KineMaster Corporation (KOSDAQ: 139670)
South Korea
· Delayed Price · Currency is KRW 2,945.00
-120.00 (-3.92%)
Dec 20, 2024, 3:19 PM KST
KineMaster 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 | 830.87 | 2,623 | -15,346 | -1,280 | 2,458 | 61.73 | Upgrade
|
| Depreciation & Amortization | 644.89 | 659.53 | 1,224 | 1,012 | 935.87 | 698.04 | Upgrade
|
| Loss (Gain) From Sale of Assets | 3.69 | 0.12 | 148.45 | 0.05 | - | 34.57 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 50.77 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 346.23 | -13.79 | 1,000 | -0.08 | -6.12 | -56.04 | Upgrade
|
| Stock-Based Compensation | 118.01 | 174.02 | 256.68 | - | - | 244.61 | Upgrade
|
| Provision & Write-off of Bad Debts | -55.95 | -68.04 | 408.4 | - | -10.43 | 20.67 | Upgrade
|
| Other Operating Activities | 1,117 | 119.28 | -2,485 | -418.5 | 1,333 | 635.17 | Upgrade
|
| Change in Accounts Receivable | 60.71 | 34.2 | -141.34 | 1,314 | 995.79 | -424.26 | Upgrade
|
| Change in Accounts Payable | - | - | - | - | 85.26 | 16.68 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | -11.25 | Upgrade
|
| Change in Other Net Operating Assets | 226.18 | 441.86 | -275.26 | -2,366 | -2,156 | -457.4 | Upgrade
|
| Operating Cash Flow | 3,205 | 3,970 | -15,159 | -1,739 | 3,635 | 762.53 | Upgrade
|
| Operating Cash Flow Growth | 970.15% | - | - | - | 376.72% | - | Upgrade
|
| Capital Expenditures | - | -38.33 | -318.26 | -225.94 | -419.31 | -126.37 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 29.85 | 12.7 | 0.37 | - | 1 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.01 | -3.4 | -20.11 | -518.89 | -2.8 | 29.82 | Upgrade
|
| Investment in Securities | 2,588 | -3,950 | -2,281 | -8,214 | 1,740 | 1,152 | Upgrade
|
| Other Investing Activities | 0.01 | 294.44 | 590.79 | 15.85 | -50.69 | -8.1 | Upgrade
|
| Investing Cash Flow | 2,588 | -3,667 | -2,016 | -8,943 | 1,267 | 1,048 | Upgrade
|
| Long-Term Debt Repaid | - | -397.36 | -1,337 | -777.83 | -704.1 | -464.79 | Upgrade
|
| Total Debt Repaid | -399.13 | -397.36 | -1,337 | -777.83 | -704.1 | -464.79 | Upgrade
|
| Net Debt Issued (Repaid) | -399.13 | -397.36 | -1,337 | -777.83 | -704.1 | -464.79 | Upgrade
|
| Issuance of Common Stock | - | - | - | 10,907 | - | - | Upgrade
|
| Other Financing Activities | -0.02 | -0.03 | -0 | -0 | - | - | Upgrade
|
| Financing Cash Flow | -399.16 | -397.39 | 7,163 | 10,129 | -704.1 | -464.79 | Upgrade
|
| Foreign Exchange Rate Adjustments | -207.17 | 1.07 | 178.26 | 1,047 | -701.66 | -134.41 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | 0 | 0 | -0 | Upgrade
|
| Net Cash Flow | 5,187 | -92.88 | -9,834 | 494.33 | 3,497 | 1,211 | Upgrade
|
| Free Cash Flow | 3,205 | 3,932 | -15,477 | -1,965 | 3,216 | 636.15 | Upgrade
|
| Free Cash Flow Growth | 3096.88% | - | - | - | 405.50% | - | Upgrade
|
| Free Cash Flow Margin | 23.27% | 23.44% | -79.66% | -8.32% | 10.79% | 3.28% | Upgrade
|
| Free Cash Flow Per Share | 227.83 | 283.11 | -1142.51 | -147.76 | 246.25 | 48.71 | Upgrade
|
| Cash Interest Paid | 14.39 | 13.11 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | 82.23 | 93.84 | -156.24 | 773.72 | 666.04 | 371.08 | Upgrade
|
| Levered Free Cash Flow | 1,156 | 2,392 | -8,577 | -876.14 | 2,970 | 1,107 | Upgrade
|
| Unlevered Free Cash Flow | 1,165 | 2,400 | -8,556 | -867.94 | 2,980 | 1,116 | Upgrade
|
| Change in Net Working Capital | -331 | -444.89 | -311.76 | 360.51 | 98.49 | -71.61 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.