I

IS Dongseo Co Ltd
KRX:010780

Watchlist Manager
IS Dongseo Co Ltd
KRX:010780
Watchlist
Price: 20 700 KRW 0.49% Market Closed
Market Cap: 624.9B KRW
Have any thoughts about
IS Dongseo Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
IS Dongseo Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
44 733
50 427
53 583
85 035
95 294
101 282
130 272
150 062
168 365
214 028
210 421
216 641
233 204
194 968
174 636
277 260
223 047
243 839
245 688
91 935
104 213
74 262
68 845
75 102
142 579
141 598
142 561
121 771
66 704
110 673
178 612
230 491
255 012
204 862
261 085
245 807
221 250
160 256
56 026
40 402
4 580
Depreciation & Amortization
57 475
60 134
62 427
63 843
64 722
64 963
64 580
63 997
63 037
62 834
63 732
64 799
65 779
66 706
67 265
67 820
68 352
69 137
70 890
73 341
78 966
40 835
36 431
30 534
22 090
52 440
49 520
47 177
45 384
47 879
48 294
49 261
48 871
52 117
53 275
53 243
51 871
50 861
50 208
50 933
52 997
Other Non-Cash Items
50 141
48 721
49 418
26 987
26 411
36 800
49 258
84 510
110 126
112 668
136 800
138 315
138 656
161 322
131 376
158 395
137 166
164 549
149 295
85 950
89 028
9 428
(5 815)
28 532
36 982
84 538
131 028
136 532
144 033
208 934
212 956
214 535
222 449
170 897
99 889
117 067
133 277
227 472
315 463
301 314
290 027
Cash Taxes Paid
8 523
8 741
13 108
18 690
24 599
23 323
25 900
29 000
33 916
33 105
51 595
72 746
80 008
98 462
71 358
88 733
77 477
68 520
68 652
31 860
22 493
13 642
19 957
15 152
18 500
21 382
18 308
47 160
87 708
85 586
91 755
111 869
98 679
101 882
121 276
102 395
87 614
99 989
83 786
64 255
67 404
Cash Interest Paid
27 271
31 433
30 492
29 795
27 628
22 763
26 615
28 740
31 985
36 729
35 907
37 023
37 060
32 964
34 740
33 541
35 139
50 629
47 365
49 104
53 085
41 848
46 647
53 709
52 792
61 170
62 106
66 881
73 824
70 307
76 372
69 610
68 794
69 243
73 143
80 145
87 695
100 499
113 286
116 071
117 655
Change in Working Capital
(62 458)
4 767
(81 200)
(21 129)
(138 064)
(383 815)
(355 330)
(530 507)
(527 659)
(283 679)
(220 357)
(207 041)
(238 585)
(311 694)
(474 834)
(434 787)
(167 178)
(221 391)
26 354
18 062
(180 784)
(241 683)
(346 853)
(198 772)
(458 372)
(392 991)
(454 253)
(428 718)
(147 444)
(143 238)
(18 095)
(103 807)
(81 427)
648
(88 471)
(211 564)
(130 940)
(310 125)
(264 128)
(258 218)
(466 403)
Cash from Operating Activities
89 891
N/A
164 049
+82%
84 227
-49%
154 735
+84%
48 364
-69%
(180 769)
N/A
(111 218)
+38%
(231 937)
-109%
(186 131)
+20%
105 851
N/A
190 597
+80%
212 713
+12%
199 053
-6%
111 303
-44%
(101 558)
N/A
68 689
N/A
261 388
+281%
256 134
-2%
492 228
+92%
269 288
-45%
91 423
-66%
(117 158)
N/A
(247 391)
-111%
(64 603)
+74%
(256 719)
-297%
(114 414)
+55%
(131 143)
-15%
(123 237)
+6%
108 676
N/A
224 248
+106%
421 767
+88%
390 480
-7%
444 905
+14%
428 525
-4%
325 778
-24%
204 554
-37%
275 459
+35%
128 463
-53%
157 569
+23%
134 432
-15%
(118 798)
N/A
Investing Cash Flow
Capital Expenditures
(88 808)
(102 403)
(94 568)
(89 748)
(79 766)
(70 913)
(90 252)
(100 377)
(114 732)
(147 392)
(118 232)
(120 246)
(119 387)
(84 233)
(78 778)
(82 339)
(88 938)
(78 528)
(93 159)
(75 563)
(63 785)
(24 780)
(7 836)
4 407
17 999
(20 970)
(20 358)
(20 370)
(15 840)
(36 684)
(61 899)
(72 283)
(85 057)
(77 148)
(67 279)
(69 764)
(67 798)
(68 658)
(74 559)
(67 016)
(64 900)
Other Items
6 152
(29 218)
(43 191)
(31 091)
(14 903)
6 603
24 320
(78 928)
(26 830)
(909)
(31 641)
52 295
(27 244)
(53 663)
(68 477)
(87 181)
(103 542)
(112 388)
(76 654)
(151 375)
(122 676)
(13 791)
(14 376)
(21 607)
15 698
(188 783)
(208 939)
(156 617)
(162 428)
(42 013)
(89 543)
(101 411)
(140 385)
(248 293)
(39 550)
36 593
(14 446)
64 580
(57 660)
(73 155)
26 428
Cash from Investing Activities
(82 656)
N/A
(131 622)
-59%
(137 760)
-5%
(120 839)
+12%
(94 669)
+22%
(64 311)
+32%
(65 933)
-3%
(179 307)
-172%
(141 563)
+21%
(148 301)
-5%
(149 873)
-1%
(67 950)
+55%
(146 631)
-116%
(137 897)
+6%
(147 256)
-7%
(169 523)
-15%
(192 481)
-14%
(190 916)
+1%
(169 813)
+11%
(226 937)
-34%
(186 461)
+18%
(38 570)
+79%
(22 210)
+42%
(17 199)
+23%
33 698
N/A
(209 753)
N/A
(229 298)
-9%
(176 987)
+23%
(178 268)
-1%
(78 697)
+56%
(151 443)
-92%
(173 694)
-15%
(225 442)
-30%
(325 440)
-44%
(106 829)
+67%
(33 172)
+69%
(82 244)
-148%
(4 077)
+95%
(132 218)
-3 143%
(140 171)
-6%
(38 472)
+73%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
(3 775)
(9 709)
0
0
0
0
0
0
0
0
(9 984)
(9 984)
(9 984)
(9 984)
0
0
0
0
(9 922)
(9 922)
(14 977)
(29 895)
0
0
0
0
0
0
0
Net Issuance of Debt
68 011
(228)
25 549
35 792
85 957
359 858
263 740
425 023
311 459
82 020
29 720
90 825
71 456
91 341
276 121
(65 688)
(117 467)
(75 632)
(162 136)
107 198
243 336
294 067
296 973
173 555
412 661
437 847
442 401
436 168
(38 633)
(169 450)
(216 884)
(329 413)
66 052
32 033
176 558
148 556
99 008
105 778
(75 661)
21 380
(122 249)
Cash Paid for Dividends
0
0
0
(10 213)
(10 213)
(10 213)
(10 213)
(13 635)
(13 635)
(13 635)
(13 635)
(30 718)
(30 718)
(30 718)
(30 718)
(33 872)
(33 872)
(33 872)
0
(36 982)
(36 982)
(36 982)
0
(21 600)
(21 600)
(21 600)
0
(30 445)
(30 445)
(30 445)
(30 819)
(36 612)
(36 612)
(36 612)
0
0
0
0
0
(45 367)
(45 367)
Other
(239)
(591)
(863)
(869)
(3 117)
(458)
(56)
(3 259)
(3 376)
(3 065)
(2 937)
133
2 634
(349)
(536)
254
1 504
3 651
4 113
3 883
2 900
787
942
361
865
1 752
963
1 218
497
664
867
1 854
1 910
12 688
12 608
11 656
11 407
(77)
(52)
(1 055)
(1 327)
Cash from Financing Activities
67 772
N/A
(819)
N/A
24 686
N/A
24 710
+0%
72 627
+194%
349 187
+381%
253 471
-27%
408 130
+61%
294 448
-28%
65 320
-78%
13 149
-80%
60 239
+358%
39 596
-34%
50 565
+28%
235 157
+365%
(109 013)
N/A
(155 768)
-43%
(105 852)
+32%
(191 894)
-81%
74 098
N/A
209 255
+182%
257 872
+23%
250 949
-3%
142 332
-43%
381 942
+168%
408 015
+7%
421 764
+3%
406 943
-4%
(68 581)
N/A
(199 231)
-191%
(256 758)
-29%
(374 093)
-46%
16 373
N/A
(21 787)
N/A
132 955
N/A
140 239
+5%
95 497
-32%
105 701
+11%
(75 714)
N/A
(25 041)
+67%
(168 943)
-575%
Change in Cash
Effect of Foreign Exchange Rates
(216)
471
739
863
488
(43)
(433)
(261)
(1 921)
420
148
388
2 131
(776)
(359)
(198)
(500)
321
625
239
1 303
107
905
261
(776)
(816)
(1 958)
(1 243)
(644)
36
48
242
502
18
(196)
(573)
(759)
(856)
(394)
3
(622)
Net Change in Cash
74 791
N/A
32 079
-57%
(28 108)
N/A
59 469
N/A
26 810
-55%
104 064
+288%
75 887
-27%
(3 375)
N/A
(35 167)
-942%
23 290
N/A
54 021
+132%
205 390
+280%
94 149
-54%
23 195
-75%
(14 016)
N/A
(210 045)
-1 399%
(87 361)
+58%
(40 313)
+54%
131 146
N/A
116 688
-11%
115 520
-1%
102 251
-11%
(17 747)
N/A
60 791
N/A
158 145
+160%
83 032
-47%
59 365
-29%
105 476
+78%
(138 817)
N/A
(53 643)
+61%
13 614
N/A
(157 064)
N/A
236 338
N/A
81 315
-66%
351 708
+333%
311 048
-12%
287 952
-7%
229 231
-20%
(50 757)
N/A
(30 777)
+39%
(326 835)
-962%
Free Cash Flow
Free Cash Flow
1 083
N/A
61 646
+5 592%
(10 341)
N/A
64 987
N/A
(31 402)
N/A
(251 682)
-701%
(201 470)
+20%
(332 314)
-65%
(300 863)
+9%
(41 541)
+86%
72 365
N/A
92 467
+28%
79 666
-14%
27 070
-66%
(180 336)
N/A
(13 650)
+92%
172 450
N/A
177 606
+3%
399 069
+125%
193 725
-51%
27 638
-86%
(141 938)
N/A
(255 227)
-80%
(60 196)
+76%
(238 720)
-297%
(135 384)
+43%
(151 501)
-12%
(143 607)
+5%
92 837
N/A
187 565
+102%
359 867
+92%
318 197
-12%
359 848
+13%
351 377
-2%
258 499
-26%
134 790
-48%
207 661
+54%
59 806
-71%
83 011
+39%
67 416
-19%
(183 699)
N/A