ESR Kendall Square REIT Co Ltd
KRX:365550
ESR Kendall Square REIT Co Ltd
KRX:365550
Price:
4 325
KRW
-0.69%
Market Cap:
₩1.1T
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
ESR Kendall Square REIT Co Ltd
KRX:365550
|
KR |
|
S
|
Shenzhen Minglida Precision Technology Co Ltd
SZSE:301268
|
CN |
Cash Flow Statement
Cash Flow Statement
ESR Kendall Square REIT Co Ltd
ESR Kendall Square REIT Co Ltd
Currency: KRW
| Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(1 494)
|
(2 995)
|
4 040
|
6 822
|
14 895
|
22 436
|
39 661
|
42 085
|
42 938
|
44 509
|
40 776
|
39 341
|
39 866
|
50 924
|
34 387
|
31 812
|
26 135
|
16 726
|
13 379
|
5 743
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
15
|
20
|
26
|
27
|
33
|
43
|
55
|
|
| Other Non-Cash Items |
653
|
5 496
|
9 026
|
16 239
|
20 991
|
27 212
|
18 836
|
23 646
|
29 269
|
30 190
|
34 441
|
37 054
|
37 969
|
28 981
|
47 755
|
51 626
|
59 282
|
70 463
|
74 865
|
82 290
|
|
| Cash Taxes Paid |
1
|
8
|
7
|
426
|
934
|
1 091
|
159
|
600
|
(74)
|
430
|
568
|
2 630
|
2 071
|
1 972
|
(130)
|
(2 460)
|
(1 883)
|
(2 128)
|
67
|
1 320
|
|
| Cash Interest Paid |
0
|
2 228
|
5 779
|
12 104
|
16 480
|
26 548
|
29 863
|
30 155
|
32 392
|
26 635
|
28 569
|
29 949
|
31 215
|
41 126
|
43 349
|
46 321
|
58 003
|
54 963
|
56 326
|
57 260
|
|
| Change in Working Capital |
382
|
(4 600)
|
(4 529)
|
(5 604)
|
(8 802)
|
(16 520)
|
(18 977)
|
(24 491)
|
(24 958)
|
(17 812)
|
(21 985)
|
(13 776)
|
(14 063)
|
(24 040)
|
(22 224)
|
(39 383)
|
(54 304)
|
(49 839)
|
(54 957)
|
(54 368)
|
|
| Cash from Operating Activities |
(459)
N/A
|
(2 098)
-357%
|
8 537
N/A
|
17 457
+104%
|
27 083
+55%
|
33 129
+22%
|
39 520
+19%
|
41 241
+4%
|
47 249
+15%
|
56 888
+20%
|
53 232
-6%
|
62 619
+18%
|
63 783
+2%
|
55 881
-12%
|
59 937
+7%
|
44 082
-26%
|
31 140
-29%
|
37 384
+20%
|
33 331
-11%
|
33 720
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
(130)
|
(130)
|
0
|
|
| Other Items |
(4)
|
(1 161 897)
|
(1 161 907)
|
(1 361 166)
|
(1 423 799)
|
(1 108 500)
|
(1 073 088)
|
(874 185)
|
(811 410)
|
33 576
|
(118 937)
|
(91 322)
|
(91 554)
|
(213 817)
|
(88 912)
|
(112 102)
|
(185 223)
|
(62 912)
|
(70 890)
|
(127 630)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(1 161 897)
-27 736 085%
|
(1 161 907)
0%
|
(1 361 166)
-17%
|
(1 423 799)
-5%
|
(1 108 500)
+22%
|
(1 073 190)
+3%
|
(874 287)
+19%
|
(811 512)
+7%
|
33 474
N/A
|
(118 937)
N/A
|
(91 322)
+23%
|
(91 554)
0%
|
(213 817)
-134%
|
(88 912)
+58%
|
(112 102)
-26%
|
(185 353)
-65%
|
(63 042)
+66%
|
(71 020)
-13%
|
(127 760)
-80%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
240 742
|
584 773
|
593 545
|
0
|
0
|
450 795
|
442 024
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134 146
|
|
| Net Issuance of Debt |
0
|
450 002
|
450 500
|
639 200
|
701 644
|
674 269
|
621 000
|
0
|
0
|
0
|
112 600
|
92 600
|
102 600
|
237 600
|
125 000
|
0
|
215 700
|
76 100
|
76 100
|
66 100
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(19 264)
|
(19 264)
|
(38 460)
|
0
|
(47 751)
|
(47 751)
|
(57 534)
|
0
|
(57 747)
|
(57 747)
|
(57 960)
|
0
|
(58 386)
|
(58 386)
|
(58 386)
|
0
|
|
| Other |
118 000
|
141 135
|
131 865
|
136 387
|
22 281
|
6 847
|
16 133
|
11 611
|
0
|
133
|
2 240
|
2 307
|
2 423
|
5 256
|
3 271
|
2 993
|
4 888
|
1 707
|
2 136
|
3 271
|
|
| Cash from Financing Activities |
358 742
N/A
|
1 175 910
+228%
|
1 175 910
N/A
|
1 369 132
+16%
|
1 061 956
-22%
|
1 112 649
+5%
|
1 040 697
-6%
|
847 475
-19%
|
771 847
-9%
|
(100 389)
N/A
|
57 306
N/A
|
37 373
-35%
|
47 276
+26%
|
185 108
+292%
|
70 311
-62%
|
90 032
+28%
|
162 202
+80%
|
19 421
-88%
|
19 850
+2%
|
145 131
+631%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
358 278
N/A
|
11 915
-97%
|
22 540
+89%
|
25 423
+13%
|
(334 759)
N/A
|
37 277
N/A
|
7 027
-81%
|
14 428
+105%
|
7 584
-47%
|
(10 027)
N/A
|
(8 399)
+16%
|
8 670
N/A
|
19 505
+125%
|
27 172
+39%
|
41 337
+52%
|
22 013
-47%
|
7 989
-64%
|
(6 238)
N/A
|
(17 839)
-186%
|
51 091
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(459)
N/A
|
(2 098)
-357%
|
8 537
N/A
|
17 457
+104%
|
27 083
+55%
|
33 129
+22%
|
39 418
+19%
|
41 241
+5%
|
47 249
+15%
|
56 888
+20%
|
53 232
-6%
|
62 619
+18%
|
63 783
+2%
|
55 881
-12%
|
59 937
+7%
|
44 082
-26%
|
31 010
-30%
|
37 254
+20%
|
33 201
-11%
|
33 720
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
