GaeaSoft Corp. (KOSDAQ:051160)
South Korea
· Delayed Price · Currency is KRW 11,290
+90 (0.80%)
Last updated: Jun 19, 2025
GaeaSoft Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
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 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 18,995 | 17,852 | 10,568 | -2,568 | 6,822 | 7,706 | Upgrade
|
| Depreciation & Amortization | 14,813 | 15,681 | 15,236 | 15,109 | 9,787 | 7,035 | Upgrade
|
| Loss (Gain) From Sale of Assets | 25.13 | - | 46.97 | 0.01 | -5.37 | 15.33 | Upgrade
|
| Asset Writedown & Restructuring Costs | 716.85 | 716.85 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -836.49 | -505.05 | -826.25 | 3,311 | 1,309 | -2,719 | Upgrade
|
| Loss (Gain) on Equity Investments | 365.33 | 594.88 | 482.09 | 222.84 | 43.04 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 151.37 | -103.95 | -182.49 | 542.28 | - | 71.71 | Upgrade
|
| Other Operating Activities | 12,496 | 13,917 | 5,278 | -748.92 | 1,530 | 6,512 | Upgrade
|
| Change in Accounts Receivable | 3,597 | 6,385 | 3,842 | 8,417 | 302.06 | -1,244 | Upgrade
|
| Change in Inventory | -2,984 | -1,832 | 2,574 | -2,146 | -2,580 | -1,520 | Upgrade
|
| Change in Accounts Payable | 3,219 | -1,004 | 3,558 | -1,673 | 2,123 | 8,689 | Upgrade
|
| Change in Unearned Revenue | 1,471 | 1,147 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -9,160 | -10,190 | -12,367 | -5,354 | -1,665 | 972.96 | Upgrade
|
| Operating Cash Flow | 42,869 | 42,658 | 28,209 | 15,112 | 17,667 | 25,518 | Upgrade
|
| Operating Cash Flow Growth | -3.76% | 51.22% | 86.66% | -14.46% | -30.77% | 187.78% | Upgrade
|
| Capital Expenditures | -5,125 | -5,034 | -9,703 | -9,927 | -12,263 | -2,900 | Upgrade
|
| Sale of Property, Plant & Equipment | 58.25 | 58.25 | 567.92 | - | 11.26 | 2.36 | Upgrade
|
| Cash Acquisitions | -3,728 | -3,728 | - | -5,419 | - | - | Upgrade
|
| Divestitures | 3,752 | 3,752 | - | 32,815 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -376.93 | -388.09 | -473.57 | -500.53 | -247.61 | -244.21 | Upgrade
|
| Investment in Securities | -12,677 | 1,677 | 85,000 | -98,000 | -2,765 | -5,433 | Upgrade
|
| Other Investing Activities | -990.31 | -28.79 | 264.33 | -7,137 | -5,499 | -611.64 | Upgrade
|
| Investing Cash Flow | -19,084 | -3,689 | 75,659 | -88,163 | -20,767 | -9,232 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 44.61 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 37,600 | Upgrade
|
| Total Debt Issued | - | - | - | 44.61 | - | 37,600 | Upgrade
|
| Long-Term Debt Repaid | - | -11,196 | -12,119 | -15,032 | -6,861 | -5,348 | Upgrade
|
| Total Debt Repaid | -11,363 | -11,196 | -12,119 | -15,032 | -6,861 | -5,348 | Upgrade
|
| Net Debt Issued (Repaid) | -11,363 | -11,196 | -12,119 | -14,988 | -6,861 | 32,252 | Upgrade
|
| Issuance of Common Stock | - | - | - | 14,989 | - | - | Upgrade
|
| Repurchase of Common Stock | -11,723 | -10,012 | - | - | - | - | Upgrade
|
| Other Financing Activities | -60 | -60 | 1,220 | 14,632 | 75,397 | - | Upgrade
|
| Financing Cash Flow | -23,146 | -21,269 | -10,899 | 14,634 | 68,536 | 32,252 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 3,752 | 3,752 | - | 3,244 | -0 | 0 | Upgrade
|
| Net Cash Flow | 4,391 | 21,453 | 92,969 | -55,172 | 65,435 | 48,538 | Upgrade
|
| Free Cash Flow | 37,745 | 37,624 | 18,507 | 5,185 | 5,404 | 22,618 | Upgrade
|
| Free Cash Flow Growth | 8.14% | 103.30% | 256.92% | -4.05% | -76.11% | 218.82% | Upgrade
|
| Free Cash Flow Margin | 6.86% | 6.88% | 3.64% | 1.14% | 1.43% | 8.74% | Upgrade
|
| Free Cash Flow Per Share | 2486.43 | 2439.82 | 1195.94 | 336.89 | 370.76 | 1551.91 | Upgrade
|
| Cash Interest Paid | 2,062 | 2,270 | 2,256 | 0.82 | - | 0.06 | Upgrade
|
| Cash Income Tax Paid | 4,021 | 2,600 | 6,598 | 1,112 | 2,084 | 629 | Upgrade
|
| Levered Free Cash Flow | 24,144 | 25,277 | 18,364 | -2,310 | 1,347 | 24,172 | Upgrade
|
| Unlevered Free Cash Flow | 25,928 | 27,173 | 20,498 | -409.01 | 3,840 | 25,105 | Upgrade
|
| Change in Net Working Capital | 2,108 | 1,173 | -5,934 | 2,913 | -1,558 | -14,968 | Upgrade
|
Updated Nov 11, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.