EM-Tech.CO., LTD. (KOSDAQ:091120)
South Korea
· Delayed Price · Currency is KRW 7,310.00
+290.00 (4.13%)
Apr 29, 2026, 3:30 PM KST
EM-Tech.CO., LTD. Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -11,469 | -44,459 | -11,825 | 33,437 | 34,464 | Upgrade
|
| Depreciation & Amortization | 16,192 | 21,638 | 24,011 | 22,326 | 19,599 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,553 | 562.93 | -2.25 | 120.26 | 679.67 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 18,768 | - | - | 5,701 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -1,464 | - | -53.91 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 12.48 | 38.37 | Upgrade
|
| Stock-Based Compensation | 69.69 | 328.12 | 591.66 | 1,581 | 2,152 | Upgrade
|
| Provision & Write-off of Bad Debts | 27.86 | -469.64 | 1,531 | 51.22 | 29 | Upgrade
|
| Other Operating Activities | -6,450 | 303.8 | 4,625 | -4,877 | 4,679 | Upgrade
|
| Change in Accounts Receivable | -5,093 | 24,202 | -10,852 | 5,164 | -12,723 | Upgrade
|
| Change in Inventory | -12,349 | -2,408 | 22,989 | -5,460 | -15,318 | Upgrade
|
| Change in Accounts Payable | 10,058 | -13,206 | 4,200 | -18,652 | 10,866 | Upgrade
|
| Change in Other Net Operating Assets | -5,268 | 3,512 | -4,957 | -3,941 | 119.19 | Upgrade
|
| Operating Cash Flow | -15,835 | 7,309 | 30,312 | 29,707 | 50,286 | Upgrade
|
| Operating Cash Flow Growth | - | -75.89% | 2.03% | -40.92% | 274.13% | Upgrade
|
| Capital Expenditures | -10,476 | -8,822 | -14,010 | -83,567 | -28,426 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,767 | 1,015 | 3,480 | 424.13 | 271.62 | Upgrade
|
| Sale (Purchase) of Intangibles | 700.28 | -930.44 | -1,253 | -1,294 | -143.89 | Upgrade
|
| Investment in Securities | 15,742 | -20,877 | 10,009 | -26,866 | -7,395 | Upgrade
|
| Other Investing Activities | -0 | 0 | - | - | - | Upgrade
|
| Investing Cash Flow | 7,732 | -29,614 | -1,774 | -111,303 | -35,693 | Upgrade
|
| Long-Term Debt Issued | 79,673 | 5,201 | 30,584 | 83,014 | 9,614 | Upgrade
|
| Total Debt Issued | 79,673 | 5,201 | 30,584 | 83,014 | 9,614 | Upgrade
|
| Long-Term Debt Repaid | -83,175 | -18,956 | -24,817 | -40,543 | -428.24 | Upgrade
|
| Total Debt Repaid | -83,175 | -18,956 | -24,817 | -40,543 | -428.24 | Upgrade
|
| Net Debt Issued (Repaid) | -3,503 | -13,755 | 5,767 | 42,470 | 9,186 | Upgrade
|
| Issuance of Common Stock | - | - | - | 23,717 | 5,372 | Upgrade
|
| Repurchase of Common Stock | -8,000 | -2,967 | -1,781 | - | - | Upgrade
|
| Dividends Paid | - | -1,649 | -2,478 | -2,282 | - | Upgrade
|
| Other Financing Activities | -4,893 | -5,824 | -6,061 | -3,168 | -953 | Upgrade
|
| Financing Cash Flow | -16,396 | -24,194 | -4,553 | 60,737 | 18,605 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1,905 | 6,545 | 152.67 | -257.38 | -1,708 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | -0 | 0 | -0 | Upgrade
|
| Net Cash Flow | -26,403 | -39,954 | 24,138 | -21,115 | 31,490 | Upgrade
|
| Free Cash Flow | -26,311 | -1,513 | 16,302 | -53,860 | 21,861 | Upgrade
|
| Free Cash Flow Margin | -12.83% | -0.90% | 6.19% | -12.95% | 5.46% | Upgrade
|
| Free Cash Flow Per Share | -1640.29 | -92.02 | 987.70 | -3396.24 | 1442.81 | Upgrade
|
| Cash Interest Paid | 4,893 | 5,824 | 6,061 | 2,939 | 953 | Upgrade
|
| Cash Income Tax Paid | 1,712 | 2,577 | -1,159 | 9,619 | 2,711 | Upgrade
|
| Levered Free Cash Flow | -14,327 | 2,231 | 11,830 | -72,600 | 3,598 | Upgrade
|
| Unlevered Free Cash Flow | -11,065 | 6,291 | 15,931 | -70,367 | 4,377 | Upgrade
|
| Change in Working Capital | -12,653 | 12,101 | 11,380 | -22,890 | -17,055 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.