D&C Media Co.,Ltd. (KOSDAQ:263720)
South Korea flag South Korea · Delayed Price · Currency is KRW
14,700
+190 (1.31%)
At close: Oct 2, 2025

D&C Media Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202017 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2017 - 2019
Net Income
7,90011,1474,0026,14415,10010,867
Upgrade
Depreciation & Amortization
3,3102,6302,1412,2691,330301.83
Upgrade
Loss (Gain) From Sale of Assets
130.94153.359.4312.6655.46-
Upgrade
Loss (Gain) From Sale of Investments
4.51-186.26-133.15-3,775-76.33
Upgrade
Loss (Gain) on Equity Investments
346.19618.36852.275.15-90.13-46.43
Upgrade
Stock-Based Compensation
114.951.89199.76392344.85-
Upgrade
Other Operating Activities
-2,943201.02753.59-1,5161,4181,189
Upgrade
Change in Accounts Receivable
553.74-7,81446.691,817-866.96-555.79
Upgrade
Change in Inventory
-181.25-120.98-238.38-234.58-278.15190.93
Upgrade
Change in Accounts Payable
-32.01-88.5358.6679.24-14.29-37.7
Upgrade
Change in Other Net Operating Assets
-2,4007,274-3,333-3,392-203.77550.13
Upgrade
Operating Cash Flow
11,01314,0514,6785,44413,02012,383
Upgrade
Operating Cash Flow Growth
40.05%200.34%-14.07%-58.18%5.14%145.93%
Upgrade
Capital Expenditures
-230.94-904.88-175.51-423.34-239.12-669.03
Upgrade
Sale of Property, Plant & Equipment
9.854.2953.18--619.36
Upgrade
Cash Acquisitions
----718.26-13,740-
Upgrade
Divestitures
-40--2.84--
Upgrade
Sale (Purchase) of Intangibles
-6,930-6,104-248.66-13.2744.63-2.16
Upgrade
Investment in Securities
-3,217-3,747-4,993-8,4632,531-5,247
Upgrade
Other Investing Activities
349.63-165.26172.93-59.04-722
Upgrade
Investing Cash Flow
-10,042-10,899-5,191-9,623-11,476-5,297
Upgrade
Short-Term Debt Issued
-----54.88
Upgrade
Long-Term Debt Issued
-297.351,113---
Upgrade
Total Debt Issued
610.01297.351,113--54.88
Upgrade
Long-Term Debt Repaid
--743.36-1,825-725.62-557.9-238.75
Upgrade
Net Debt Issued (Repaid)
-423.78-446.01-712.39-725.62-557.9-183.87
Upgrade
Issuance of Common Stock
-562.55455.6-1,350-
Upgrade
Repurchase of Common Stock
-349.15-349.15--459.95--364.07
Upgrade
Other Financing Activities
-3,988-3,960-0114.0826.67-1,979
Upgrade
Financing Cash Flow
-4,761-4,192-256.79-1,071818.77-2,527
Upgrade
Foreign Exchange Rate Adjustments
106.3364.43-40.06-59.49--
Upgrade
Miscellaneous Cash Flow Adjustments
----0--
Upgrade
Net Cash Flow
-3,684-975.87-809.82-5,3092,3634,559
Upgrade
Free Cash Flow
10,78213,1464,5035,02112,78111,714
Upgrade
Free Cash Flow Growth
53.09%191.95%-10.32%-60.71%9.11%170.26%
Upgrade
Free Cash Flow Margin
13.10%15.74%7.46%8.20%18.96%20.29%
Upgrade
Free Cash Flow Per Share
868.361058.29368.10411.821047.29959.33
Upgrade
Cash Interest Paid
285.91210.8963.5331.636.3648.35
Upgrade
Cash Income Tax Paid
1,600547.93596.763,6513,1311,846
Upgrade
Levered Free Cash Flow
635.252,7743,5984,27416,9589,139
Upgrade
Unlevered Free Cash Flow
780.142,9063,6674,30416,9679,145
Upgrade
Change in Working Capital
-2,059-750.31-3,466-1,730-1,363147.58
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.