Messe eSang Co.,Ltd (KOSDAQ:408920)
South Korea flag South Korea · Delayed Price · Currency is KRW
2,310.00
0.00 (0.00%)
At close: Jun 5, 2025, 3:30 PM KST

Messe eSang Co.,Ltd Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22
Net Income
13,64013,5525,3326,984
Depreciation & Amortization
1,7051,6051,2361,195
Loss (Gain) From Sale of Assets
0-3.760.18-0.36
Asset Writedown & Restructuring Costs
253.07253.07260.89-
Loss (Gain) From Sale of Investments
-0.45-0.22-0.23-0.13
Provision & Write-off of Bad Debts
51.21125.5228147.64
Other Operating Activities
-476.05510.133,581-238.66
Change in Accounts Receivable
567.17-1,151-255.91225.71
Change in Inventory
---68.63
Change in Accounts Payable
---13.48-
Change in Unearned Revenue
-62.93--56.96-2.24
Change in Other Net Operating Assets
2,763300.36-1,0671,043
Operating Cash Flow
18,44015,1919,2449,423
Operating Cash Flow Growth
61.35%64.32%-1.90%-
Capital Expenditures
-3,461-3,527-867.44-108.73
Sale of Property, Plant & Equipment
-2.2--
Cash Acquisitions
---53.33-
Sale (Purchase) of Intangibles
--430-7.63-248.81
Investment in Securities
-2,500-2,5509,0477,000
Other Investing Activities
000-0
Investing Cash Flow
-6,049-6,5778,0996,268
Long-Term Debt Repaid
--431.49-354.64-252.51
Net Debt Issued (Repaid)
-450.59-431.49-354.64-252.51
Issuance of Common Stock
38.9138.91--
Repurchase of Common Stock
---82.81-
Dividends Paid
-2,157-2,157--
Other Financing Activities
-685.13-685.13-1.79-
Financing Cash Flow
-3,254-3,234-439.24-252.51
Foreign Exchange Rate Adjustments
16.2216.260.06-0.14
Net Cash Flow
9,1535,39616,90515,439
Free Cash Flow
14,97911,6648,3779,315
Free Cash Flow Growth
41.66%39.24%-10.07%-
Free Cash Flow Margin
21.93%17.39%16.48%24.30%
Free Cash Flow Per Share
347.56270.69197.82238.64
Cash Interest Paid
867.73863.67561.35561.48
Cash Income Tax Paid
3,3042,3512,1911,891
Levered Free Cash Flow
13,6118,0516,177-
Unlevered Free Cash Flow
14,1738,6036,702-
Change in Net Working Capital
-5,159-267.35639.97-
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.