Studio Dragon Corporation (KOSDAQ:253450)
South Korea
· Delayed Price · Currency is KRW 54,700
+1,700 (3.21%)
Jun 19, 2025, 3:30 PM KST
Studio Dragon 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 | 2016 - 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 | 2016 - 2019 |
| Net Income | 15,658 | 33,488 | 30,083 | 50,565 | 39,048 | 29,619 | Upgrade
|
| Depreciation & Amortization | 132,630 | 146,621 | 186,115 | 153,306 | 99,071 | 116,203 | Upgrade
|
| Loss (Gain) From Sale of Assets | 10.38 | 17.59 | 34.91 | -72.58 | 651.14 | -4.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | 18,424 | 18,424 | 14,387 | 8,976 | 3,882 | 3,259 | Upgrade
|
| Loss (Gain) From Sale of Investments | 911.32 | 854.2 | 543.02 | -1,028 | 1,275 | 1,190 | Upgrade
|
| Loss (Gain) on Equity Investments | 368.05 | 361.45 | -96.35 | -56.18 | - | - | Upgrade
|
| Stock-Based Compensation | 315.71 | 291.67 | 167.34 | 110.78 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 652.89 | 676.96 | 103.4 | 21.66 | 47.39 | 35.98 | Upgrade
|
| Other Operating Activities | -23,182 | -24,668 | -7,579 | 4,836 | 2,594 | -1,036 | Upgrade
|
| Change in Accounts Receivable | 48,467 | 64,579 | 14,643 | -37,339 | -2,534 | -29,875 | Upgrade
|
| Change in Accounts Payable | -3,860 | -7,699 | -4,513 | -806.13 | 9,908 | -13,628 | Upgrade
|
| Change in Unearned Revenue | 46,633 | -2,483 | -19,595 | 25,654 | 29,114 | 284.99 | Upgrade
|
| Change in Other Net Operating Assets | -75,726 | -50,846 | -169,548 | -267,079 | -191,433 | -100,839 | Upgrade
|
| Operating Cash Flow | 161,304 | 179,617 | 44,745 | -62,912 | -8,375 | 5,210 | Upgrade
|
| Operating Cash Flow Growth | 34.67% | 301.43% | - | - | - | - | Upgrade
|
| Capital Expenditures | -1,118 | -1,135 | -2,862 | -4,535 | -2,329 | -7,186 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.14 | 7.14 | 13.25 | 636.31 | 486.94 | 19.55 | Upgrade
|
| Cash Acquisitions | - | - | - | -27,693 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -472.1 | -1,144 | 172.69 | -2,520 | -758.83 | -1,184 | Upgrade
|
| Investment in Securities | 7,400 | 7,400 | -541.9 | -11,892 | 28,289 | -8,704 | Upgrade
|
| Other Investing Activities | 4,431 | 4,514 | 2,472 | 2,349 | 1,134 | 728.37 | Upgrade
|
| Investing Cash Flow | 10,249 | 9,643 | -746.71 | -43,355 | 26,522 | -16,325 | Upgrade
|
| Short-Term Debt Issued | - | 51,500 | 20,000 | 250,000 | 50,000 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 1,000 | Upgrade
|
| Total Debt Issued | 51,300 | 51,500 | 20,000 | 250,000 | 50,000 | 1,000 | Upgrade
|
| Short-Term Debt Repaid | - | -220,000 | -20,000 | -80,000 | -50,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,507 | -1,272 | -3,459 | -2,904 | -1,436 | Upgrade
|
| Total Debt Repaid | -221,537 | -221,507 | -21,272 | -83,459 | -52,904 | -1,436 | Upgrade
|
| Net Debt Issued (Repaid) | -170,237 | -170,007 | -1,272 | 166,541 | -2,904 | -435.58 | Upgrade
|
| Issuance of Common Stock | - | - | - | 3,000 | 270.6 | 840.5 | Upgrade
|
| Other Financing Activities | -2,843 | -4,796 | -7,664 | -4,196 | -335.77 | -394.1 | Upgrade
|
| Financing Cash Flow | -173,081 | -174,803 | -8,936 | 165,344 | -2,969 | 10.83 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3,539 | 5,313 | -364.85 | -7.97 | 343.36 | 362.66 | Upgrade
|
| Net Cash Flow | 2,010 | 19,770 | 34,698 | 59,070 | 15,521 | -10,741 | Upgrade
|
| Free Cash Flow | 160,185 | 178,483 | 41,882 | -67,447 | -10,705 | -1,975 | Upgrade
|
| Free Cash Flow Growth | 37.03% | 326.15% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 32.57% | 32.45% | 5.56% | -9.66% | -2.20% | -0.38% | Upgrade
|
| Free Cash Flow Per Share | 5328.81 | 5937.48 | 1393.36 | -2246.58 | -356.73 | -69.57 | Upgrade
|
| Cash Interest Paid | 2,748 | 4,796 | 7,664 | 4,195 | 334.88 | 329.06 | Upgrade
|
| Cash Income Tax Paid | 11,570 | 16,139 | 22,274 | 9,810 | 11,076 | 15,353 | Upgrade
|
| Levered Free Cash Flow | 118,195 | 164,919 | 192,699 | 137,561 | 144,584 | 125,820 | Upgrade
|
| Unlevered Free Cash Flow | 121,100 | 167,824 | 198,174 | 140,644 | 145,070 | 126,182 | Upgrade
|
| Change in Net Working Capital | 21,287 | -1,352 | 19,858 | 46,385 | -16,226 | 12,350 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.