Wemade Max Co., Ltd. (KOSDAQ: 101730)
South Korea
· Delayed Price · Currency is KRW 10,170
-180 (-1.74%)
Oct 11, 2024, 9:00 AM KST
Wemade Max Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 837.18 | 6,407 | 25,263 | -1,281 | -10,405 | -13,934 | Upgrade
|
| Depreciation & Amortization | 3,644 | 3,315 | 2,264 | 1,989 | 1,623 | 2,904 | Upgrade
|
| Loss (Gain) From Sale of Assets | -563.78 | -29.34 | -46.25 | -14.08 | -3.02 | 11.13 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,318 | 1,318 | 331.61 | 361.91 | 1,688 | 750 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2,717 | 2,607 | 188.88 | 7.81 | - | 953.1 | Upgrade
|
| Loss (Gain) on Equity Investments | 1,019 | 468.84 | 1,240 | 1,026 | 2,328 | 3,269 | Upgrade
|
| Stock-Based Compensation | 73.75 | 85.24 | 284.65 | 96.04 | 4.28 | 32.15 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -23.22 | 33.89 | 73.22 | 373.75 | Upgrade
|
| Other Operating Activities | -4,439 | -5,447 | -1,037 | -69.24 | 1,380 | 187.1 | Upgrade
|
| Change in Accounts Receivable | -2,876 | -198.44 | 7,894 | 304.95 | -1,490 | -302.98 | Upgrade
|
| Change in Other Net Operating Assets | 1,918 | 696.6 | -1,191 | -194.78 | -84.73 | -1,607 | Upgrade
|
| Operating Cash Flow | 3,648 | 9,223 | 35,170 | 2,261 | -4,887 | -7,364 | Upgrade
|
| Operating Cash Flow Growth | -81.45% | -73.78% | 1455.55% | - | - | - | Upgrade
|
| Capital Expenditures | -715.78 | -1,091 | -297.4 | -164.8 | -179.5 | -189.47 | Upgrade
|
| Sale of Property, Plant & Equipment | 17.09 | 28.99 | 38.57 | 0.9 | 3.02 | 1.3 | Upgrade
|
| Divestitures | - | - | 16,786 | 299.87 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1,493 | -1,108 | -316.66 | -33.12 | -909.12 | -978.32 | Upgrade
|
| Investment in Securities | 4,411 | -5,302 | 1,251 | -3,949 | 942.59 | 6,790 | Upgrade
|
| Other Investing Activities | -251.99 | -1,140 | -888.48 | -1,323 | -186.89 | 241.19 | Upgrade
|
| Investing Cash Flow | 1,506 | -8,581 | -17,932 | -4,592 | -1,066 | 5,936 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 5,000 | - | Upgrade
|
| Total Debt Issued | - | - | - | - | 5,000 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -5,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,933 | -1,419 | -1,341 | -894.32 | - | Upgrade
|
| Total Debt Repaid | -2,061 | -1,933 | -1,419 | -1,341 | -5,894 | - | Upgrade
|
| Net Debt Issued (Repaid) | -2,061 | -1,933 | -1,419 | -1,341 | -894.32 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 17,067 | - | Upgrade
|
| Repurchase of Common Stock | -0.13 | -0.13 | -364.21 | - | - | - | Upgrade
|
| Dividends Paid | - | -67.37 | - | - | - | - | Upgrade
|
| Other Financing Activities | -13.02 | -17.07 | -12.46 | 30.03 | 11.98 | 17.11 | Upgrade
|
| Financing Cash Flow | -2,074 | -2,017 | 13,204 | 5,690 | 18,185 | 17.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | 301.31 | 26.64 | 135.7 | 457.73 | -53.11 | 63.09 | Upgrade
|
| Net Cash Flow | 3,381 | -1,348 | 30,577 | 3,817 | 12,179 | -1,348 | Upgrade
|
| Free Cash Flow | 2,932 | 8,132 | 34,872 | 2,096 | -5,066 | -7,553 | Upgrade
|
| Free Cash Flow Growth | -84.41% | -76.68% | 1563.66% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 4.07% | 11.66% | 40.44% | 5.90% | -13.36% | -24.78% | Upgrade
|
| Free Cash Flow Per Share | 88.82 | 246.32 | 1119.66 | 135.08 | -611.56 | -920.76 | Upgrade
|
| Cash Interest Paid | 581.84 | 708.34 | 533.85 | 228.68 | 75.99 | - | Upgrade
|
| Cash Income Tax Paid | 252.05 | 2,049 | 621.6 | 369.81 | 15.2 | 41.32 | Upgrade
|
| Levered Free Cash Flow | 34,959 | 39,329 | -18,962 | 5,535 | -3,711 | -4,249 | Upgrade
|
| Unlevered Free Cash Flow | 36,152 | 40,550 | -17,925 | 5,974 | -3,182 | -3,764 | Upgrade
|
| Change in Net Working Capital | -36,338 | -37,045 | 35,269 | -3,904 | 510.12 | -1,315 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.