Misto Holdings Corp. (KRX:081660)
South Korea flag South Korea · Delayed Price · Currency is KRW
35,450
0.00 (0.00%)
Last updated: Jun 9, 2025

Misto Holdings Cash Flow Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
93,93484,22042,580343,730235,232139,030
Upgrade
Depreciation & Amortization
158,208150,873132,867112,46699,225100,466
Upgrade
Loss (Gain) From Sale of Assets
-26,9673,4737,667-4,669-243.891,005
Upgrade
Asset Writedown & Restructuring Costs
-----5,047
Upgrade
Loss (Gain) From Sale of Investments
-598.42-1,6445,926-10,4541,030-664.68
Upgrade
Loss (Gain) on Equity Investments
-64,584-61,616-63,911-45,602-48,560-42,601
Upgrade
Stock-Based Compensation
43,29143,77243,13135,03631,45418,934
Upgrade
Provision & Write-off of Bad Debts
-3,109-1,2742,5203,713124.210,968
Upgrade
Other Operating Activities
269,757252,219160,25030,041201,917110,551
Upgrade
Change in Accounts Receivable
-29,094-46,46429,212-23,66252,855-12,655
Upgrade
Change in Inventory
65,851109,301265,839-524,250-114,920105,687
Upgrade
Change in Accounts Payable
40,14425,575-28,344-4,06572,051-308.32
Upgrade
Change in Other Net Operating Assets
-93,834-64,390-19,907-50,959-5,6069,546
Upgrade
Operating Cash Flow
452,998494,045577,830-138,675524,558445,004
Upgrade
Operating Cash Flow Growth
-19.17%-14.50%--17.88%39.44%
Upgrade
Capital Expenditures
-147,300-146,483-159,647-85,415-50,178-39,292
Upgrade
Sale of Property, Plant & Equipment
746.62715.421,3926,735562.37832.09
Upgrade
Cash Acquisitions
-14,479-----
Upgrade
Divestitures
--131.14---
Upgrade
Sale (Purchase) of Intangibles
-5,788-6,245-40,569-122,948-6,470-9,915
Upgrade
Investment in Securities
-37,558-36,568-46,568333.6717,498-8,056
Upgrade
Other Investing Activities
-6,593-5,589-536.2-1,533-1,943777.28
Upgrade
Investing Cash Flow
-210,964-194,239-245,860-202,792-39,591-55,171
Upgrade
Long-Term Debt Issued
-1,878,3422,728,7962,268,342358,188963,828
Upgrade
Long-Term Debt Repaid
--1,858,173-2,614,560-1,888,450-586,750-1,020,394
Upgrade
Net Debt Issued (Repaid)
24,29920,169114,236379,892-228,562-56,566
Upgrade
Repurchase of Common Stock
-114,932-76,898----23,491
Upgrade
Dividends Paid
-103,424-102,162-98,368-146,228-41,943-46,221
Upgrade
Other Financing Activities
-102,180-94,612-323,094-204,305-26,665-8,232
Upgrade
Financing Cash Flow
-296,237-253,502-307,22729,358-297,171-134,509
Upgrade
Foreign Exchange Rate Adjustments
36,47251,260153,46120,31540,760-16,708
Upgrade
Miscellaneous Cash Flow Adjustments
0-----
Upgrade
Net Cash Flow
-17,73197,564178,203-291,793228,556238,615
Upgrade
Free Cash Flow
305,698347,561418,182-224,090474,380405,713
Upgrade
Free Cash Flow Growth
-23.54%-16.89%--16.93%48.99%
Upgrade
Free Cash Flow Margin
7.07%8.14%10.44%-5.31%12.50%12.97%
Upgrade
Free Cash Flow Per Share
5178.255846.686958.59-3728.877893.726728.32
Upgrade
Cash Interest Paid
98,13997,06573,90930,80921,39735,852
Upgrade
Cash Income Tax Paid
133,470127,274118,729123,079105,495112,021
Upgrade
Levered Free Cash Flow
160,727163,360336,372-444,657327,030450,279
Upgrade
Unlevered Free Cash Flow
226,262227,953391,275-422,810341,404473,012
Upgrade
Change in Net Working Capital
3,995-4,306-268,940598,8339,204-208,579
Upgrade
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.