MegaStudyEdu Co. Ltd (KOSDAQ:215200)
South Korea
· Delayed Price · Currency is KRW 48,600
+2,400 (5.19%)
Apr 29, 2026, 3:30 PM KST
MegaStudyEdu Co. 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 | 85,268 | 46,173 | 94,606 | 103,598 | 81,162 | Upgrade
|
| Depreciation & Amortization | 73,333 | 81,556 | 77,797 | 71,899 | 61,598 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,630 | 1,174 | 1,379 | 942.03 | 416.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7,263 | 54,180 | 2,142 | 2,741 | 2,491 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2,164 | -515.75 | 1,104 | -279.04 | -10,385 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,182 | 3,045 | -672.22 | -21.6 | 128.56 | Upgrade
|
| Stock-Based Compensation | 287.11 | 70.81 | 571.97 | 111.91 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 549.55 | 16.28 | 25.18 | 19.22 | 25.74 | Upgrade
|
| Other Operating Activities | 6,372 | 1,092 | -6,642 | 1,479 | 30,951 | Upgrade
|
| Change in Accounts Receivable | 6,854 | 3,154 | -3,756 | -9,046 | -12,291 | Upgrade
|
| Change in Inventory | 27,084 | -41,759 | -5,304 | -8,703 | -4,019 | Upgrade
|
| Change in Accounts Payable | -30,534 | 37,698 | -2,071 | 2,842 | 13,904 | Upgrade
|
| Change in Unearned Revenue | 582.9 | -11,361 | 5,096 | 18,026 | 44,769 | Upgrade
|
| Change in Other Net Operating Assets | -26,792 | -99.17 | 4,322 | -18,644 | -16,348 | Upgrade
|
| Operating Cash Flow | 153,879 | 174,424 | 168,598 | 164,964 | 192,403 | Upgrade
|
| Operating Cash Flow Growth | -11.78% | 3.46% | 2.20% | -14.26% | 99.10% | Upgrade
|
| Capital Expenditures | -16,203 | -25,888 | -55,689 | -88,687 | -27,500 | Upgrade
|
| Sale of Property, Plant & Equipment | 207.68 | 4,048 | 460.46 | 156.47 | 63.96 | Upgrade
|
| Cash Acquisitions | -1,518 | -1,042 | 73.18 | -2,117 | 0.13 | Upgrade
|
| Divestitures | - | 2,911 | - | - | 300 | Upgrade
|
| Sale (Purchase) of Intangibles | -28,098 | -19,318 | -25,976 | -11,593 | -7,991 | Upgrade
|
| Investment in Securities | -49,328 | -6,507 | -11,204 | 43,940 | -66,191 | Upgrade
|
| Other Investing Activities | 19,759 | 79,003 | -11,476 | -184,241 | -4,696 | Upgrade
|
| Investing Cash Flow | -67,671 | 11,808 | -103,962 | -242,482 | -107,330 | Upgrade
|
| Short-Term Debt Issued | 120,064 | 104,087 | 570,502 | 108,894 | 13,997 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 500 | Upgrade
|
| Total Debt Issued | 120,064 | 104,087 | 570,502 | 108,894 | 14,497 | Upgrade
|
| Short-Term Debt Repaid | -121,822 | -147,524 | -559,521 | -78,007 | -12,427 | Upgrade
|
| Long-Term Debt Repaid | -32,184 | -34,578 | -33,227 | -29,968 | -27,029 | Upgrade
|
| Total Debt Repaid | -154,006 | -182,102 | -592,748 | -107,975 | -39,456 | Upgrade
|
| Net Debt Issued (Repaid) | -33,942 | -78,015 | -22,247 | 919.65 | -24,958 | Upgrade
|
| Issuance of Common Stock | - | - | 194.25 | - | 150.63 | Upgrade
|
| Repurchase of Common Stock | -20,000 | -49,283 | -11,186 | - | - | Upgrade
|
| Dividends Paid | -16,693 | -23,557 | -24,741 | -23,563 | -8,824 | Upgrade
|
| Other Financing Activities | -3,343 | 1,661 | -1,750 | -102.11 | 2,033 | Upgrade
|
| Financing Cash Flow | -73,978 | -149,194 | -59,529 | -22,745 | -31,598 | Upgrade
|
| Foreign Exchange Rate Adjustments | -307.75 | 445.07 | -156.32 | -20.04 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | -0 | - | - | Upgrade
|
| Net Cash Flow | 11,923 | 37,483 | 4,951 | -100,283 | 53,474 | Upgrade
|
| Free Cash Flow | 137,677 | 148,536 | 112,908 | 76,277 | 164,903 | Upgrade
|
| Free Cash Flow Growth | -7.31% | 31.55% | 48.02% | -53.74% | 105.54% | Upgrade
|
| Free Cash Flow Margin | 15.56% | 15.76% | 12.07% | 9.13% | 23.43% | Upgrade
|
| Free Cash Flow Per Share | 13034.02 | 13507.53 | 9688.02 | 6474.38 | 13997.98 | Upgrade
|
| Cash Interest Paid | 3,655 | 4,146 | 5,996 | 3,593 | 2,554 | Upgrade
|
| Cash Income Tax Paid | 30,736 | 30,602 | 43,271 | 34,467 | 2,964 | Upgrade
|
| Levered Free Cash Flow | 86,757 | 165,808 | -24,812 | 75,542 | 157,955 | Upgrade
|
| Unlevered Free Cash Flow | 89,155 | 168,476 | -21,171 | 77,674 | 159,614 | Upgrade
|
| Change in Working Capital | -22,804 | -12,367 | -1,714 | -15,525 | 26,015 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.