HPSP Co., Ltd. (KOSDAQ:403870)
South Korea
· Delayed Price · Currency is KRW 53,400
-300 (-0.56%)
Apr 29, 2026, 3:30 PM KST
HPSP 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 - 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 | 72,662 | 86,280 | 80,432 | 66,006 | 35,344 | Upgrade
|
| Depreciation & Amortization | 4,346 | 3,601 | 1,330 | 1,100 | 929.26 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 164.33 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | -47.5 | - | 56.76 | - | - | Upgrade
|
| Stock-Based Compensation | 4,969 | 7,725 | 4,347 | 3,299 | 3,159 | Upgrade
|
| Provision & Write-off of Bad Debts | 796.84 | 224.15 | -536.02 | 1,171 | -2.4 | Upgrade
|
| Other Operating Activities | -4,475 | -5,104 | -6,621 | 14,148 | 4,208 | Upgrade
|
| Change in Accounts Receivable | -15,083 | -7,300 | 210.83 | 2,797 | -5,209 | Upgrade
|
| Change in Inventory | 7,159 | -1,759 | 8,524 | -16,350 | -9,070 | Upgrade
|
| Change in Accounts Payable | 90.37 | -4,441 | 3,524 | 661.79 | -57.56 | Upgrade
|
| Change in Other Net Operating Assets | 29,788 | 4,438 | -24,890 | 9,272 | 8,476 | Upgrade
|
| Operating Cash Flow | 100,205 | 83,829 | 66,377 | 82,105 | 37,777 | Upgrade
|
| Operating Cash Flow Growth | 19.54% | 26.29% | -19.16% | 117.34% | 15.81% | Upgrade
|
| Capital Expenditures | -2,330 | -43,113 | -24,670 | -9,426 | -237.07 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 5.15 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -99.36 | -460.74 | -1,513 | -23.66 | -12.61 | Upgrade
|
| Investment in Securities | -16,750 | 62,740 | -121,708 | -69,600 | - | Upgrade
|
| Other Investing Activities | 14.29 | 587.6 | -10 | 431 | -48.13 | Upgrade
|
| Investing Cash Flow | -19,165 | 19,759 | -147,900 | -78,618 | -297.81 | Upgrade
|
| Long-Term Debt Repaid | -915.78 | -873.66 | -1,055 | -711.95 | -369.69 | Upgrade
|
| Net Debt Issued (Repaid) | -915.78 | -873.66 | -1,055 | -711.95 | -369.69 | Upgrade
|
| Issuance of Common Stock | 862.9 | 1,416 | 2,657 | 73,037 | 176.19 | Upgrade
|
| Repurchase of Common Stock | - | -86,988 | -3,825 | - | - | Upgrade
|
| Dividends Paid | -48,219 | -7,487 | -1,813 | - | -20,007 | Upgrade
|
| Other Financing Activities | 0 | - | -204.97 | - | - | Upgrade
|
| Financing Cash Flow | -48,272 | -93,933 | -4,242 | 72,325 | -20,200 | Upgrade
|
| Foreign Exchange Rate Adjustments | -114.74 | 8,308 | -926.11 | -32.01 | 514 | Upgrade
|
| Net Cash Flow | 32,654 | 17,963 | -86,691 | 75,780 | 17,792 | Upgrade
|
| Free Cash Flow | 97,875 | 40,717 | 41,707 | 72,679 | 37,539 | Upgrade
|
| Free Cash Flow Growth | 140.38% | -2.38% | -42.61% | 93.61% | 17.84% | Upgrade
|
| Free Cash Flow Margin | 56.59% | 22.45% | 23.29% | 45.61% | 40.91% | Upgrade
|
| Free Cash Flow Per Share | 1204.21 | 488.43 | 495.21 | 937.04 | 2146.56 | Upgrade
|
| Cash Interest Paid | 58.94 | 100.46 | 166.53 | 171.58 | 169.67 | Upgrade
|
| Cash Income Tax Paid | 28,780 | 25,039 | 25,763 | 13,803 | 7,624 | Upgrade
|
| Levered Free Cash Flow | 78,582 | 19,517 | 20,347 | 55,906 | 29,368 | Upgrade
|
| Unlevered Free Cash Flow | 78,619 | 19,580 | 20,454 | 56,015 | 29,476 | Upgrade
|
| Change in Working Capital | 21,954 | -9,062 | -12,632 | -3,619 | -5,861 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.