Sebang Co., Ltd (KRX:004360)
South Korea
· Delayed Price · Currency is KRW 16,330
+220 (1.37%)
Apr 29, 2026, 3:30 PM KST
Sebang 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 | 65,657 | 85,452 | 69,758 | 105,391 | 52,433 | Upgrade
|
| Depreciation & Amortization | 40,807 | 38,299 | 38,791 | 36,174 | 35,243 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,148 | -15,865 | -853.58 | 392.96 | -13,823 | Upgrade
|
| Asset Writedown & Restructuring Costs | 176.94 | 523.62 | - | 498.29 | 573.57 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1,689 | -918.97 | -895.11 | -1,280 | -1,581 | Upgrade
|
| Loss (Gain) on Equity Investments | -48,125 | -63,589 | -46,759 | -17,795 | -33,761 | Upgrade
|
| Provision & Write-off of Bad Debts | -1,984 | 475.54 | -816.36 | 153.43 | 268.84 | Upgrade
|
| Other Operating Activities | 14,793 | 18,278 | 5,280 | -44,347 | 26,524 | Upgrade
|
| Change in Accounts Receivable | 34,777 | -5,155 | 9,008 | 2,563 | -43,251 | Upgrade
|
| Change in Inventory | 2,519 | -9,394 | -3,719 | 3,875 | -6,598 | Upgrade
|
| Change in Accounts Payable | -33,858 | 17,870 | -4,749 | -7,645 | 25,632 | Upgrade
|
| Change in Other Net Operating Assets | -7,978 | -13,786 | -8,428 | -3,835 | -6,899 | Upgrade
|
| Operating Cash Flow | 69,622 | 52,189 | 56,619 | 74,146 | 34,761 | Upgrade
|
| Operating Cash Flow Growth | 33.40% | -7.82% | -23.64% | 113.30% | -13.66% | Upgrade
|
| Capital Expenditures | -49,698 | -29,251 | -29,391 | -34,816 | -17,500 | Upgrade
|
| Sale of Property, Plant & Equipment | 714.42 | 315.51 | 1,477 | 355.22 | 921.82 | Upgrade
|
| Cash Acquisitions | - | - | 5,308 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,447 | -2,541 | -2,755 | -453.03 | -897.58 | Upgrade
|
| Investment in Securities | 1,658 | -12,080 | -8,634 | -6,429 | -15,618 | Upgrade
|
| Other Investing Activities | 533.19 | 25,457 | 943.28 | 4,623 | 31,069 | Upgrade
|
| Investing Cash Flow | -48,377 | -17,802 | -33,356 | -36,494 | -2,498 | Upgrade
|
| Long-Term Debt Issued | 7,768 | 6,711 | 12,881 | 30,795 | 16,060 | Upgrade
|
| Long-Term Debt Repaid | -27,347 | -25,917 | -34,310 | -56,301 | -41,745 | Upgrade
|
| Net Debt Issued (Repaid) | -19,579 | -19,206 | -21,429 | -25,506 | -25,685 | Upgrade
|
| Issuance of Common Stock | - | - | 6,623 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -2,982 | -4,721 | -6,245 | Upgrade
|
| Common Dividends Paid | -6,681 | -6,692 | -6,808 | -4,643 | -4,419 | Upgrade
|
| Other Financing Activities | 652.59 | 169.95 | -279.72 | 135.93 | -738.56 | Upgrade
|
| Financing Cash Flow | -25,607 | -25,728 | -24,876 | -34,734 | -37,087 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1,110 | 2,082 | -224.11 | 617.5 | 484.24 | Upgrade
|
| Net Cash Flow | -5,472 | 10,740 | -1,837 | 3,535 | -4,339 | Upgrade
|
| Free Cash Flow | 19,924 | 22,938 | 27,227 | 39,330 | 17,262 | Upgrade
|
| Free Cash Flow Growth | -13.14% | -15.75% | -30.77% | 127.84% | -20.62% | Upgrade
|
| Free Cash Flow Margin | 1.60% | 1.67% | 2.38% | 3.05% | 1.63% | Upgrade
|
| Free Cash Flow Per Share | 913.70 | 1060.32 | 1247.49 | 1798.78 | 771.60 | Upgrade
|
| Cash Interest Paid | 2,929 | 3,837 | 3,595 | 1,929 | 1,503 | Upgrade
|
| Cash Income Tax Paid | 7,029 | 8,265 | 12,822 | 12,748 | 5,171 | Upgrade
|
| Levered Free Cash Flow | 24,808 | -7,054 | 13,971 | 44,287 | 20,388 | Upgrade
|
| Unlevered Free Cash Flow | 27,783 | -3,691 | 16,842 | 45,996 | 21,729 | Upgrade
|
| Change in Working Capital | -4,540 | -10,466 | -7,888 | -5,042 | -31,116 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.