GungHo Online Entertainment, Inc. (TYO: 3765)
Japan
· Delayed Price · Currency is JPY 3,086.00
+4.00 (0.13%)
Sep 25, 2024, 3:15 PM JST
GungHo Online Entertainment Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 25,178 | 29,729 | 28,937 | 36,705 | 26,849 | 27,677 | Upgrade
|
| Depreciation & Amortization | 1,366 | 1,210 | 983 | 919 | 2,590 | 954 | Upgrade
|
| Loss (Gain) From Sale of Assets | 183 | 186 | 47 | 131 | 3,338 | 1,025 | Upgrade
|
| Loss (Gain) From Sale of Investments | -679 | -607 | - | -3,207 | 14 | -89 | Upgrade
|
| Other Operating Activities | -7,708 | -8,020 | -11,380 | -10,386 | -8,077 | -8,637 | Upgrade
|
| Change in Accounts Receivable | 3,281 | -76 | -2,873 | 312 | -2,879 | 4,632 | Upgrade
|
| Change in Inventory | -264 | -298 | 58 | 44 | -70 | 23 | Upgrade
|
| Change in Accounts Payable | -5,267 | -1,722 | 3,633 | -694 | 445 | -3,110 | Upgrade
|
| Change in Other Net Operating Assets | 1,128 | 112 | -745 | -171 | 2,004 | 1,171 | Upgrade
|
| Operating Cash Flow | 17,218 | 20,514 | 18,660 | 23,653 | 24,214 | 23,646 | Upgrade
|
| Operating Cash Flow Growth | -29.81% | 9.94% | -21.11% | -2.32% | 2.40% | 8.03% | Upgrade
|
| Capital Expenditures | -603 | -617 | -431 | -676 | -2,639 | -3,838 | Upgrade
|
| Divestitures | - | - | - | - | - | -89 | Upgrade
|
| Investment in Securities | -54,745 | -12,170 | -1,995 | -4,937 | -2,851 | -2,713 | Upgrade
|
| Other Investing Activities | -984 | -1,823 | -369 | -501 | -982 | -481 | Upgrade
|
| Investing Cash Flow | -56,332 | -14,610 | -2,795 | -5,414 | -6,472 | -7,121 | Upgrade
|
| Long-Term Debt Issued | - | 500 | 210 | 100 | 701 | 200 | Upgrade
|
| Total Debt Issued | - | 500 | 210 | 100 | 701 | 200 | Upgrade
|
| Long-Term Debt Repaid | - | -219 | -228 | -206 | -360 | -218 | Upgrade
|
| Total Debt Repaid | -75 | -219 | -228 | -206 | -360 | -218 | Upgrade
|
| Net Debt Issued (Repaid) | -75 | 281 | -18 | -106 | 341 | -18 | Upgrade
|
| Repurchase of Common Stock | -9,864 | -5,015 | -5,024 | -10,062 | -2,993 | -4,843 | Upgrade
|
| Dividends Paid | -1,794 | -1,854 | -3,822 | -2,032 | -2,085 | -2,130 | Upgrade
|
| Other Financing Activities | -471 | -445 | -401 | -193 | 27 | -70 | Upgrade
|
| Financing Cash Flow | -12,204 | -7,033 | -9,265 | -12,393 | -4,710 | -7,061 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,190 | 1,101 | 990 | 261 | 166 | -337 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 2 | 1 | - | -1 | -1 | -2 | Upgrade
|
| Net Cash Flow | -50,126 | -27 | 7,590 | 6,106 | 13,197 | 9,125 | Upgrade
|
| Free Cash Flow | 16,615 | 19,897 | 18,229 | 22,977 | 21,575 | 19,808 | Upgrade
|
| Free Cash Flow Growth | -31.61% | 9.15% | -20.66% | 6.50% | 8.92% | 0.95% | Upgrade
|
| Free Cash Flow Margin | 14.93% | 15.88% | 17.28% | 21.96% | 21.83% | 19.54% | Upgrade
|
| Free Cash Flow Per Share | 278.42 | 327.14 | 290.82 | 340.73 | 314.62 | 280.50 | Upgrade
|
| Cash Interest Paid | 20 | 21 | 16 | 14 | 22 | 28 | Upgrade
|
| Cash Income Tax Paid | 7,552 | 7,899 | 11,247 | 10,350 | 8,082 | 8,636 | Upgrade
|
| Levered Free Cash Flow | 13,020 | 16,402 | 17,333 | 19,783 | 18,524 | 16,731 | Upgrade
|
| Unlevered Free Cash Flow | 13,032 | 16,415 | 17,343 | 19,792 | 18,538 | 16,749 | Upgrade
|
| Change in Net Working Capital | 2,122 | 1,604 | 490 | 954 | 262 | -1,914 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.