SEMCNS Co., Ltd. (KOSDAQ:252990)
South Korea
· Delayed Price · Currency is KRW 13,660
-140 (-1.01%)
At close: Apr 28, 2026
SEMCNS 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 - 2017 |
|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | 15,063 | 3,318 | -1,310 | 15,138 | 11,911 | Upgrade
|
| Depreciation & Amortization | 7,204 | 5,774 | 3,119 | 2,249 | 2,805 | Upgrade
|
| Loss (Gain) From Sale of Assets | 9.72 | -10.87 | -0.05 | 292.39 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 2.74 | - | - | - | - | Upgrade
|
| Other Operating Activities | 243.93 | 1,649 | 651.76 | 496.54 | 3,719 | Upgrade
|
| Change in Accounts Receivable | -2,179 | -1,147 | -82.22 | 98.78 | -497.7 | Upgrade
|
| Change in Inventory | 10.26 | -4,161 | -800.01 | 866.66 | -900.31 | Upgrade
|
| Change in Accounts Payable | 1,036 | 443.72 | -154.87 | 127.12 | -189.63 | Upgrade
|
| Change in Other Net Operating Assets | -2,147 | -248.13 | -1,130 | -2,301 | -362.77 | Upgrade
|
| Operating Cash Flow | 19,243 | 5,619 | 292.79 | 16,968 | 16,484 | Upgrade
|
| Operating Cash Flow Growth | 242.48% | 1819.04% | -98.27% | 2.93% | 45.30% | Upgrade
|
| Capital Expenditures | -8,732 | -22,495 | -75,347 | -14,091 | -20,606 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.73 | 10.87 | 0.05 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -578.9 | -137.78 | -96.46 | -200.33 | - | Upgrade
|
| Investment in Securities | -21,311 | -27,099 | 65,550 | -15,068 | -96,700 | Upgrade
|
| Other Investing Activities | 41.75 | 335.39 | 2,919 | - | - | Upgrade
|
| Investing Cash Flow | -30,568 | -49,386 | -6,975 | -29,360 | -117,306 | Upgrade
|
| Short-Term Debt Issued | 16,000 | - | 8,200 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 38,150 | 5,000 | 22,000 | 54,993 | Upgrade
|
| Total Debt Issued | 16,000 | 38,150 | 13,200 | 22,000 | 54,993 | Upgrade
|
| Short-Term Debt Repaid | - | - | -8,200 | - | - | Upgrade
|
| Long-Term Debt Repaid | -8,368 | -5,226 | -682.25 | -650.58 | -18,237 | Upgrade
|
| Total Debt Repaid | -8,368 | -5,226 | -8,882 | -650.58 | -18,237 | Upgrade
|
| Net Debt Issued (Repaid) | 7,632 | 32,925 | 4,318 | 21,349 | 36,756 | Upgrade
|
| Issuance of Common Stock | 7,990 | - | - | - | 63,928 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -2,000 | -7.15 | Upgrade
|
| Other Financing Activities | - | - | 594.33 | -0 | 382.03 | Upgrade
|
| Financing Cash Flow | 15,622 | 32,925 | 4,912 | 19,349 | 101,059 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.34 | - | 1.15 | -13.4 | 6.08 | Upgrade
|
| Net Cash Flow | 4,295 | -10,842 | -1,769 | 6,944 | 242.84 | Upgrade
|
| Free Cash Flow | 10,511 | -16,876 | -75,054 | 2,876 | -4,122 | Upgrade
|
| Free Cash Flow Margin | 13.48% | -31.65% | -242.62% | 5.74% | -8.67% | Upgrade
|
| Free Cash Flow Per Share | 181.43 | -305.16 | -1539.40 | 50.92 | -89.98 | Upgrade
|
| Cash Interest Paid | 2,221 | 2,094 | 964.8 | 423.56 | 218.88 | Upgrade
|
| Cash Income Tax Paid | 436.87 | 1,658 | 2,007 | 2,393 | 834.58 | Upgrade
|
| Levered Free Cash Flow | 4,347 | -21,407 | -81,089 | 6,999 | -7,086 | Upgrade
|
| Unlevered Free Cash Flow | 5,662 | -20,301 | -80,520 | 7,648 | -6,862 | Upgrade
|
| Change in Working Capital | -3,281 | -5,112 | -2,167 | -1,208 | -1,950 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.