TES Co., Ltd (KOSDAQ:095610)
South Korea
· Delayed Price · Currency is KRW 25,650
-250 (-0.97%)
Jun 27, 2025, 3:30 PM KST
TES Co., Ltd 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 | 51,615 | 42,654 | 1,566 | 46,767 | 73,988 | 30,019 | Upgrade
|
| Depreciation & Amortization | 5,751 | 5,729 | 5,374 | 5,437 | 5,392 | 4,837 | Upgrade
|
| Loss (Gain) From Sale of Assets | -39.66 | 17.82 | -219.74 | 350.62 | -101.91 | 849.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 19.17 | 19.17 | - | -45 | - | 992.25 | Upgrade
|
| Loss (Gain) From Sale of Investments | 3,362 | -3,513 | -2,675 | 2,035 | -15,003 | -10,911 | Upgrade
|
| Loss (Gain) on Equity Investments | 3,169 | 1,619 | - | - | - | 602.73 | Upgrade
|
| Provision & Write-off of Bad Debts | -105.53 | -603.7 | -2,472 | 250.85 | 4,520 | -134.8 | Upgrade
|
| Other Operating Activities | 10,300 | 9,824 | -2,917 | -6,190 | 4,625 | 10,601 | Upgrade
|
| Change in Accounts Receivable | -29,720 | -32,926 | 30,949 | -18,712 | -11,744 | 8,441 | Upgrade
|
| Change in Inventory | 13,105 | 12,861 | 4,349 | -4,095 | 17,233 | -25,168 | Upgrade
|
| Change in Accounts Payable | 4,163 | 535 | -3,381 | -4,702 | -1,657 | 7,213 | Upgrade
|
| Change in Other Net Operating Assets | -3,633 | -5,706 | -1,950 | -5,656 | -717.16 | -2,568 | Upgrade
|
| Operating Cash Flow | 57,987 | 30,511 | 28,623 | 15,440 | 76,535 | 24,772 | Upgrade
|
| Operating Cash Flow Growth | 319.21% | 6.59% | 85.39% | -79.83% | 208.95% | -25.53% | Upgrade
|
| Capital Expenditures | -59,528 | -54,773 | -17,430 | -5,932 | -12,624 | -11,345 | Upgrade
|
| Sale of Property, Plant & Equipment | 40 | 198.09 | 839.3 | 125.3 | 266 | 184.55 | Upgrade
|
| Sale (Purchase) of Intangibles | -129.47 | -113.38 | -24.88 | -625.71 | -1,273 | -4,609 | Upgrade
|
| Investment in Securities | -15,869 | 7,079 | -18,567 | -930.88 | -16,993 | -10,376 | Upgrade
|
| Other Investing Activities | -2,155 | -2,508 | 603.24 | -4,455 | -3,176 | -1,715 | Upgrade
|
| Investing Cash Flow | -77,641 | -50,117 | -34,580 | -13,198 | -33,778 | -27,843 | Upgrade
|
| Short-Term Debt Issued | - | 6,000 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 10,000 | - | - | - | - | Upgrade
|
| Total Debt Issued | 16,000 | 16,000 | - | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -4,000 | -6,000 | Upgrade
|
| Long-Term Debt Repaid | - | -403.53 | -316.24 | -378.9 | -346.66 | -319.1 | Upgrade
|
| Total Debt Repaid | -439.09 | -403.53 | -316.24 | -378.9 | -4,347 | -6,319 | Upgrade
|
| Net Debt Issued (Repaid) | 15,561 | 15,596 | -316.24 | -378.9 | -4,347 | -6,319 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -24,252 | -9,513 | -6,004 | Upgrade
|
| Dividends Paid | -10,525 | -8,771 | -8,771 | -10,384 | -8,500 | -5,756 | Upgrade
|
| Other Financing Activities | 1,997 | 3,266 | 2,323 | 3,503 | 3,184 | 2,317 | Upgrade
|
| Financing Cash Flow | 7,033 | 10,091 | -6,764 | -31,512 | -19,176 | -15,762 | Upgrade
|
| Foreign Exchange Rate Adjustments | 483.53 | 260.53 | -53.11 | -139.8 | 469.15 | -782.21 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | 0 | - | - | - | Upgrade
|
| Net Cash Flow | -12,138 | -9,254 | -12,773 | -29,409 | 24,051 | -19,615 | Upgrade
|
| Free Cash Flow | -1,541 | -24,262 | 11,193 | 9,508 | 63,911 | 13,427 | Upgrade
|
| Free Cash Flow Growth | - | - | 17.72% | -85.12% | 375.99% | -58.53% | Upgrade
|
| Free Cash Flow Margin | -0.55% | -10.11% | 7.62% | 2.66% | 17.03% | 5.46% | Upgrade
|
| Free Cash Flow Per Share | -87.85 | -1383.14 | 638.10 | 528.86 | 3399.93 | 706.84 | Upgrade
|
| Cash Interest Paid | 130.07 | 78.46 | - | - | 47.45 | 111.03 | Upgrade
|
| Cash Income Tax Paid | - | 506.25 | 3,412 | 17,525 | -2,695 | 1,097 | Upgrade
|
| Levered Free Cash Flow | -24,032 | -5,022 | -49,781 | -7,514 | 47,826 | 6,484 | Upgrade
|
| Unlevered Free Cash Flow | -23,952 | -4,973 | -49,772 | -7,509 | 47,870 | 6,565 | Upgrade
|
| Change in Net Working Capital | 2,834 | -20,082 | 34,026 | 40,448 | -17,509 | 2,189 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.