HD Hyundai Energy Solutions Co.,Ltd. (KRX:322000)
South Korea
· Delayed Price · Currency is KRW 22,200
-1,450 (-6.13%)
At close: Mar 31, 2025, 3:30 PM KST
KRX:322000 Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2018 |
| Net Income | 114.23 | -2,864 | 60,610 | -6,656 | 6,224 | Upgrade
|
| Depreciation & Amortization | 11,044 | 13,952 | 10,512 | 8,535 | 6,647 | Upgrade
|
| Loss (Gain) From Sale of Assets | 11,386 | 251 | 2,544 | 2,128 | 20,997 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 16,395 | - | - | 874.23 | Upgrade
|
| Loss (Gain) From Sale of Investments | -18.03 | 1.16 | 5.11 | 122.95 | -52.36 | Upgrade
|
| Provision & Write-off of Bad Debts | -851.63 | 59.11 | 2,565 | -290.86 | 99.92 | Upgrade
|
| Other Operating Activities | -30,473 | 6,374 | 28,436 | -3,182 | -18,636 | Upgrade
|
| Change in Accounts Receivable | 4,525 | 58,346 | -30,039 | -33,780 | 35,050 | Upgrade
|
| Change in Inventory | 113,952 | 91,700 | -99,521 | -63,668 | 9,485 | Upgrade
|
| Change in Accounts Payable | -14,828 | -105,420 | -3,269 | 129,195 | -14,453 | Upgrade
|
| Change in Other Net Operating Assets | -11,402 | -3,010 | -6,426 | 4,082 | -55,905 | Upgrade
|
| Operating Cash Flow | 83,449 | 75,784 | -34,583 | 36,486 | -9,669 | Upgrade
|
| Operating Cash Flow Growth | 10.11% | - | - | - | - | Upgrade
|
| Capital Expenditures | -11,671 | -8,488 | -13,555 | -27,455 | -24,817 | Upgrade
|
| Sale of Property, Plant & Equipment | 547.67 | 15.07 | - | 644.58 | 1,701 | Upgrade
|
| Sale (Purchase) of Intangibles | -4,963 | -2,626 | -2,111 | -1,889 | -1,946 | Upgrade
|
| Investment in Securities | 13.08 | 27.07 | 5,080 | -5,134 | 37,806 | Upgrade
|
| Other Investing Activities | 2,272 | 1,443 | -33.07 | 142.02 | 522.15 | Upgrade
|
| Investing Cash Flow | -13,801 | -9,629 | -10,619 | -33,692 | 13,265 | Upgrade
|
| Short-Term Debt Issued | 10,000 | 33,570 | 58,674 | 221,714 | 73,840 | Upgrade
|
| Long-Term Debt Issued | 8,332 | 2,000 | 10,000 | 11,000 | 17,000 | Upgrade
|
| Total Debt Issued | 18,332 | 35,570 | 68,674 | 232,714 | 90,840 | Upgrade
|
| Short-Term Debt Repaid | -23,909 | -52,102 | -80,141 | -216,467 | -46,808 | Upgrade
|
| Long-Term Debt Repaid | -28,818 | -6,798 | -2,850 | -720.79 | -530.5 | Upgrade
|
| Total Debt Repaid | -52,728 | -58,900 | -82,991 | -217,188 | -47,338 | Upgrade
|
| Net Debt Issued (Repaid) | -34,396 | -23,329 | -14,317 | 15,526 | 43,502 | Upgrade
|
| Dividends Paid | - | -6,720 | - | -2,240 | - | Upgrade
|
| Other Financing Activities | - | - | -0 | -0 | - | Upgrade
|
| Financing Cash Flow | -34,396 | -30,049 | -14,317 | 13,286 | 43,502 | Upgrade
|
| Foreign Exchange Rate Adjustments | 208.82 | 63.65 | -11.6 | 95.12 | 118.14 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | - | 0 | - | Upgrade
|
| Net Cash Flow | 35,460 | 36,169 | -59,530 | 16,175 | 47,216 | Upgrade
|
| Free Cash Flow | 71,778 | 67,296 | -48,138 | 9,031 | -34,487 | Upgrade
|
| Free Cash Flow Growth | 6.66% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 16.99% | 12.32% | -4.89% | 1.52% | -8.74% | Upgrade
|
| Free Cash Flow Per Share | 6408.75 | 6008.55 | -4298.02 | 806.36 | -3079.19 | Upgrade
|
| Cash Interest Paid | 1,157 | 3,227 | 1,611 | 1,494 | 788.65 | Upgrade
|
| Cash Income Tax Paid | 781.39 | 7,227 | 1,376 | -178.4 | 1,658 | Upgrade
|
| Levered Free Cash Flow | 61,660 | 59,721 | -60,670 | 10,034 | -34,111 | Upgrade
|
| Unlevered Free Cash Flow | 62,324 | 61,791 | -59,528 | 11,005 | -33,584 | Upgrade
|
| Change in Net Working Capital | -65,725 | -47,989 | 110,742 | -25,797 | 18,955 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.