DoubleUGames Co., Ltd. (KRX:192080)
South Korea
· Delayed Price · Currency is KRW 50,200
+400 (0.80%)
At close: Jun 5, 2025, 3:30 PM KST
DoubleUGames 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 | 174,283 | 187,182 | 149,063 | -132,223 | 125,464 | 112,304 | Upgrade
|
Depreciation & Amortization | 12,196 | 12,408 | 8,704 | 12,339 | 27,658 | 44,547 | Upgrade
|
Loss (Gain) From Sale of Assets | -267.48 | -257.64 | -11.06 | 8.79 | 0.23 | 1.6 | Upgrade
|
Asset Writedown & Restructuring Costs | 705.31 | 705.31 | - | 301,874 | - | - | Upgrade
|
Loss (Gain) From Sale of Investments | -15,538 | -18,125 | -2,544 | 5,071 | -120.95 | 469.7 | Upgrade
|
Loss (Gain) on Equity Investments | - | - | - | 3.52 | 2.68 | 0.33 | Upgrade
|
Stock-Based Compensation | 1,837 | 2,281 | 663.01 | - | - | - | Upgrade
|
Other Operating Activities | 86,239 | 80,691 | 88,711 | -4,086 | 34,740 | 50,704 | Upgrade
|
Change in Accounts Receivable | 275.5 | 1,111 | -2,296 | -5,319 | 6,081 | -3,858 | Upgrade
|
Change in Other Net Operating Assets | 7,930 | 8,748 | -146,411 | -58,846 | -4,326 | -2,351 | Upgrade
|
Operating Cash Flow | 267,659 | 274,744 | 95,879 | 118,824 | 189,499 | 201,818 | Upgrade
|
Operating Cash Flow Growth | 116.37% | 186.55% | -19.31% | -37.30% | -6.10% | 22.74% | Upgrade
|
Capital Expenditures | -2,014 | -1,928 | -632.46 | -1,144 | -596.55 | -494.03 | Upgrade
|
Sale of Property, Plant & Equipment | 73.07 | 54.28 | 22.66 | 69.95 | 14.51 | - | Upgrade
|
Cash Acquisitions | -34,955 | - | -36,359 | - | - | - | Upgrade
|
Sale (Purchase) of Intangibles | -736.66 | -817.46 | -56.1 | -119.78 | -98.06 | -36.26 | Upgrade
|
Investment in Securities | 39,883 | -37,924 | -8,913 | 87,337 | -183,282 | -22,230 | Upgrade
|
Other Investing Activities | 13,615 | 7,601 | 156.82 | -0 | -0.03 | - | Upgrade
|
Investing Cash Flow | 15,865 | -33,013 | -45,781 | 86,143 | -183,962 | -22,760 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | 48,604 | 35,000 | Upgrade
|
Long-Term Debt Issued | - | - | - | - | 49,821 | - | Upgrade
|
Total Debt Issued | - | - | - | - | 98,425 | 35,000 | Upgrade
|
Short-Term Debt Repaid | - | - | - | -50,000 | - | -75,000 | Upgrade
|
Long-Term Debt Repaid | - | -26,221 | -37,971 | -7,168 | -6,382 | -119,191 | Upgrade
|
Total Debt Repaid | -25,749 | -26,221 | -37,971 | -57,168 | -6,382 | -194,191 | Upgrade
|
Net Debt Issued (Repaid) | -25,749 | -26,221 | -37,971 | -57,168 | 92,043 | -159,191 | Upgrade
|
Issuance of Common Stock | - | - | - | - | - | 291.84 | Upgrade
|
Repurchase of Common Stock | - | -247.05 | -4,722 | -16,439 | - | - | Upgrade
|
Dividends Paid | -16,950 | -16,950 | -9,976 | -11,883 | -5,941 | -5,902 | Upgrade
|
Other Financing Activities | - | - | - | - | 32,153 | - | Upgrade
|
Financing Cash Flow | -42,699 | -43,419 | -52,669 | -85,490 | 118,255 | -164,800 | Upgrade
|
Foreign Exchange Rate Adjustments | 47,423 | 48,762 | -1,676 | -636.57 | 64.07 | -34.78 | Upgrade
|
Net Cash Flow | 288,248 | 247,075 | -4,247 | 118,841 | 123,856 | 14,222 | Upgrade
|
Free Cash Flow | 265,645 | 272,816 | 95,246 | 117,680 | 188,902 | 201,323 | Upgrade
|
Free Cash Flow Growth | 115.86% | 186.43% | -19.06% | -37.70% | -6.17% | 23.24% | Upgrade
|
Free Cash Flow Margin | 41.84% | 43.07% | 16.36% | 19.06% | 30.27% | 30.59% | Upgrade
|
Free Cash Flow Per Share | 13397.78 | 13760.39 | 4802.28 | 5796.42 | 9273.28 | 9884.14 | Upgrade
|
Cash Interest Paid | 2,053 | 2,282 | 2,334 | 2,342 | 1,035 | 3,112 | Upgrade
|
Cash Income Tax Paid | 35,876 | 30,080 | 10,310 | 30,881 | 36,494 | 36,774 | Upgrade
|
Levered Free Cash Flow | 200,020 | 164,808 | -2,983 | 236,807 | 142,185 | 161,332 | Upgrade
|
Unlevered Free Cash Flow | 201,285 | 166,265 | -1,547 | 239,078 | 143,180 | 167,845 | Upgrade
|
Change in Net Working Capital | -40,714 | -1,143 | 142,870 | -113,091 | 2,761 | -2,464 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.