KRAFTON, Inc. (KRX:259960)
South Korea
· Delayed Price · Currency is KRW 377,000
-500 (-0.13%)
Last updated: May 30, 2025
KRAFTON 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 | 1,328,147 | 1,306,090 | 595,362 | 500,154 | 519,878 | 556,267 | Upgrade
|
| Depreciation & Amortization | 110,433 | 106,440 | 108,016 | 107,433 | 67,548 | 44,153 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,299 | 1,646 | -25,614 | -7,247 | -11,715 | -422.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | 11,293 | 11,322 | 252,533 | 149,181 | 26,535 | 6,653 | Upgrade
|
| Loss (Gain) From Sale of Investments | -362,120 | -452,297 | -132,491 | 57,494 | -21,863 | -3,772 | Upgrade
|
| Loss (Gain) on Equity Investments | 55,139 | 66,645 | 39,730 | 35,304 | 974.92 | 272.98 | Upgrade
|
| Stock-Based Compensation | 78,205 | 102,405 | 27,642 | -63,555 | 167,027 | 36,813 | Upgrade
|
| Provision & Write-off of Bad Debts | 562.97 | -82.04 | -3,283 | 3,261 | 653.21 | 943.61 | Upgrade
|
| Other Operating Activities | 33,549 | 42,227 | -60,084 | -134,963 | -303.72 | 160,587 | Upgrade
|
| Change in Accounts Receivable | 31,077 | -233,261 | -162,899 | -27,657 | -56,715 | -124,825 | Upgrade
|
| Change in Accounts Payable | 123.17 | 3.44 | 171.42 | 34.3 | -13.49 | - | Upgrade
|
| Change in Unearned Revenue | 44,545 | 39,105 | 55,354 | -14,664 | -4,619 | -31,057 | Upgrade
|
| Change in Other Net Operating Assets | -114,680 | -82,314 | -32,090 | -92,072 | 26,522 | 3,359 | Upgrade
|
| Operating Cash Flow | 1,218,574 | 907,929 | 662,346 | 512,703 | 713,908 | 648,972 | Upgrade
|
| Operating Cash Flow Growth | 65.24% | 37.08% | 29.19% | -28.18% | 10.01% | 947.67% | Upgrade
|
| Capital Expenditures | -28,905 | -31,676 | -377,898 | -33,701 | -168,072 | -94,586 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,274 | 477.82 | 791.48 | 193.79 | 785.46 | 181.29 | Upgrade
|
| Cash Acquisitions | -20,052 | - | -1,576 | -43,667 | -618,664 | -8,065 | Upgrade
|
| Divestitures | - | - | - | - | - | 1 | Upgrade
|
| Sale (Purchase) of Intangibles | -771.44 | -6,166 | 24,652 | 4,816 | 8,536 | -3,297 | Upgrade
|
| Investment in Securities | -1,178,328 | -725,178 | -34,770 | -2,684,240 | -405,073 | 109,063 | Upgrade
|
| Other Investing Activities | -93,558 | -81,558 | -27,083 | -26,557 | -18,110 | -4,596 | Upgrade
|
| Investing Cash Flow | -1,308,188 | -831,616 | -394,207 | -2,862,954 | -1,199,699 | -828.26 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 7,000 | - | - | Upgrade
|
| Total Debt Issued | 1,721 | - | - | 7,000 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -400 | -0.45 | -601.45 | Upgrade
|
| Long-Term Debt Repaid | - | -63,211 | -56,856 | -63,937 | -38,576 | -26,930 | Upgrade
|
| Total Debt Repaid | -65,494 | -63,211 | -56,856 | -64,337 | -38,576 | -27,531 | Upgrade
|
| Net Debt Issued (Repaid) | -63,773 | -63,211 | -56,856 | -57,337 | -38,576 | -27,531 | Upgrade
|
| Issuance of Common Stock | 4,599 | 4,101 | 219.77 | 112.99 | 2,772,968 | 430.88 | Upgrade
|
| Repurchase of Common Stock | -205,184 | -199,300 | -167,988 | - | - | - | Upgrade
|
| Other Financing Activities | -198.33 | -248.55 | -683.94 | 1,131 | 1,765 | 0 | Upgrade
|
| Financing Cash Flow | -264,556 | -258,658 | -225,308 | -56,093 | 2,736,157 | -27,100 | Upgrade
|
| Foreign Exchange Rate Adjustments | 28,672 | 42,956 | 3,529 | 61,722 | 49,098 | -47,934 | Upgrade
|
| Net Cash Flow | -325,498 | -139,389 | 46,360 | -2,344,622 | 2,299,464 | 573,110 | Upgrade
|
| Free Cash Flow | 1,189,669 | 876,253 | 284,449 | 479,002 | 545,836 | 554,386 | Upgrade
|
| Free Cash Flow Growth | 183.89% | 208.05% | -40.62% | -12.24% | -1.54% | 1114.80% | Upgrade
|
| Free Cash Flow Margin | 40.77% | 32.34% | 14.89% | 25.84% | 28.95% | 33.19% | Upgrade
|
| Free Cash Flow Per Share | 25941.51 | 19042.78 | 6091.60 | 10128.52 | 12369.69 | 13477.95 | Upgrade
|
| Cash Interest Paid | 9,264 | 8,926 | 8,444 | 1,496 | 11,764 | 5,101 | Upgrade
|
| Cash Income Tax Paid | 306,424 | 263,083 | 145,595 | 244,579 | 204,952 | 144,323 | Upgrade
|
| Levered Free Cash Flow | 1,064,791 | 867,218 | 209,277 | 131,208 | 609,341 | 471,760 | Upgrade
|
| Unlevered Free Cash Flow | 1,070,702 | 873,129 | 214,846 | 135,944 | 613,687 | 475,301 | Upgrade
|
| Change in Net Working Capital | -81,294 | 36,587 | 47,518 | 348,810 | -131,836 | -8,861 | Upgrade
|
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.