i-Scream Media CO., LTD. (KOSDAQ:461300)
South Korea
· Delayed Price · Currency is KRW 20,800
-900 (-4.15%)
Jun 19, 2025, 3:30 PM KST
i-Scream Media CO., LTD. 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 30,147 | 31,076 | 30,235 | 22,403 | - | 7,134 | Upgrade
|
| Depreciation & Amortization | 5,475 | 5,398 | 4,378 | 3,623 | - | 190.92 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.35 | -0.7 | - | 0.51 | Upgrade
|
| Asset Writedown & Restructuring Costs | 9,695 | 9,695 | 123.37 | 458.6 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -905.59 | -784.07 | -1,197 | 1,104 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 100.1 | 99.23 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 797.44 | 1,082 | 934.85 | 381.63 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 397.93 | 11.52 | 38.58 | 2.74 | - | 15.53 | Upgrade
|
| Other Operating Activities | -2,997 | 1,544 | -3,492 | 8,229 | - | 1,440 | Upgrade
|
| Change in Accounts Receivable | -1,959 | -10,422 | 531.82 | -3,541 | - | -1,911 | Upgrade
|
| Change in Inventory | -824.17 | -653.47 | -964.85 | 1,809 | - | 220.32 | Upgrade
|
| Change in Accounts Payable | -296.13 | 1,622 | -3,649 | -3,766 | - | 2,022 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | 541.33 | Upgrade
|
| Change in Other Net Operating Assets | 2,861 | 1,339 | 3,183 | 5,103 | - | -4,398 | Upgrade
|
| Operating Cash Flow | 42,492 | 40,007 | 30,120 | 35,806 | - | 5,256 | Upgrade
|
| Operating Cash Flow Growth | 56.28% | 32.82% | -15.88% | - | - | -23.15% | Upgrade
|
| Capital Expenditures | -1,011 | -851.84 | -1,047 | -287.16 | - | - | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.4 | 1.18 | - | 13.61 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -3,668 | Upgrade
|
| Sale (Purchase) of Intangibles | -21,904 | -21,578 | -4,898 | -536.05 | - | -1,257 | Upgrade
|
| Investment in Securities | -59,191 | -6,816 | -4,225 | -24,073 | - | -100 | Upgrade
|
| Other Investing Activities | 90.06 | -305.77 | -613.05 | -382.41 | - | -14 | Upgrade
|
| Investing Cash Flow | -82,010 | -29,546 | -10,777 | -25,272 | - | -1,300 | Upgrade
|
| Long-Term Debt Repaid | - | -2,550 | -1,681 | -1,460 | - | - | Upgrade
|
| Total Debt Repaid | -2,598 | -2,550 | -1,681 | -1,460 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -2,598 | -2,550 | -1,681 | -1,460 | - | - | Upgrade
|
| Issuance of Common Stock | 76,684 | 76,457 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -9,509 | -7,863 | - | - | - | - | Upgrade
|
| Other Financing Activities | -1.75 | -0 | - | - | - | - | Upgrade
|
| Financing Cash Flow | 64,575 | 66,044 | -1,681 | -1,460 | - | - | Upgrade
|
| Foreign Exchange Rate Adjustments | 50.37 | 50.37 | - | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | -0 | -0 | - | 0 | Upgrade
|
| Net Cash Flow | 25,107 | 76,555 | 17,663 | 9,074 | - | 3,956 | Upgrade
|
| Free Cash Flow | 41,481 | 39,155 | 29,073 | 35,518 | - | 5,256 | Upgrade
|
| Free Cash Flow Growth | 59.24% | 34.68% | -18.15% | - | - | -22.75% | Upgrade
|
| Free Cash Flow Margin | 27.12% | 25.73% | 23.63% | 34.11% | - | 6.65% | Upgrade
|
| Free Cash Flow Per Share | 3178.32 | 3417.88 | - | 3337.43 | - | - | Upgrade
|
| Cash Interest Paid | - | - | - | 1.53 | - | - | Upgrade
|
| Cash Income Tax Paid | 12,541 | 8,478 | 11,206 | 59.85 | - | - | Upgrade
|
| Levered Free Cash Flow | 22,945 | 11,649 | 17,628 | 33,408 | - | 5,902 | Upgrade
|
| Unlevered Free Cash Flow | 22,998 | 11,700 | 17,681 | 33,460 | - | 5,910 | Upgrade
|
| Change in Net Working Capital | -12,309 | 1,061 | 2,795 | -11,171 | -1,265 | -2,644 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.