ORION Corp. (KRX:271560)
South Korea flag South Korea · Delayed Price · Currency is KRW
110,400
-1,200 (-1.08%)
At close: May 30, 2025, 3:30 PM KST

ORION Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2017 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2017 - 2019
Net Income
535,079524,593376,647392,351257,704267,586
Upgrade
Depreciation & Amortization
162,009160,451157,192161,654149,747138,964
Upgrade
Loss (Gain) From Sale of Assets
7,1037,2908,2213,2252,619329.35
Upgrade
Asset Writedown & Restructuring Costs
-----152.31270.85
Upgrade
Loss (Gain) From Sale of Investments
----588.99421.81-
Upgrade
Loss (Gain) on Equity Investments
4,2509,059-569.34-606.92-461.51-692.62
Upgrade
Stock-Based Compensation
69569538.4527.131,98715,277
Upgrade
Provision & Write-off of Bad Debts
461.2624.65428.123,85721.49-41.04
Upgrade
Other Operating Activities
-151,944-118,9622,815-29,23551,95374,262
Upgrade
Change in Accounts Receivable
12,13616,5099,094-32,319-11,93526,259
Upgrade
Change in Inventory
-57,118-42,298-30,240-30,242-14,469-35,949
Upgrade
Change in Accounts Payable
4,19430,145-24,18735,1163,20215,058
Upgrade
Change in Other Net Operating Assets
4,62964,384-62,47842,953-35,905-40,328
Upgrade
Operating Cash Flow
521,494652,490436,962546,193404,733460,996
Upgrade
Operating Cash Flow Growth
-7.97%49.32%-20.00%34.95%-12.21%32.54%
Upgrade
Capital Expenditures
-95,647-106,937-166,473-85,331-142,259-151,811
Upgrade
Sale of Property, Plant & Equipment
1,4102,0951,19310,3773,4607,168
Upgrade
Sale (Purchase) of Intangibles
-17,035-14,621-1,820-1,371-3,577-4,955
Upgrade
Investment in Securities
-382,563-376,699-335,279-214,861-88,635-10,708
Upgrade
Other Investing Activities
-624.65593.15-1,065-961956.56372.09
Upgrade
Investing Cash Flow
-504,661-505,770-540,528-292,148-226,683-163,180
Upgrade
Short-Term Debt Issued
-8,892435,290276,71921,761262,506
Upgrade
Long-Term Debt Issued
-----69,754
Upgrade
Total Debt Issued
7,8258,892435,290276,71921,761332,260
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
-20,193-22,776-535,859-424,114-31,951-394,951
Upgrade
Net Debt Issued (Repaid)
-12,369-13,884-100,569-147,395-10,190-62,691
Upgrade
Dividends Paid
-56,237-56,237-37,552-29,647-29,647-23,717
Upgrade
Other Financing Activities
-2-78-63-13.5-90
Upgrade
Financing Cash Flow
-68,607-70,121-138,043-177,104-39,850-86,499
Upgrade
Foreign Exchange Rate Adjustments
6,4658,828-2,265-17,62744,784-8,858
Upgrade
Miscellaneous Cash Flow Adjustments
-0-0--0--0
Upgrade
Net Cash Flow
-45,31085,428-243,87359,314182,984202,460
Upgrade
Free Cash Flow
425,847545,553270,489460,861262,474309,185
Upgrade
Free Cash Flow Growth
6.00%101.69%-41.31%75.58%-15.11%39.29%
Upgrade
Free Cash Flow Margin
13.49%17.57%9.29%16.04%11.14%13.87%
Upgrade
Free Cash Flow Per Share
10773.0813801.416842.8311658.886640.077821.78
Upgrade
Cash Interest Paid
566.91701.644,0817,7645,7087,382
Upgrade
Cash Income Tax Paid
176,199149,363150,869128,82381,88868,799
Upgrade
Levered Free Cash Flow
390,866463,999170,354411,998188,649232,687
Upgrade
Unlevered Free Cash Flow
391,648464,633172,604414,744192,643237,288
Upgrade
Change in Net Working Capital
1,210-86,109124,077-48,06546,325-5,150
Upgrade
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.