Solus Advanced Materials Co., Ltd. (KRX:33637K)
South Korea · Delayed Price · Currency is KRW 1,888.00
-21.00 (-1.10%)
Last updated: Jul 16, 2025
Solus Advanced Materials 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 | 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 | 2019 |
Net Income | -12,782 | 4,641 | 187,509 | -11,344 | 11,874 | -11,038 | Upgrade |
Depreciation & Amortization | 69,204 | 67,734 | 64,730 | 47,787 | 35,563 | 19,823 | Upgrade |
Loss (Gain) From Sale of Assets | 231 | 231 | -284,094 | 179 | 2 | 75 | Upgrade |
Asset Writedown & Restructuring Costs | - | - | - | - | 1,453 | 1,196 | Upgrade |
Stock-Based Compensation | -771 | -186 | -219 | -2,473 | 4,081 | - | Upgrade |
Provision & Write-off of Bad Debts | -1 | 1 | 1 | - | -70 | 383 | Upgrade |
Other Operating Activities | -152,052 | -158,850 | 16,113 | -38,712 | -12,320 | 26,329 | Upgrade |
Change in Accounts Receivable | -10,797 | -31,476 | 26,030 | -10,439 | -20,245 | 1,243 | Upgrade |
Change in Inventory | -17,439 | -16,264 | -27,348 | -37,189 | -65,974 | 25,086 | Upgrade |
Change in Accounts Payable | -1,459 | -13,205 | -13,398 | -23,673 | 23,531 | 12,300 | Upgrade |
Change in Other Net Operating Assets | -38,075 | -42,587 | 48,172 | -24,548 | -19,870 | -106,156 | Upgrade |
Operating Cash Flow | -163,941 | -189,962 | 17,495 | -100,411 | -41,974 | -30,759 | Upgrade |
Capital Expenditures | -282,132 | -257,611 | -244,584 | -339,646 | -232,036 | -171,932 | Upgrade |
Sale of Property, Plant & Equipment | 26.96 | 22.64 | 21.51 | 6.99 | 1,241 | 1,542 | Upgrade |
Sale (Purchase) of Intangibles | -1,731 | -1,635 | -555.59 | -3,668 | -3,474 | -6,257 | Upgrade |
Investment in Securities | 1,352 | 136,206 | -151,543 | -2,471 | 30 | -26.26 | Upgrade |
Other Investing Activities | 4,255 | 4,075 | 325,581 | -327.17 | 124.44 | 516.5 | Upgrade |
Investing Cash Flow | -278,230 | -118,943 | -71,079 | -346,278 | -234,031 | -175,997 | Upgrade |
Long-Term Debt Issued | - | 648,221 | 832,501 | 245,755 | 210,499 | 169,917 | Upgrade |
Total Debt Issued | 573,512 | 648,221 | 832,501 | 245,755 | 210,499 | 169,917 | Upgrade |
Long-Term Debt Repaid | - | -321,222 | -812,386 | -205,534 | -175,721 | -107,847 | Upgrade |
Total Debt Repaid | -247,517 | -321,222 | -812,386 | -205,534 | -175,721 | -107,847 | Upgrade |
Net Debt Issued (Repaid) | 325,995 | 326,999 | 20,115 | 40,221 | 34,778 | 62,071 | Upgrade |
Issuance of Common Stock | - | - | - | 238,489 | - | - | Upgrade |
Common Dividends Paid | -4,553 | -4,553 | -4,553 | -3,967 | -406.61 | -10,864 | Upgrade |
Other Financing Activities | -1,437 | -1,558 | -6.99 | 182,460 | 57,342 | 365,642 | Upgrade |
Financing Cash Flow | 320,005 | 320,888 | 15,555 | 457,204 | 91,713 | 416,848 | Upgrade |
Foreign Exchange Rate Adjustments | 5,991 | 14,031 | 4,306 | 12,672 | 18,278 | 863.72 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | 0 | -0 | - | -0 | Upgrade |
Net Cash Flow | -116,175 | 26,015 | -33,723 | 23,186 | -166,014 | 210,955 | Upgrade |
Free Cash Flow | -446,074 | -447,572 | -227,088 | -440,058 | -274,010 | -202,692 | Upgrade |
Free Cash Flow Margin | -73.46% | -78.39% | -52.88% | -105.20% | -72.05% | -69.85% | Upgrade |
Free Cash Flow Per Share | -5120.26 | -5137.46 | -2606.64 | -4989.08 | -3610.20 | -2670.55 | Upgrade |
Cash Interest Paid | 29,634 | 26,581 | 10,295 | 12,250 | 4,151 | 2,494 | Upgrade |
Cash Income Tax Paid | 81,974 | 82,298 | 4,169 | 2,340 | 9,664 | 6,460 | Upgrade |
Levered Free Cash Flow | -427,124 | -421,682 | -64,088 | -417,372 | -277,756 | -160,587 | Upgrade |
Unlevered Free Cash Flow | -411,081 | -405,382 | -48,713 | -411,934 | -274,786 | -156,673 | Upgrade |
Change in Net Working Capital | 161,061 | 179,858 | -177,646 | 83,881 | 80,742 | 17,298 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.