Hanwha Investment & Securities Co., Ltd. (KRX:003530)

KRX:003530 Cash Flow Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	38,890	9,298	-54,867	144,113	67,165
Depreciation & Amortization, Total	25,140	24,711	24,414	22,446	20,237
Gain (Loss) On Sale of Investments	-6,878	-66,617	114,770	7,500	-61,544
Stock-Based Compensation	1,024	408	-	-	-
Change in Other Net Operating Assets	779,356	-666,642	17,682	-1,773,765	99,656
Other Operating Activities	-228,935	-203,887	-257,442	-47,150	131,103
Operating Cash Flow	-912,258	-1,102,410	412,559	-1,105,020	72,340
Capital Expenditures	-4,632	-3,873	-9,901	-6,003	-6,715
Sale (Purchase) of Intangibles	-9,566	-9,119	-13,083	-10,524	-7,132
Investment in Securities	2,979	-21,096	-171,087	-71,625	-27,035
Other Investing Activities	21,502	128,239	-53,176	-74,299	49,827
Investing Cash Flow	10,332	66,630	-288,142	-175,376	-22,203
Long-Term Debt Issued	2,831,658	1,902,177	2,146,804	1,329,071	60,239
Long-Term Debt Repaid	-1,832,902	-927,143	-2,175,678	-40,000	-20,000
Total Debt Repaid	-1,832,902	-927,143	-2,175,678	-40,000	-20,000
Net Debt Issued (Repaid)	998,756	975,034	-28,874	1,289,071	40,239
Dividends Paid	-	-6.7	-43,760	-	-
Other Financing Activities	-9,365	-5,076	-9,731	10,962	-9,560
Financing Cash Flow	989,391	969,952	-82,366	1,300,033	30,679
Foreign Exchange Rate Adjustments	5,774	-137.37	-547.48	1,743	-64.56
Net Cash Flow	93,240	-65,966	41,503	21,379	80,752
Free Cash Flow	-916,890	-1,106,284	402,658	-1,111,023	65,625
Free Cash Flow Margin	-45.96%	-72.90%	22.69%	-63.16%	2.53%
Free Cash Flow Per Share	-4204.56	-5073.06	1841.70	-5085.45	300.69
Cash Interest Paid	295,324	281,553	161,384	57,340	51,051
Cash Income Tax Paid	1,379	14,170	33,764	27,966	12,180

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