Sidiz.Inc. (KRX:134790)
South Korea
· Delayed Price · Currency is KRW 22,350
+100 (0.45%)
Last updated: Dec 5, 2025, 12:46 PM KST
Sidiz.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 | FY 2022 | FY 2021 | FY 2011 | 2010 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '11 Dec 31, 2011 | 2010 |
| Net Income | -4,516 | 908.22 | 2,444 | 2,545 | 12,935 | 1,820 | Upgrade
|
| Depreciation & Amortization | 8,902 | 8,082 | 6,029 | 5,095 | 4,384 | 266.99 | Upgrade
|
| Loss (Gain) From Sale of Assets | 14.43 | 25.61 | 83.43 | -26.91 | -243.34 | -39.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 77.13 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 53.51 | -9.6 | 96.43 | -47.48 | 447.64 | 52.5 | Upgrade
|
| Other Operating Activities | 416.54 | 1,694 | 1,753 | 357.53 | -12.12 | -123.86 | Upgrade
|
| Change in Accounts Receivable | -724.81 | -264.33 | -2,223 | 9,201 | -6,671 | -4,955 | Upgrade
|
| Change in Inventory | 2,042 | 1,626 | -23.22 | -2,638 | -4,925 | -1,214 | Upgrade
|
| Change in Accounts Payable | 1,302 | -2,525 | 7,789 | -594.82 | -17,127 | 2,275 | Upgrade
|
| Change in Other Net Operating Assets | 1,486 | 214.52 | -8,257 | -2,625 | 4,043 | 1,785 | Upgrade
|
| Operating Cash Flow | 8,976 | 9,751 | 7,692 | 11,344 | -7,169 | -132.89 | Upgrade
|
| Operating Cash Flow Growth | 116.63% | 26.77% | -32.19% | - | - | - | Upgrade
|
| Capital Expenditures | -5,475 | -8,406 | -6,370 | -6,635 | -3,675 | -1,311 | Upgrade
|
| Sale of Property, Plant & Equipment | 121.22 | 1,175 | 411.54 | 162.84 | 446.46 | 199.1 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -15,000 | Upgrade
|
| Divestitures | - | - | - | 240.35 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -23.55 | -8.63 | -17.34 | -17.35 | -19.34 | -482.85 | Upgrade
|
| Investment in Securities | 1,124 | - | -1,619 | - | - | -24,069 | Upgrade
|
| Other Investing Activities | -496.3 | -1,614 | -773.93 | -187.5 | -44.01 | - | Upgrade
|
| Investing Cash Flow | -4,750 | -8,854 | -8,368 | -6,437 | -3,292 | -40,664 | Upgrade
|
| Long-Term Debt Repaid | - | -3,416 | -2,483 | -2,204 | -2,159 | - | Upgrade
|
| Net Debt Issued (Repaid) | -3,758 | -3,416 | -2,483 | -2,204 | -2,159 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -14.77 | Upgrade
|
| Dividends Paid | -839.48 | -839.48 | -671.58 | -671.58 | -503.69 | - | Upgrade
|
| Financing Cash Flow | -4,597 | -4,255 | -3,155 | -2,875 | -2,663 | -14.77 | Upgrade
|
| Foreign Exchange Rate Adjustments | 48.17 | 165.91 | 177.94 | -128.74 | 35.74 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | 0 | -0 | -0 | 22,770 | Upgrade
|
| Net Cash Flow | -322.51 | -3,192 | -3,653 | 1,903 | -13,088 | -18,042 | Upgrade
|
| Free Cash Flow | 3,501 | 1,345 | 1,322 | 4,709 | -10,844 | -1,444 | Upgrade
|
| Free Cash Flow Growth | - | 1.72% | -71.92% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.76% | 0.65% | 0.66% | 1.93% | -4.30% | -3.15% | Upgrade
|
| Free Cash Flow Per Share | 2084.96 | 801.14 | 787.62 | 2804.58 | -6458.93 | -722.16 | Upgrade
|
| Cash Interest Paid | - | - | - | 187.65 | 275.54 | 189.8 | Upgrade
|
| Cash Income Tax Paid | 299.28 | -8.86 | -357.46 | 2,018 | 4,219 | 346.22 | Upgrade
|
| Levered Free Cash Flow | 2,463 | -1,102 | -2,641 | 2,548 | - | -3,046 | Upgrade
|
| Unlevered Free Cash Flow | 2,742 | -816.81 | -2,533 | 2,669 | - | -2,826 | Upgrade
|
| Change in Working Capital | 4,105 | -948.65 | -2,714 | 3,344 | -24,681 | -2,109 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.