SSR Inc. 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	-783	-252.17	1,717
Depreciation & Amortization	559.92	537.41	473.32
Loss (Gain) From Sale of Assets	3.64	-209.94	0.26
Asset Writedown & Restructuring Costs	533.59	533.59	-
Stock-Based Compensation	308.33	292.74	232.19
Provision & Write-off of Bad Debts	37.85	10.11	19.86
Other Operating Activities	265.58	157.61	202.25
Change in Accounts Receivable	-211.62	582.57	-1,154
Change in Inventory	-3.66	-69.88	-0.85
Change in Accounts Payable	-48.89	23.53	-29.26
Change in Income Taxes	-39.87	-39.86	-
Change in Other Net Operating Assets	231.48	39.35	-631.89
Operating Cash Flow	853.34	1,605	828.92
Operating Cash Flow Growth	-	93.63%	-
Capital Expenditures	-2,025	-999.74	-17.79
Cash Acquisitions	-2,158	-2,158	-
Sale (Purchase) of Intangibles	-1.66	-1.66	-79.41
Investment in Securities	2,017	86.88	-466.71
Other Investing Activities	-651.45	722.12	-984
Investing Cash Flow	-2,819	-2,350	-1,548
Short-Term Debt Repaid	-	-10	-
Long-Term Debt Repaid	-	-364.28	-260.33
Total Debt Repaid	-380.38	-374.28	-260.33
Net Debt Issued (Repaid)	-380.38	-374.28	-260.33
Repurchase of Common Stock	-511.33	-541.78	-2,572
Financing Cash Flow	-891.71	-916.06	-2,833
Foreign Exchange Rate Adjustments	0.71	0.93	-1.18
Net Cash Flow	-2,857	-1,660	-3,553
Free Cash Flow	-1,172	605.31	811.13
Free Cash Flow Growth	-	-25.37%	-
Free Cash Flow Margin	-9.98%	5.21%	6.67%
Free Cash Flow Per Share	-222.45	111.98	138.51
Cash Interest Paid	6.21	4.99	-
Cash Income Tax Paid	18.88	160.71	457.93
Levered Free Cash Flow	-	-196.65	-
Unlevered Free Cash Flow	-	-177.14	-
Change in Net Working Capital	-	-335.51	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.