Upgrade
Free Cash Flow Growth
101.69%-41.31%75.58%-15.11%39.29%
Upgrade
Free Cash Flow Margin
17.57%9.29%16.04%11.14%13.87%
Upgrade
Free Cash Flow Per Share
13801.256842.5311658.886640.077821.78
Upgrade
Cash Interest Paid
701.644,0817,7645,7087,382
Upgrade
Cash Income Tax Paid
149,363150,869128,82381,88868,799
Upgrade
Levered Free Cash Flow
463,999170,354411,998188,649232,687
Upgrade
Unlevered Free Cash Flow
464,633172,604414,744192,643237,288
Upgrade
Change in Net Working Capital
-86,109124,077-48,06546,325-5,150
Upgrade
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.