Sinsiway Co., Ltd. (KOSDAQ:290560)
South Korea
· Delayed Price · Currency is KRW 7,560.00
-60.00 (-0.79%)
At close: Dec 5, 2025
Sinsiway 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 - 2016 |
|---|---|---|---|---|---|---|---|
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 - 2016 |
| Net Income | 2,938 | 2,510 | -19.17 | 1,803 | 1,002 | 862.19 | Upgrade
|
| Depreciation & Amortization | 285.85 | 284.99 | 276.07 | 261.13 | 338.14 | 347.95 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.19 | - | 0.09 | - | 4.1 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 48.52 | -4.44 | -63.18 | 98.35 | 63.36 | 9.24 | Upgrade
|
| Stock-Based Compensation | 239.8 | 216.95 | 101.95 | 44.21 | 62.3 | 62.3 | Upgrade
|
| Provision & Write-off of Bad Debts | -11.12 | 60.09 | -58.44 | -37.3 | -4.83 | 42.09 | Upgrade
|
| Other Operating Activities | 919.1 | 472.37 | 2,084 | 143.23 | 14.05 | -100.88 | Upgrade
|
| Change in Accounts Receivable | -184.98 | 528.66 | 873.18 | -739.92 | 78.7 | -513.99 | Upgrade
|
| Change in Accounts Payable | 96.9 | -133.67 | 64.72 | 66.91 | 188.34 | -178.18 | Upgrade
|
| Change in Unearned Revenue | 86.42 | 30.22 | -44.16 | 136.25 | 40.2 | -86.49 | Upgrade
|
| Change in Income Taxes | - | - | - | 88.46 | 65.65 | 0.37 | Upgrade
|
| Change in Other Net Operating Assets | 15.46 | -422.87 | -504.45 | 152.16 | 854.78 | 345.8 | Upgrade
|
| Operating Cash Flow | 4,434 | 3,543 | 2,711 | 2,016 | 2,707 | 790.4 | Upgrade
|
| Operating Cash Flow Growth | 82.42% | 30.69% | 34.45% | -25.52% | 242.47% | -2.92% | Upgrade
|
| Capital Expenditures | -190.55 | -79.05 | -100.52 | -382.06 | -105.12 | -277.07 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.4 | - | - | - | 16.74 | - | Upgrade
|
| Cash Acquisitions | - | - | 610.61 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -17.8 | -5.3 | -6.75 | - | -25.3 | - | Upgrade
|
| Sale (Purchase) of Real Estate | - | - | - | -35.61 | - | -53 | Upgrade
|
| Investment in Securities | -727.4 | -6,025 | -1,115 | 2,174 | -571.37 | -884.93 | Upgrade
|
| Other Investing Activities | 35.61 | 8.12 | -28.45 | 1.49 | 96.38 | -69.12 | Upgrade
|
| Investing Cash Flow | -841.5 | -6,030 | -521.83 | 1,807 | -588.67 | -1,284 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,000 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 200 | - | - | Upgrade
|
| Total Debt Issued | - | - | - | 1,200 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,000 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -140.9 | -938.15 | -3,029 | -529.73 | -247.32 | Upgrade
|
| Total Debt Repaid | -130.37 | -140.9 | -1,938 | -3,029 | -529.73 | -247.32 | Upgrade
|
| Net Debt Issued (Repaid) | -130.37 | -140.9 | -1,938 | -1,829 | -529.73 | -247.32 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 132.46 | - | Upgrade
|
| Repurchase of Common Stock | -1,316 | - | -44.71 | - | -560.44 | - | Upgrade
|
| Other Financing Activities | - | - | -0 | - | - | -0 | Upgrade
|
| Financing Cash Flow | -1,447 | -140.9 | -1,983 | -1,829 | -957.71 | -247.32 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6.94 | 0.28 | 24.71 | -34.3 | 15.21 | -6.18 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | -0 | 0 | - | -0 | Upgrade
|
| Net Cash Flow | 2,153 | -2,628 | 230.73 | 1,959 | 1,176 | -747.22 | Upgrade
|
| Free Cash Flow | 4,244 | 3,464 | 2,610 | 1,634 | 2,602 | 513.33 | Upgrade
|
| Free Cash Flow Growth | 79.72% | 32.70% | 59.74% | -37.19% | 406.84% | -34.62% | Upgrade
|
| Free Cash Flow Margin | 32.35% | 29.29% | 24.96% | 16.81% | 32.30% | 7.05% | Upgrade
|
| Free Cash Flow Per Share | 1108.46 | 913.28 | 816.94 | 542.08 | 867.15 | 158.97 | Upgrade
|
| Cash Interest Paid | 18.03 | 19.48 | 68.18 | 104.15 | 91.9 | 98.86 | Upgrade
|
| Cash Income Tax Paid | 226.68 | 55.2 | 49.17 | 20.54 | 15.01 | 17.04 | Upgrade
|
| Levered Free Cash Flow | 2,996 | 2,129 | 1,525 | 815.1 | 2,091 | 206.56 | Upgrade
|
| Unlevered Free Cash Flow | 3,013 | 2,165 | 1,583 | 876.18 | 2,150 | 270.78 | Upgrade
|
| Change in Working Capital | 13.8 | 2.34 | 389.29 | -296.14 | 1,228 | -432.49 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.