MAKUS Inc. (KOSDAQ:093520)
South Korea
· Delayed Price · Currency is KRW 26,400
-1,150 (-4.17%)
At close: Apr 28, 2026
MAKUS Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 23,051 | 20,042 | 20,243 | 22,133 | 24,965 | Upgrade
|
| Depreciation & Amortization | 363.31 | 356.5 | 359.73 | 293.32 | 256.61 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 0.01 | - | 13.95 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 1,466 | -1,290 | 1,202 | 3,842 | -13,510 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,130 | -23.57 | -133.16 | 432.18 | -47.68 | Upgrade
|
| Other Operating Activities | 2,247 | 1,842 | -2,820 | 3,252 | 4,044 | Upgrade
|
| Change in Accounts Receivable | 25,620 | -27,501 | 4,006 | -8,472 | -3,902 | Upgrade
|
| Change in Inventory | -7,073 | 11,256 | -39,591 | -28,282 | -5,768 | Upgrade
|
| Change in Accounts Payable | -179,888 | 108,165 | -33,513 | 124,062 | 18,345 | Upgrade
|
| Change in Unearned Revenue | -5.03 | -5.03 | -3.34 | -51.64 | 46.09 | Upgrade
|
| Change in Income Taxes | -6.25 | -4.48 | -1.92 | 4.08 | -0.07 | Upgrade
|
| Change in Other Net Operating Assets | 204,351 | -63,698 | -1,122 | -90,695 | -10,233 | Upgrade
|
| Operating Cash Flow | 70,965 | 49,364 | -51,915 | 26,531 | 14,196 | Upgrade
|
| Operating Cash Flow Growth | 43.76% | - | - | 86.89% | - | Upgrade
|
| Capital Expenditures | -4,131 | -25.07 | -56.3 | -324.96 | -17.85 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 121.89 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -15.5 | - | -13.25 | -17.25 | - | Upgrade
|
| Investment in Securities | -343.63 | -120 | 2,494 | -3,658 | 4,335 | Upgrade
|
| Other Investing Activities | -40 | -15 | - | -209.81 | 24.83 | Upgrade
|
| Investing Cash Flow | -4,400 | 69.93 | 2,674 | -4,418 | 4,342 | Upgrade
|
| Short-Term Debt Issued | 14,767 | 10,000 | 44,496 | 9,000 | 29,760 | Upgrade
|
| Long-Term Debt Issued | - | - | 20,000 | - | - | Upgrade
|
| Total Debt Issued | 14,767 | 10,000 | 64,496 | 9,000 | 29,760 | Upgrade
|
| Short-Term Debt Repaid | -19,017 | -11,750 | -19,496 | -9,000 | -31,308 | Upgrade
|
| Long-Term Debt Repaid | -4,207 | -13,197 | -3,191 | -118.89 | -150.72 | Upgrade
|
| Total Debt Repaid | -23,225 | -24,947 | -22,687 | -9,119 | -31,458 | Upgrade
|
| Net Debt Issued (Repaid) | -8,457 | -14,947 | 41,809 | -118.89 | -1,699 | Upgrade
|
| Repurchase of Common Stock | -8,295 | -6,840 | -9,516 | -5,966 | - | Upgrade
|
| Dividends Paid | -1,906 | -1,544 | -1,350 | -1,443 | -1,203 | Upgrade
|
| Other Financing Activities | -3.67 | - | -0 | - | - | Upgrade
|
| Financing Cash Flow | -18,662 | -23,331 | 30,943 | -7,529 | -2,902 | Upgrade
|
| Foreign Exchange Rate Adjustments | -563.67 | 21.99 | -12.64 | -38.55 | -2.09 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | 0 | - | -0 | - | Upgrade
|
| Net Cash Flow | 47,340 | 26,125 | -18,310 | 14,546 | 15,634 | Upgrade
|
| Free Cash Flow | 66,834 | 49,339 | -51,971 | 26,206 | 14,178 | Upgrade
|
| Free Cash Flow Growth | 35.46% | - | - | 84.84% | - | Upgrade
|
| Free Cash Flow Margin | 29.41% | 24.72% | -29.63% | 13.53% | 10.08% | Upgrade
|
| Free Cash Flow Per Share | 7549.10 | 4881.83 | -4822.29 | 2195.47 | 1178.75 | Upgrade
|
| Cash Interest Paid | 1,157 | 1,734 | 808.71 | 48.27 | 168.8 | Upgrade
|
| Cash Income Tax Paid | 4,117 | 3,311 | 9,173 | 5,899 | 2,770 | Upgrade
|
| Levered Free Cash Flow | 60,240 | 46,809 | -55,130 | 16,758 | 18,963 | Upgrade
|
| Unlevered Free Cash Flow | 60,966 | 47,815 | -54,551 | 16,793 | 19,066 | Upgrade
|
| Change in Working Capital | 42,707 | 28,437 | -70,767 | -3,435 | -1,512 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.