EXEM Co., Ltd. (KOSDAQ:205100)
South Korea
· Delayed Price · Currency is KRW 1,906.00
+4.00 (0.21%)
At close: Apr 28, 2026
EXEM 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 | 6,606 | 9,062 | 10,419 | 8,588 | 10,730 | Upgrade
|
| Depreciation & Amortization | 3,068 | 3,163 | 3,124 | 1,505 | 1,196 | Upgrade
|
| Loss (Gain) From Sale of Assets | -72.68 | 44.88 | -6,431 | 240.44 | -483.46 | Upgrade
|
| Asset Writedown & Restructuring Costs | 23.35 | 23.61 | -87.94 | 138.83 | 25.39 | Upgrade
|
| Loss (Gain) From Sale of Investments | -751.64 | 303.55 | -512.09 | 2,792 | -58.35 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 283.23 | 322.54 | Upgrade
|
| Stock-Based Compensation | 1,405 | 1,355 | 379.73 | 44.21 | 62.3 | Upgrade
|
| Provision & Write-off of Bad Debts | -76.02 | 75.02 | -70.54 | -28.63 | -4.01 | Upgrade
|
| Other Operating Activities | 2,763 | 519.93 | 2,483 | -373.51 | 926.7 | Upgrade
|
| Change in Accounts Receivable | -660.97 | 949.08 | -960.22 | -724.91 | -1,937 | Upgrade
|
| Change in Inventory | -276.82 | 191.66 | -191.66 | - | - | Upgrade
|
| Change in Accounts Payable | -180.38 | -377.27 | 237.83 | -2,457 | 2,692 | Upgrade
|
| Change in Unearned Revenue | - | - | -162.63 | -44.14 | 597.91 | Upgrade
|
| Change in Other Net Operating Assets | -1,184 | 3,052 | -273.49 | -1,021 | 3,009 | Upgrade
|
| Operating Cash Flow | 10,662 | 18,362 | 7,954 | 8,942 | 17,079 | Upgrade
|
| Operating Cash Flow Growth | -41.94% | 130.86% | -11.05% | -47.64% | 48.19% | Upgrade
|
| Capital Expenditures | -616.54 | -152.19 | -6,230 | -31,184 | -8,977 | Upgrade
|
| Sale of Property, Plant & Equipment | 317.77 | 8.74 | 666.42 | 167.73 | 1,003 | Upgrade
|
| Cash Acquisitions | - | - | 610.61 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -282.37 | -114.89 | -30.66 | -80.09 | -420.05 | Upgrade
|
| Investment in Securities | 17,397 | -10,799 | -15,598 | 11,776 | -4,884 | Upgrade
|
| Other Investing Activities | -0 | - | 10,482 | - | - | Upgrade
|
| Investing Cash Flow | 16,816 | -11,057 | -10,100 | -19,320 | -13,278 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,000 | - | Upgrade
|
| Long-Term Debt Issued | 6,000 | - | - | 200 | - | Upgrade
|
| Total Debt Issued | 6,000 | - | - | 1,200 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,000 | - | - | Upgrade
|
| Long-Term Debt Repaid | -360.17 | -362.66 | -1,155 | -3,242 | -734.55 | Upgrade
|
| Total Debt Repaid | -360.17 | -362.66 | -2,155 | -3,242 | -734.55 | Upgrade
|
| Net Debt Issued (Repaid) | 5,640 | -362.66 | -2,155 | -2,042 | -734.55 | Upgrade
|
| Repurchase of Common Stock | -2,464 | -3.15 | -44.71 | - | - | Upgrade
|
| Dividends Paid | -36.97 | -14.67 | -365.87 | - | - | Upgrade
|
| Other Financing Activities | -30 | 30 | -34.15 | -4.44 | -427.98 | Upgrade
|
| Financing Cash Flow | 3,109 | -350.48 | -2,600 | -2,047 | -1,163 | Upgrade
|
| Foreign Exchange Rate Adjustments | 16.96 | 277.25 | -119.49 | -172.78 | 269.91 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -14,192 | - | - | - | - | Upgrade
|
| Net Cash Flow | 16,411 | 7,232 | -4,866 | -12,597 | 2,908 | Upgrade
|
| Free Cash Flow | 10,045 | 18,210 | 1,724 | -22,241 | 8,102 | Upgrade
|
| Free Cash Flow Growth | -44.84% | 956.55% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 21.03% | 36.85% | 3.20% | -40.34% | 17.12% | Upgrade
|
| Free Cash Flow Per Share | 140.50 | 253.96 | 24.22 | -309.06 | 112.59 | Upgrade
|
| Cash Interest Paid | 16.43 | 19.48 | 68.18 | 104.15 | 92.21 | Upgrade
|
| Cash Income Tax Paid | 140.21 | 736.9 | 828.68 | 1,560 | 1,424 | Upgrade
|
| Levered Free Cash Flow | -23,761 | 10,199 | -3,816 | -25,166 | 4,795 | Upgrade
|
| Unlevered Free Cash Flow | -23,750 | 10,208 | -3,749 | -25,099 | 4,858 | Upgrade
|
| Change in Working Capital | -2,302 | 3,815 | -1,350 | -4,247 | 4,362 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.