Protec Co., Ltd. (KOSDAQ:053610)
South Korea
· Delayed Price · Currency is KRW 24,800
-50 (-0.20%)
At close: Jun 25, 2025, 3:30 PM KST
Protec 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 27,077 | 21,679 | 20,614 | 42,173 | 47,167 | 11,435 | Upgrade
|
| Depreciation & Amortization | 8,609 | 8,632 | 7,596 | 2,388 | 2,344 | 2,404 | Upgrade
|
| Loss (Gain) From Sale of Assets | 25.31 | 27.67 | -11.25 | -114.8 | -182.74 | 23.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,126 | 1,126 | - | 585.81 | 203.29 | 97.65 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1,590 | 1,270 | 730.34 | 42.92 | 11.51 | 668.64 | Upgrade
|
| Loss (Gain) on Equity Investments | 3.59 | 1.87 | - | 8,050 | -2,256 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -170.91 | -921.51 | 125.05 | 1,203 | 96.1 | 231.12 | Upgrade
|
| Other Operating Activities | -5,909 | -3,829 | -5,230 | 2,486 | 11,202 | -991.26 | Upgrade
|
| Change in Accounts Receivable | -5,499 | -79.58 | 18,036 | -11,599 | -22,414 | 7,739 | Upgrade
|
| Change in Inventory | -7,287 | -2,444 | -6,366 | 4,336 | -17,001 | -9,237 | Upgrade
|
| Change in Accounts Payable | 4,820 | 2,268 | -656.44 | -4,421 | 15.93 | 3,026 | Upgrade
|
| Change in Other Net Operating Assets | -9,065 | -8,664 | -8,914 | 1,717 | 629.31 | -4,367 | Upgrade
|
| Operating Cash Flow | 15,320 | 19,066 | 25,924 | 46,847 | 19,815 | 11,029 | Upgrade
|
| Operating Cash Flow Growth | -37.29% | -26.45% | -44.66% | 136.42% | 79.66% | -85.53% | Upgrade
|
| Capital Expenditures | -8,201 | -5,590 | -7,923 | -4,055 | -3,950 | -252.48 | Upgrade
|
| Sale of Property, Plant & Equipment | 129.07 | 129.07 | 12.77 | 294.07 | 0.16 | - | Upgrade
|
| Cash Acquisitions | -2,634 | -2,634 | - | 5,538 | -4.74 | - | Upgrade
|
| Divestitures | - | - | - | - | 27.99 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -480.99 | -468.96 | -255.71 | -435.18 | -188.26 | -291.07 | Upgrade
|
| Investment in Securities | 15,516 | -64,352 | -3,335 | -5,364 | -22,390 | -13,819 | Upgrade
|
| Other Investing Activities | -0 | - | - | 0 | - | 0 | Upgrade
|
| Investing Cash Flow | 4,329 | -72,916 | -11,501 | -4,022 | -26,505 | -14,363 | Upgrade
|
| Short-Term Debt Issued | - | 2,768 | 7,503 | 6,964 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 6,762 | 4,500 | - | - | - | Upgrade
|
| Total Debt Issued | 8,059 | 9,530 | 12,003 | 6,964 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -5,450 | -406.82 | -7,098 | -187.56 | -198.91 | Upgrade
|
| Long-Term Debt Repaid | - | -316.38 | -428.68 | -185.37 | -121.54 | -50.76 | Upgrade
|
| Total Debt Repaid | -6,276 | -5,766 | -835.5 | -7,284 | -309.09 | -249.68 | Upgrade
|
| Net Debt Issued (Repaid) | 1,783 | 3,764 | 11,167 | -320.1 | -309.09 | -249.68 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -20,683 | - | -7,260 | Upgrade
|
| Dividends Paid | -3,600 | -3,600 | -3,678 | -3,907 | -2,930 | -4,141 | Upgrade
|
| Other Financing Activities | -187.32 | -1.75 | -59.16 | 306.1 | 86.07 | -163.68 | Upgrade
|
| Financing Cash Flow | -2,004 | 162.3 | 7,431 | -24,605 | -3,153 | -11,815 | Upgrade
|
| Foreign Exchange Rate Adjustments | 351.48 | 204.31 | -568.7 | -2,534 | 197.31 | -1,640 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | -0 | 0 | - | Upgrade
|
| Net Cash Flow | 17,996 | -53,483 | 21,285 | 15,686 | -9,646 | -16,788 | Upgrade
|
| Free Cash Flow | 7,119 | 13,476 | 18,001 | 42,791 | 15,865 | 10,777 | Upgrade
|
| Free Cash Flow Growth | -56.70% | -25.14% | -57.93% | 169.71% | 47.22% | -85.45% | Upgrade
|
| Free Cash Flow Margin | 4.06% | 7.91% | 11.53% | 21.53% | 9.12% | 12.46% | Upgrade
|
| Free Cash Flow Per Share | 790.96 | 1497.37 | 2000.12 | 4549.35 | 1624.22 | 1087.99 | Upgrade
|
| Cash Interest Paid | 869.38 | 825.79 | 480.24 | 84.44 | 126.22 | 202.48 | Upgrade
|
| Cash Income Tax Paid | 6,746 | 4,342 | 11,815 | 16,997 | 2,350 | 8,719 | Upgrade
|
| Levered Free Cash Flow | -1,845 | 3,780 | 14,614 | 18,678 | 2,641 | 6,992 | Upgrade
|
| Unlevered Free Cash Flow | -1,296 | 4,303 | 14,932 | 18,730 | 2,694 | 7,050 | Upgrade
|
| Change in Net Working Capital | 14,420 | 6,672 | -4,619 | 16,709 | 26,970 | 4,433 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.