YG Entertainment Inc. (KOSDAQ: 122870)
South Korea
· Delayed Price · Currency is KRW 46,350
-450 (-0.96%)
Dec 20, 2024, 9:00 AM KST
YG Entertainment 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 | Sep '24 Sep 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 | 2,504 | 61,337 | 33,692 | 6,658 | 9,417 | -21,534 | Upgrade
|
| Depreciation & Amortization | 31,350 | 19,551 | 13,428 | 11,146 | 15,924 | 16,707 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9,226 | -288.95 | -860.72 | 881.31 | 1,861 | 579.44 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 2,197 | 4,126 | Upgrade
|
| Loss (Gain) From Sale of Investments | 977.52 | -29.89 | -4,028 | 2,123 | -19,780 | 5,514 | Upgrade
|
| Loss (Gain) on Equity Investments | 1,140 | 1,892 | -1,469 | -4,515 | 5,881 | -1,100 | Upgrade
|
| Stock-Based Compensation | 426.95 | 932.68 | 913.21 | 1,110 | 1,234 | 837.2 | Upgrade
|
| Provision & Write-off of Bad Debts | 364.34 | 64.17 | 522.4 | 1,175 | -2,710 | 1,993 | Upgrade
|
| Other Operating Activities | -5,062 | 18,843 | 12,925 | 31,534 | 11,520 | 12,611 | Upgrade
|
| Change in Accounts Receivable | 12,806 | -5,700 | -25,822 | -20,340 | -6,862 | 4,505 | Upgrade
|
| Change in Inventory | 967.72 | -5,667 | -5,869 | 1,424 | -21,599 | 4,207 | Upgrade
|
| Change in Accounts Payable | -514.06 | 3,553 | 4,051 | 5,113 | 7,910 | 3,176 | Upgrade
|
| Change in Unearned Revenue | -8,313 | -10,649 | 7,898 | 9,812 | 6,588 | -4,053 | Upgrade
|
| Change in Other Net Operating Assets | -23,584 | 8,704 | 19,270 | -16,792 | 22,966 | 34,119 | Upgrade
|
| Operating Cash Flow | 3,837 | 93,596 | 55,088 | 36,866 | 25,765 | 59,560 | Upgrade
|
| Operating Cash Flow Growth | -96.90% | 69.90% | 49.43% | 43.08% | -56.74% | 165.29% | Upgrade
|
| Capital Expenditures | -6,654 | -11,561 | -8,848 | -32,190 | -32,103 | -40,273 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,175 | 411.18 | 175.33 | 312.11 | 161.98 | 144.95 | Upgrade
|
| Cash Acquisitions | - | - | - | -34.72 | - | - | Upgrade
|
| Divestitures | 129.93 | 239.93 | 1,880 | - | 215.63 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -54,937 | -42,007 | 1,337 | -1,690 | 102.87 | 1,081 | Upgrade
|
| Investment in Securities | 13,396 | -29,700 | -2,280 | -48,312 | 10,805 | 51,360 | Upgrade
|
| Other Investing Activities | -4,011 | 12,833 | -9,844 | 5,222 | 6,710 | -1,259 | Upgrade
|
| Investing Cash Flow | -49,929 | -69,710 | -17,881 | -77,022 | -10,976 | 10,163 | Upgrade
|
| Short-Term Debt Issued | - | - | 451.14 | - | 9,279 | 1,751 | Upgrade
|
| Long-Term Debt Issued | - | 1,069 | - | 10,302 | 3,923 | 2,250 | Upgrade
|
| Total Debt Issued | 1,158 | 1,069 | 451.14 | 10,302 | 13,201 | 4,001 | Upgrade
|
| Short-Term Debt Repaid | - | - | -451.14 | - | -3,279 | -2,411 | Upgrade
|
| Long-Term Debt Repaid | - | -5,199 | -6,669 | -5,743 | -9,930 | -77,230 | Upgrade
|
| Total Debt Repaid | -6,074 | -5,199 | -7,121 | -5,743 | -13,209 | -79,641 | Upgrade
|
| Net Debt Issued (Repaid) | -4,916 | -4,130 | -6,669 | 4,559 | -7.69 | -75,640 | Upgrade
|
| Issuance of Common Stock | 332.81 | 818.04 | 5,381 | 848.7 | 6,179 | 338.01 | Upgrade
|
| Dividends Paid | -5,996 | -4,628 | -4,575 | - | - | -2,910 | Upgrade
|
| Other Financing Activities | -1,065 | 1,637 | 4,571 | 27,089 | -16,607 | -3,229 | Upgrade
|
| Financing Cash Flow | -11,644 | -6,303 | -1,292 | 32,497 | -10,436 | -81,441 | Upgrade
|
| Foreign Exchange Rate Adjustments | 309.66 | -531.55 | 733.83 | -3.37 | -484.72 | 1,204 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2,023 | -397.08 | -653.5 | 27.07 | 197.67 | -273.37 | Upgrade
|
| Net Cash Flow | -59,450 | 16,655 | 35,995 | -7,635 | 4,067 | -10,787 | Upgrade
|
| Free Cash Flow | -2,817 | 82,035 | 46,240 | 4,676 | -6,338 | 19,287 | Upgrade
|
| Free Cash Flow Growth | - | 77.41% | 888.85% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -0.76% | 14.41% | 11.82% | 1.45% | -2.48% | 7.61% | Upgrade
|
| Free Cash Flow Per Share | -151.91 | 4425.01 | 2498.99 | 255.35 | -346.90 | 1068.51 | Upgrade
|
| Cash Interest Paid | 258.3 | 134.39 | 134.4 | 118.55 | 110.48 | 1,190 | Upgrade
|
| Cash Income Tax Paid | 16,284 | 14,283 | 11,468 | 7,907 | 3,589 | 14,534 | Upgrade
|
| Levered Free Cash Flow | -51,160 | 14,031 | 36,132 | -7,658 | -11,095 | 10,782 | Upgrade
|
| Unlevered Free Cash Flow | -50,669 | 14,373 | 36,413 | -7,443 | -10,657 | 12,001 | Upgrade
|
| Change in Net Working Capital | 9,362 | 2,200 | -3,136 | -3,204 | -577.88 | -32,596 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.