UNISEM Co., Ltd. (KOSDAQ:036200)
South Korea
· Delayed Price · Currency is KRW 9,200.00
+100.00 (1.10%)
At close: Dec 5, 2025
UNISEM 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
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 '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 13,172 | 15,533 | 18,230 | 19,589 | 38,156 | 21,038 | Upgrade
|
| Depreciation & Amortization | 2,879 | 2,592 | 2,044 | 1,755 | 1,681 | 1,660 | Upgrade
|
| Loss (Gain) From Sale of Assets | 135.58 | 134.65 | 650.26 | 522.97 | -26.24 | 77.55 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | -72.88 | Upgrade
|
| Loss (Gain) From Sale of Investments | -362.64 | -620.92 | -2,204 | 2,480 | -389.03 | -174.45 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | 1,590 | -115.59 | Upgrade
|
| Provision & Write-off of Bad Debts | -1,695 | -1,873 | 2,816 | 3,083 | 3,427 | 325.75 | Upgrade
|
| Other Operating Activities | 950.99 | -321.04 | -1,281 | -4,552 | -2,930 | 1,617 | Upgrade
|
| Change in Accounts Receivable | 8,858 | 23,668 | -17,153 | 6,315 | -6,387 | -2,446 | Upgrade
|
| Change in Inventory | -17,202 | -9,703 | -9,164 | -10,916 | 3,463 | -2,737 | Upgrade
|
| Change in Accounts Payable | 8,638 | 5,820 | -2,289 | -1,278 | -3,606 | 2,777 | Upgrade
|
| Change in Unearned Revenue | 486.91 | -500.39 | -602.07 | -1,354 | 3,796 | -271.6 | Upgrade
|
| Change in Income Taxes | 3,044 | 1,556 | 2,920 | 5,235 | 6,208 | 8,262 | Upgrade
|
| Change in Other Net Operating Assets | -5,697 | -1,031 | -5,051 | -3,035 | 320.27 | 1,350 | Upgrade
|
| Operating Cash Flow | 12,921 | 36,223 | -10,303 | 16,890 | 45,177 | 29,393 | Upgrade
|
| Operating Cash Flow Growth | -9.19% | - | - | -62.61% | 53.70% | 70.52% | Upgrade
|
| Capital Expenditures | -14,822 | -12,627 | -24,674 | -4,364 | -9,599 | -3,129 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.87 | 9.9 | 0.47 | 2,001 | 202.33 | 0.13 | Upgrade
|
| Sale (Purchase) of Intangibles | -55.3 | - | -148 | - | - | 100 | Upgrade
|
| Investment in Securities | -20,687 | -32,358 | 50,510 | -40,674 | -4,327 | 5,399 | Upgrade
|
| Other Investing Activities | 587.17 | 989.08 | 1,640 | -1,199 | -1,078 | 3.18 | Upgrade
|
| Investing Cash Flow | -34,961 | -43,979 | 27,336 | -44,218 | -14,782 | 2,464 | Upgrade
|
| Short-Term Debt Issued | - | 6,000 | - | - | - | 2,100 | Upgrade
|
| Total Debt Issued | 4,000 | 6,000 | - | - | - | 2,100 | Upgrade
|
| Short-Term Debt Repaid | - | -6,000 | -2,000 | -5,000 | -5,000 | -3,800 | Upgrade
|
| Long-Term Debt Repaid | - | -891.55 | -834.23 | -723.8 | -685.06 | -639.59 | Upgrade
|
| Total Debt Repaid | -4,919 | -6,892 | -2,834 | -5,724 | -5,685 | -4,440 | Upgrade
|
| Net Debt Issued (Repaid) | -919.38 | -891.55 | -2,834 | -5,724 | -5,685 | -2,340 | Upgrade
|
| Dividends Paid | -2,353 | -2,353 | -2,942 | -3,530 | -2,353 | -1,471 | Upgrade
|
| Other Financing Activities | 296.52 | 207.99 | -22.7 | -4,699 | -520.57 | - | Upgrade
|
| Financing Cash Flow | -2,976 | -3,037 | -5,799 | -13,953 | -8,559 | -3,810 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -25,016 | -10,793 | 11,234 | -41,281 | 21,836 | 28,047 | Upgrade
|
| Free Cash Flow | -1,901 | 23,596 | -34,977 | 12,527 | 35,578 | 26,264 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -64.79% | 35.46% | 82.67% | Upgrade
|
| Free Cash Flow Margin | -0.73% | 10.82% | -15.07% | 4.95% | 12.02% | 12.21% | Upgrade
|
| Free Cash Flow Per Share | -64.68 | 802.15 | -1189.05 | 425.85 | 1209.47 | 892.86 | Upgrade
|
| Cash Interest Paid | 325.72 | 363.43 | 427.25 | 448.9 | 461.2 | 883.47 | Upgrade
|
| Cash Income Tax Paid | 1,635 | 1,434 | 3,632 | 10,223 | 5,023 | 6,370 | Upgrade
|
| Levered Free Cash Flow | -6,853 | 13,611 | -40,615 | 3,406 | 22,117 | 27,516 | Upgrade
|
| Unlevered Free Cash Flow | -6,655 | 13,838 | -40,348 | 3,689 | 22,395 | 28,060 | Upgrade
|
| Change in Working Capital | -2,159 | 20,777 | -30,559 | -5,988 | 3,668 | 5,039 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.