Dynamic Design Co., LTD. (KRX:145210)
South Korea
· Delayed Price · Currency is KRW 224.00
+2.00 (0.90%)
Mar 25, 2026, 7:44 AM KST
Dynamic Design Co., LTD. 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 | -8,816 | -6,410 | -27,096 | -64,667 | -25,736 | Upgrade
|
| Depreciation & Amortization | 2,269 | 1,899 | 3,162 | 2,902 | 6,906 | Upgrade
|
| Loss (Gain) From Sale of Assets | -99.03 | 1,598 | -602.47 | -839.72 | -7,232 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,273 | 520.92 | 851.14 | 5,053 | 18,312 | Upgrade
|
| Loss (Gain) From Sale of Investments | 945.86 | 8,471 | -1,360 | 6,597 | 659.42 | Upgrade
|
| Stock-Based Compensation | 896.37 | 1,106 | 184.39 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -644.09 | -1,281 | 138.97 | -437.58 | 198.04 | Upgrade
|
| Other Operating Activities | 4,140 | -4,544 | 18,312 | 47,565 | 1,927 | Upgrade
|
| Change in Accounts Receivable | -9,286 | -2,469 | 5,081 | -4,479 | -6,884 | Upgrade
|
| Change in Inventory | -592.75 | -2,400 | 2,655 | -718.32 | 333.57 | Upgrade
|
| Change in Accounts Payable | 4,025 | 3,312 | -1,194 | 733.36 | 14,779 | Upgrade
|
| Change in Other Net Operating Assets | 3,814 | -1,664 | -1,679 | -6,846 | -1,799 | Upgrade
|
| Operating Cash Flow | -1,075 | -1,860 | -1,548 | -15,136 | 1,462 | Upgrade
|
| Capital Expenditures | -15,081 | -13,616 | -11,188 | -13,412 | -27,591 | Upgrade
|
| Sale of Property, Plant & Equipment | 279.78 | 310.36 | 4,270 | 196.18 | 342.15 | Upgrade
|
| Divestitures | - | 112 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -255.05 | -433.73 | -321.07 | -241.75 | -339.26 | Upgrade
|
| Investment in Securities | 6,859 | 2,462 | -10,946 | -2,361 | -8,977 | Upgrade
|
| Other Investing Activities | 546.88 | 698.19 | -50 | 119.51 | 38,723 | Upgrade
|
| Investing Cash Flow | -7,897 | -10,468 | -18,511 | -16,443 | 2,059 | Upgrade
|
| Long-Term Debt Issued | 47,400 | 29,991 | 42,913 | 33,160 | 40,102 | Upgrade
|
| Long-Term Debt Repaid | -36,562 | -18,535 | -28,746 | -29,252 | -37,644 | Upgrade
|
| Net Debt Issued (Repaid) | 10,838 | 11,456 | 14,167 | 3,908 | 2,459 | Upgrade
|
| Issuance of Common Stock | 990 | - | 999 | 1,000 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -62.48 | - | Upgrade
|
| Other Financing Activities | -35.7 | -61.91 | -68.97 | -75.85 | -694.79 | Upgrade
|
| Financing Cash Flow | 11,793 | 11,394 | 15,097 | 4,769 | 1,764 | Upgrade
|
| Foreign Exchange Rate Adjustments | -114.55 | -263.14 | 501.91 | -676.55 | 154.12 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -68.91 | 26.9 | -106.95 | -13.54 | Upgrade
|
| Net Cash Flow | 2,706 | -1,266 | -4,433 | -27,593 | 5,426 | Upgrade
|
| Free Cash Flow | -16,156 | -15,477 | -12,735 | -28,548 | -26,128 | Upgrade
|
| Free Cash Flow Margin | -20.15% | -24.73% | -22.36% | -49.05% | -49.62% | Upgrade
|
| Free Cash Flow Per Share | -447.16 | -446.64 | -391.69 | -2135.91 | -2493.18 | Upgrade
|
| Cash Interest Paid | 2,050 | 2,132 | 1,246 | 2,266 | 1,736 | Upgrade
|
| Cash Income Tax Paid | 276.43 | 267.13 | -246.28 | 333.33 | 49.43 | Upgrade
|
| Levered Free Cash Flow | -20,154 | -18,459 | -6,450 | -28,500 | -31,681 | Upgrade
|
| Unlevered Free Cash Flow | -17,839 | -16,289 | -5,334 | -24,868 | -29,060 | Upgrade
|
| Change in Working Capital | -2,040 | -3,220 | 4,862 | -11,309 | 6,429 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.