KoMiCo Ltd. (KOSDAQ:183300)
South Korea
· Delayed Price · Currency is KRW 142,400
-5,800 (-3.91%)
Apr 29, 2026, 3:30 PM KST
KoMiCo 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 | 49,858 | 55,860 | 31,526 | 41,967 | 47,150 | Upgrade
|
| Depreciation & Amortization | 51,469 | 42,471 | 37,985 | 28,246 | 21,428 | Upgrade
|
| Loss (Gain) From Sale of Assets | -982.41 | -16.86 | -234.86 | 218.74 | 340.67 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,088 | 1,142 | 341 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 860.7 | 942.3 | -23,808 | 2.55 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 3,995 | 587.54 | - | - | - | Upgrade
|
| Stock-Based Compensation | 7,297 | 2,022 | 310.08 | -1,171 | 2,015 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,511 | 336.41 | 128.14 | -77.79 | -2,602 | Upgrade
|
| Other Operating Activities | 15,785 | 56,604 | 17,384 | 11,318 | -536.4 | Upgrade
|
| Change in Accounts Receivable | -19,762 | -27,557 | 7,042 | -4,030 | 2,497 | Upgrade
|
| Change in Inventory | -13,323 | -11,951 | -1,403 | 1,570 | 2,397 | Upgrade
|
| Change in Accounts Payable | -2,452 | 11,618 | -1,312 | -1,536 | -2,346 | Upgrade
|
| Change in Other Net Operating Assets | -58,124 | -16,430 | -2,792 | 2,147 | -5,010 | Upgrade
|
| Operating Cash Flow | 38,221 | 115,629 | 65,166 | 78,653 | 65,334 | Upgrade
|
| Operating Cash Flow Growth | -66.94% | 77.44% | -17.15% | 20.39% | 25.41% | Upgrade
|
| Capital Expenditures | -217,671 | -153,372 | -32,877 | -29,008 | -54,073 | Upgrade
|
| Sale of Property, Plant & Equipment | 228.03 | 442.19 | 1,357 | 148.66 | 358.5 | Upgrade
|
| Cash Acquisitions | -9,181 | -10,824 | -94,380 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,051 | -2,435 | -451.92 | 167.81 | -1,725 | Upgrade
|
| Investment in Securities | -7,210 | 10,672 | 21,221 | -27,689 | -2,894 | Upgrade
|
| Other Investing Activities | 334.27 | 9,995 | 973.85 | -58.33 | 842.05 | Upgrade
|
| Investing Cash Flow | -254,009 | -148,527 | -105,293 | -56,895 | -57,603 | Upgrade
|
| Short-Term Debt Issued | 160,892 | 129,144 | 43,250 | 31,100 | 1,883 | Upgrade
|
| Long-Term Debt Issued | 175,979 | 123,512 | 90,000 | - | - | Upgrade
|
| Total Debt Issued | 336,871 | 252,657 | 133,250 | 31,100 | 1,883 | Upgrade
|
| Short-Term Debt Repaid | -93,324 | -89,600 | -27,348 | -21,581 | -1,457 | Upgrade
|
| Long-Term Debt Repaid | -7,849 | -85,217 | -9,489 | -51,273 | -1,916 | Upgrade
|
| Total Debt Repaid | -101,173 | -174,817 | -36,837 | -72,854 | -3,373 | Upgrade
|
| Net Debt Issued (Repaid) | 235,698 | 77,839 | 96,414 | -41,754 | -1,490 | Upgrade
|
| Issuance of Common Stock | - | - | 19,979 | - | - | Upgrade
|
| Repurchase of Common Stock | -4,950 | -9,998 | - | -2,004 | - | Upgrade
|
| Dividends Paid | -15,854 | -6,994 | -9,941 | -5,491 | -3,483 | Upgrade
|
| Other Financing Activities | -59,322 | 192.59 | 32.19 | -568.08 | - | Upgrade
|
| Financing Cash Flow | 155,572 | 61,040 | 106,484 | -49,817 | -4,973 | Upgrade
|
| Foreign Exchange Rate Adjustments | 957.66 | 3,775 | 364.36 | 1,362 | 5,654 | Upgrade
|
| Net Cash Flow | -59,258 | 31,917 | 66,722 | -26,695 | 8,413 | Upgrade
|
| Free Cash Flow | -179,449 | -37,743 | 32,289 | 49,646 | 11,261 | Upgrade
|
| Free Cash Flow Growth | - | - | -34.96% | 340.85% | -53.64% | Upgrade
|
| Free Cash Flow Margin | -29.70% | -7.44% | 10.51% | 17.22% | 4.38% | Upgrade
|
| Free Cash Flow Per Share | -17662.43 | -3649.74 | 3170.54 | 4983.35 | 1128.43 | Upgrade
|
| Cash Interest Paid | 15,431 | 7,987 | 6,175 | 3,029 | 2,249 | Upgrade
|
| Cash Income Tax Paid | 35,949 | 11,411 | 11,585 | 3,715 | 14,904 | Upgrade
|
| Levered Free Cash Flow | -171,557 | -51,536 | 3,492 | 32,176 | -2,927 | Upgrade
|
| Unlevered Free Cash Flow | -163,013 | -45,053 | 7,781 | 34,328 | -1,625 | Upgrade
|
| Change in Working Capital | -93,661 | -44,320 | 1,535 | -1,849 | -2,461 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.