KG Eco Solution Co.,Ltd. (KOSDAQ:151860)
South Korea
· Delayed Price · Currency is KRW 5,930.00
+40.00 (0.68%)
At close: Dec 5, 2025
KG Eco Solution 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 | 76,369 | 76,268 | 66,400 | 533,220 | 47,920 | 26,670 | Upgrade
|
| Depreciation & Amortization | 204,891 | 212,954 | 216,707 | 97,000 | 70,797 | 9,718 | Upgrade
|
| Loss (Gain) From Sale of Assets | -32,955 | -66,272 | 1,628 | 4,311 | 3,020 | 833.74 | Upgrade
|
| Asset Writedown & Restructuring Costs | 30,764 | 30,752 | 25.82 | -112,742 | - | 7,796 | Upgrade
|
| Loss (Gain) From Sale of Investments | -31,401 | -9,162 | -5,592 | 8,773 | 312.16 | -8,689 | Upgrade
|
| Loss (Gain) on Equity Investments | 4,408 | 3,619 | -12,550 | -5,377 | -1,983 | -20,427 | Upgrade
|
| Provision & Write-off of Bad Debts | -1,495 | 2,726 | -2,996 | -1,007 | 548.21 | 230.36 | Upgrade
|
| Other Operating Activities | 222,483 | 221,288 | 180,762 | -171,803 | 244,679 | 8,595 | Upgrade
|
| Change in Accounts Receivable | -148,833 | -115,008 | -51,905 | 44,679 | -106,318 | 260.16 | Upgrade
|
| Change in Inventory | -25,540 | 50,731 | -278,942 | 149,523 | -343,899 | 637.61 | Upgrade
|
| Change in Accounts Payable | 149,606 | 13,039 | 120,193 | -130,011 | 33,621 | 3,595 | Upgrade
|
| Change in Unearned Revenue | 6,399 | 16,077 | -2,290 | 8,921 | -1,400 | 3,080 | Upgrade
|
| Change in Other Net Operating Assets | -115,671 | -98,843 | 20,418 | -214,656 | 8,978 | -3,549 | Upgrade
|
| Operating Cash Flow | 339,024 | 338,168 | 251,858 | 210,831 | -43,725 | 28,750 | Upgrade
|
| Operating Cash Flow Growth | 98.39% | 34.27% | 19.46% | - | - | 194.25% | Upgrade
|
| Capital Expenditures | -224,035 | -292,007 | -155,226 | -93,769 | -82,666 | -19,480 | Upgrade
|
| Sale of Property, Plant & Equipment | 6,172 | 40,805 | 11,623 | 44,408 | 308.59 | 5,911 | Upgrade
|
| Cash Acquisitions | 2 | 50.77 | -60,167 | 611,992 | - | 10,558 | Upgrade
|
| Sale (Purchase) of Intangibles | -134,082 | -85,542 | -84,594 | -17,825 | -258.4 | 30 | Upgrade
|
| Investment in Securities | -70,880 | 26,262 | -124,638 | -206,107 | -16,477 | 2,333 | Upgrade
|
| Other Investing Activities | 11,495 | 10,838 | 32,661 | -11,077 | -183.06 | -1,227 | Upgrade
|
| Investing Cash Flow | -424,947 | -304,628 | -429,541 | 240,214 | -103,212 | -2,727 | Upgrade
|
| Short-Term Debt Issued | - | 476,645 | 272,345 | 160,206 | 452,254 | 68,351 | Upgrade
|
| Long-Term Debt Issued | - | 19,710 | 113,500 | 64,651 | 5,300 | 13,629 | Upgrade
|
| Total Debt Issued | 708,967 | 496,355 | 385,845 | 224,857 | 457,554 | 81,980 | Upgrade
|
| Short-Term Debt Repaid | - | -361,897 | -165,395 | -440,327 | -224,197 | -76,498 | Upgrade
|
| Long-Term Debt Repaid | - | -55,612 | -37,467 | -106,485 | -24,843 | -6,566 | Upgrade
|
| Total Debt Repaid | -578,306 | -417,510 | -202,861 | -546,812 | -249,040 | -83,064 | Upgrade
|
| Net Debt Issued (Repaid) | 130,661 | 78,845 | 182,984 | -321,956 | 208,515 | -1,084 | Upgrade
|
| Repurchase of Common Stock | -12,275 | -20,808 | - | - | -3,211 | -2,003 | Upgrade
|
| Dividends Paid | -23,279 | -16,396 | -14,411 | -10,328 | -9,810 | -3,857 | Upgrade
|
| Other Financing Activities | -9,619 | -9,732 | -1,468 | -38.94 | -2,521 | - | Upgrade
|
| Financing Cash Flow | 85,487 | 31,909 | 167,105 | -332,323 | 192,972 | -6,944 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,506 | 2,127 | 670.01 | 1,912 | 813.64 | -4.28 | Upgrade
|
| Net Cash Flow | 1,071 | 67,576 | -9,909 | 120,634 | 46,849 | 19,074 | Upgrade
|
| Free Cash Flow | 114,989 | 46,161 | 96,632 | 117,062 | -126,390 | 9,270 | Upgrade
|
| Free Cash Flow Growth | - | -52.23% | -17.45% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.54% | 0.63% | 1.33% | 2.37% | -3.70% | 6.02% | Upgrade
|
| Free Cash Flow Per Share | 2737.21 | 1135.49 | 2684.22 | 3251.72 | -3664.34 | 266.82 | Upgrade
|
| Cash Interest Paid | 40,155 | 35,345 | 36,914 | 30,264 | 24,384 | 2,715 | Upgrade
|
| Cash Income Tax Paid | 22,647 | 19,203 | 105,297 | 82,453 | 15,819 | 3,718 | Upgrade
|
| Levered Free Cash Flow | -161,280 | -222,548 | -50,426 | 327,670 | -179,831 | -345,382 | Upgrade
|
| Unlevered Free Cash Flow | -106,635 | -175,399 | -16,178 | 358,083 | -154,873 | -343,301 | Upgrade
|
| Change in Working Capital | -134,039 | -134,005 | -192,526 | -141,544 | -409,018 | 4,024 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.