Daewon Media Co., Ltd. (KOSDAQ:048910)
South Korea flag South Korea · Delayed Price · Currency is KRW
10,370
-380 (-3.53%)
At close: Jun 5, 2025, 3:30 PM KST

Daewon Media Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
-1,717-1,5676,2145,6095,6754,097
Upgrade
Depreciation & Amortization
18,89319,11720,11917,2809,1869,130
Upgrade
Loss (Gain) From Sale of Assets
44.8241.4119.8424.93134.76-0.43
Upgrade
Asset Writedown & Restructuring Costs
1,1251,0141,5261,8742,120174.49
Upgrade
Loss (Gain) From Sale of Investments
626.531,570-205.853,243-4.64141.65
Upgrade
Loss (Gain) on Equity Investments
-2,011-1,5492,398800.88-23.9468.17
Upgrade
Provision & Write-off of Bad Debts
358.09-17.541,956-174.11-667.97-568.95
Upgrade
Other Operating Activities
4,4501,5021,813-553.565,0632,987
Upgrade
Change in Accounts Receivable
-4,7022,372-4,362-5,540-2,6843,758
Upgrade
Change in Inventory
-7,624-7,391-5,246-9,242-6,017432.88
Upgrade
Change in Accounts Payable
2,4374,3494,0582,342130.6-647.79
Upgrade
Change in Unearned Revenue
776.18889.67228.05-884.77-228.17-75.96
Upgrade
Change in Other Net Operating Assets
-2,968-5,1563,197-1,659-4,227-5,807
Upgrade
Operating Cash Flow
9,68915,17531,71713,1208,45713,690
Upgrade
Operating Cash Flow Growth
-64.06%-52.15%141.74%55.15%-38.23%495.81%
Upgrade
Capital Expenditures
-3,089-3,174-955.26-1,599-1,066-425.54
Upgrade
Sale of Property, Plant & Equipment
14.3611.13170.22345.80.52
Upgrade
Cash Acquisitions
---1,113---
Upgrade
Divestitures
-----200
Upgrade
Sale (Purchase) of Intangibles
-12,591-11,390-11,322-12,045-6,417-7,106
Upgrade
Investment in Securities
-366.663,703-4,116-11,367-6,587-2,019
Upgrade
Other Investing Activities
360.28-1,095-1,532-230.63309.66-29.1
Upgrade
Investing Cash Flow
-16,572-12,745-18,569-25,239-13,915-9,479
Upgrade
Short-Term Debt Issued
-3,50332,38047,02459,52167,939
Upgrade
Total Debt Issued
31,9353,50332,38047,02459,52167,939
Upgrade
Short-Term Debt Repaid
--8,343-35,135-41,395-55,843-68,375
Upgrade
Long-Term Debt Repaid
--2,595-2,211-1,734-2,106-2,361
Upgrade
Total Debt Repaid
-8,767-10,938-37,346-43,129-57,950-70,736
Upgrade
Net Debt Issued (Repaid)
23,168-7,436-4,9663,8961,571-2,797
Upgrade
Issuance of Common Stock
---1,530800-
Upgrade
Dividends Paid
-1,466-1,466-1,466-257.5-206-257.5
Upgrade
Other Financing Activities
5.45193.04-12.53-257.711,448183
Upgrade
Financing Cash Flow
21,707-8,708-6,44416,9103,613-2,871
Upgrade
Foreign Exchange Rate Adjustments
29.5522.7910.51-0.238.47-8.5
Upgrade
Net Cash Flow
14,854-6,2556,7154,791-1,8361,331
Upgrade
Free Cash Flow
6,60012,00130,76211,5217,39013,265
Upgrade
Free Cash Flow Growth
-74.15%-60.99%167.01%55.89%-44.28%1136.34%
Upgrade
Free Cash Flow Margin
2.67%4.68%9.73%3.80%2.46%4.98%
Upgrade
Free Cash Flow Per Share
551.73993.112545.57953.37611.571097.65
Upgrade
Cash Interest Paid
1,2821,2801,3041,392409.63272.72
Upgrade
Cash Income Tax Paid
3,7625,4734,2194,9241,308979.04
Upgrade
Levered Free Cash Flow
-9,402-2,99615,3556,4481,9587,640
Upgrade
Unlevered Free Cash Flow
-7,372-1,06417,1787,3062,2277,878
Upgrade
Change in Net Working Capital
11,1906,526-866.855,3376,432-2,585
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.