ESR Kendall Square REIT Co., Ltd. (KRX:365550)
South Korea
· Delayed Price · Currency is KRW 4,335.00
-100.00 (-2.25%)
At close: Dec 5, 2025
ESR Kendall Square REIT Cash Flow Statement
Financials in millions KRW. Fiscal year is June - May.
Millions KRW. Fiscal year is Jun - May.
Fiscal Year | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2023 | 2022 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | Nov '24 Nov 30, 2024 | May '24 May 31, 2024 | Nov '23 Nov 30, 2023 | May '23 May 31, 2023 | 2022 - 2018 |
| Net Income | 19,557 | 7,201 | 45,068 | 23,705 | 56,028 | Upgrade
|
| Depreciation & Amortization | 32,401 | 31,616 | 31,211 | 29,697 | 27,668 | Upgrade
|
| Loss (Gain) on Equity Investments | -19,201 | -3,936 | -36,301 | -11,126 | -33,707 | Upgrade
|
| Provision & Write-off of Bad Debts | 4,564 | - | - | - | - | Upgrade
|
| Other Operating Activities | 13,682 | 251.59 | 5,016 | 36,107 | 7,529 | Upgrade
|
| Change in Unearned Revenue | -840.12 | 1,486 | 170.1 | -1,230 | 1,230 | Upgrade
|
| Change in Other Net Operating Assets | 1,084 | -21,204 | 1,701 | -4,144 | -4,190 | Upgrade
|
| Operating Cash Flow | 51,248 | 15,414 | 46,865 | 73,009 | 54,557 | Upgrade
|
| Operating Cash Flow Growth | 232.47% | -67.11% | -35.81% | 33.82% | 5.10% | Upgrade
|
| Capital Expenditures | -430 | -162,308 | -222,029 | -196.67 | -263,929 | Upgrade
|
| Investment in Securities | -3,058 | 23,757 | -9,710 | 54,528 | -4,297 | Upgrade
|
| Other Investing Activities | - | - | -415.4 | - | 786 | Upgrade
|
| Investing Cash Flow | -3,488 | -138,551 | -232,154 | 54,331 | -237,439 | Upgrade
|
| Total Debt Issued | - | 837,000 | 780,000 | 20,000 | 225,200 | Upgrade
|
| Total Debt Repaid | -9,200 | -675,600 | -510,000 | -40,000 | - | Upgrade
|
| Net Debt Issued (Repaid) | -9,200 | 161,400 | 270,000 | -20,000 | 225,200 | Upgrade
|
| Dividends Paid | -58,386 | -58,386 | -58,386 | -57,534 | -57,960 | Upgrade
|
| Other Financing Activities | 671.73 | 3,600 | 6,177 | 365.6 | 4,480 | Upgrade
|
| Financing Cash Flow | -66,915 | 106,614 | 217,790 | -77,168 | 171,720 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | -0 | - | Upgrade
|
| Net Cash Flow | -19,155 | -16,523 | 32,501 | 50,172 | -11,162 | Upgrade
|
| Free Cash Flow | 50,818 | -146,894 | -175,164 | 72,813 | -209,371 | Upgrade
|
| Free Cash Flow Margin | 43.29% | -129.13% | -156.74% | 68.75% | -211.56% | Upgrade
|
| Free Cash Flow Per Share | 238.48 | -689.35 | -822.02 | 341.70 | -982.55 | Upgrade
|
| Cash Interest Paid | 51,594 | 61,058 | 54,947 | 31,750 | 30,679 | Upgrade
|
| Cash Income Tax Paid | -757.48 | 890.51 | -4,656 | 4,396 | -253.16 | Upgrade
|
| Levered Free Cash Flow | 29,926 | -129,188 | -188,703 | 43,523 | -210,664 | Upgrade
|
| Unlevered Free Cash Flow | 66,822 | -96,478 | -156,693 | 67,032 | -190,753 | Upgrade
|
| Change in Working Capital | 244.11 | -19,718 | 1,871 | -5,374 | -2,961 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.