SD SYSTEM Co., Ltd (KOSDAQ:121890)
South Korea
· Delayed Price · Currency is KRW 1,554.00
+3.00 (0.19%)
Last updated: Jun 26, 2025
SD SYSTEM 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 | -1,557 | -1,827 | 2,637 | -602.63 | 2,409 | -2,869 | Upgrade
|
| Depreciation & Amortization | 202.65 | 211.63 | 226.02 | 135.42 | 70.61 | 403.56 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -1 | - | -30.5 | 49.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 605.33 | Upgrade
|
| Loss (Gain) From Sale of Investments | -162.83 | -101.42 | -57.98 | -54.6 | -301.55 | 1,377 | Upgrade
|
| Provision & Write-off of Bad Debts | 44.28 | 208.3 | -3.53 | -67.73 | -189.21 | -128.78 | Upgrade
|
| Other Operating Activities | 873.25 | 826.55 | 75.42 | -592.39 | -1,100 | 1,128 | Upgrade
|
| Change in Accounts Receivable | -367.55 | -1,309 | -159.97 | 3,809 | -3,194 | 8,067 | Upgrade
|
| Change in Inventory | 205.84 | 227.37 | 454.93 | 556.61 | 2,309 | 1,058 | Upgrade
|
| Change in Accounts Payable | -109.95 | 113.98 | -6.06 | 46.27 | -267.77 | -523.69 | Upgrade
|
| Change in Unearned Revenue | 791.4 | 2,020 | 733.27 | 72.69 | -1,672 | -1,983 | Upgrade
|
| Change in Other Net Operating Assets | -663.95 | 1,642 | -2,445 | -2,945 | 2,701 | -2,354 | Upgrade
|
| Operating Cash Flow | -743.95 | 2,012 | 1,453 | 357.45 | 733.19 | 4,829 | Upgrade
|
| Operating Cash Flow Growth | - | 38.49% | 306.50% | -51.25% | -84.82% | - | Upgrade
|
| Capital Expenditures | -19.76 | -18.06 | -2.15 | -172.05 | -15 | -221.44 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 1 | - | 10.09 | 0.15 | Upgrade
|
| Sale (Purchase) of Intangibles | -365.19 | -364 | -20 | -355.77 | - | 77.87 | Upgrade
|
| Investment in Securities | 1,422 | 1,500 | -2,021 | - | 603.07 | 1,757 | Upgrade
|
| Other Investing Activities | -204.5 | -224.5 | -5.46 | 144.77 | 0.19 | 209.65 | Upgrade
|
| Investing Cash Flow | 832.78 | 893.44 | -2,048 | -383.04 | 598.35 | 1,824 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -1,750 | Upgrade
|
| Long-Term Debt Repaid | - | -44.04 | -64.17 | -66.88 | -162.66 | -4,354 | Upgrade
|
| Total Debt Repaid | -32.69 | -44.04 | -64.17 | -66.88 | -162.66 | -6,104 | Upgrade
|
| Net Debt Issued (Repaid) | -32.69 | -44.04 | -64.17 | -66.88 | -162.66 | -6,104 | Upgrade
|
| Issuance of Common Stock | 996.92 | 996.92 | - | 1,990 | - | - | Upgrade
|
| Other Financing Activities | -0 | -0 | - | -0 | - | - | Upgrade
|
| Financing Cash Flow | 964.23 | 952.88 | -64.17 | 1,923 | -162.66 | -6,104 | Upgrade
|
| Foreign Exchange Rate Adjustments | 37.8 | 39.29 | 7.18 | 26.78 | 28.98 | -3.19 | Upgrade
|
| Net Cash Flow | 1,091 | 3,898 | -651.51 | 1,924 | 1,198 | 544.87 | Upgrade
|
| Free Cash Flow | -763.71 | 1,994 | 1,451 | 185.4 | 718.19 | 4,607 | Upgrade
|
| Free Cash Flow Growth | - | 37.45% | 682.57% | -74.19% | -84.41% | - | Upgrade
|
| Free Cash Flow Margin | -3.88% | 11.04% | 6.81% | 0.82% | 3.35% | 20.39% | Upgrade
|
| Free Cash Flow Per Share | -58.96 | 153.95 | 114.37 | 17.06 | 74.74 | 499.73 | Upgrade
|
| Cash Interest Paid | 1.4 | 1.69 | 5.58 | 3.7 | 7.05 | 200.72 | Upgrade
|
| Cash Income Tax Paid | 17.08 | 15.46 | 1.45 | -1 | -29.84 | 18.79 | Upgrade
|
| Levered Free Cash Flow | -840.3 | 1,983 | -534.88 | 593.48 | -369 | 4,790 | Upgrade
|
| Unlevered Free Cash Flow | -839.43 | 1,984 | -530.53 | 597 | -364.59 | 4,907 | Upgrade
|
| Change in Net Working Capital | -643.72 | -3,593 | 1,378 | -1,446 | 1,547 | -5,275 | Upgrade
|
Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.