Model Solution Co., Ltd. (KOSDAQ:417970)
South Korea
· Delayed Price · Currency is KRW 11,340
-170 (-1.48%)
At close: Jun 27, 2025, 3:30 PM KST
Model Solution Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 5,377 | 5,288 | 2,501 | 6,274 | 7,466 | 4,308 | Upgrade
|
| Depreciation & Amortization | 4,359 | 4,317 | 4,085 | 3,522 | 2,333 | 2,558 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.68 | -1.68 | -16 | 36.95 | 11.47 | 19.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | -13.92 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 197.14 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 64.85 | 13.21 | 85.21 | 7.37 | -123.44 | 212.61 | Upgrade
|
| Stock-Based Compensation | 579.83 | 658.11 | 658.15 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -250.12 | 141.8 | 51.31 | 41.09 | 38.23 | 63.14 | Upgrade
|
| Other Operating Activities | 2,936 | 3,408 | 500.82 | 2,224 | 3,125 | 1,116 | Upgrade
|
| Change in Accounts Receivable | 7,397 | 7,847 | 1,870 | -9,292 | -145.07 | 2,953 | Upgrade
|
| Change in Inventory | -193.47 | -1,241 | -374.46 | -28.62 | -1,573 | -219.68 | Upgrade
|
| Change in Accounts Payable | -533.7 | -1,053 | -3,244 | 487.45 | -611.52 | -1,201 | Upgrade
|
| Change in Other Net Operating Assets | -3,236 | -3,430 | -1,254 | -2,017 | -648.04 | -1,659 | Upgrade
|
| Operating Cash Flow | 16,499 | 15,947 | 5,060 | 1,254 | 9,873 | 8,137 | Upgrade
|
| Operating Cash Flow Growth | 165.98% | 215.13% | 303.41% | -87.29% | 21.33% | -16.94% | Upgrade
|
| Capital Expenditures | -1,724 | -1,761 | -3,969 | -4,567 | -1,841 | -561.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.7 | 1.7 | 54.8 | 5.48 | 10.91 | 4.64 | Upgrade
|
| Sale (Purchase) of Intangibles | -329.85 | -345.53 | -287.67 | -115.64 | -151.71 | -241.09 | Upgrade
|
| Investment in Securities | -8,658 | -4,396 | -1,604 | -27,510 | - | - | Upgrade
|
| Other Investing Activities | -130.01 | -127.8 | 153.62 | 116.07 | -821.63 | -10.49 | Upgrade
|
| Investing Cash Flow | -10,840 | -6,628 | -5,652 | -32,071 | -2,803 | -808.88 | Upgrade
|
| Short-Term Debt Issued | - | 11,400 | - | - | - | 11,400 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 11,400 | - | Upgrade
|
| Total Debt Issued | 11,400 | 11,400 | - | - | 11,400 | 11,400 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -11,400 | - | Upgrade
|
| Long-Term Debt Repaid | - | -12,779 | -1,342 | -1,476 | -847.43 | -12,163 | Upgrade
|
| Total Debt Repaid | -12,825 | -12,779 | -1,342 | -1,476 | -12,247 | -12,163 | Upgrade
|
| Net Debt Issued (Repaid) | -1,425 | -1,379 | -1,342 | -1,476 | -847.43 | -763.02 | Upgrade
|
| Issuance of Common Stock | - | - | - | 27,107 | - | - | Upgrade
|
| Dividends Paid | -255.87 | -255.87 | -1,919 | - | -3,450 | -3,450 | Upgrade
|
| Other Financing Activities | - | - | - | - | -0 | 100 | Upgrade
|
| Financing Cash Flow | -1,681 | -1,635 | -3,261 | 25,630 | -4,297 | -4,113 | Upgrade
|
| Foreign Exchange Rate Adjustments | 27.6 | 40.73 | -21.97 | -144.25 | 50.17 | -142.11 | Upgrade
|
| Net Cash Flow | 4,007 | 7,725 | -3,875 | -5,331 | 2,822 | 3,074 | Upgrade
|
| Free Cash Flow | 14,775 | 14,186 | 1,091 | -3,313 | 8,032 | 7,575 | Upgrade
|
| Free Cash Flow Growth | 264.90% | 1200.35% | - | - | 6.03% | -8.04% | Upgrade
|
| Free Cash Flow Margin | 21.45% | 20.85% | 1.69% | -4.91% | 13.14% | 13.62% | Upgrade
|
| Free Cash Flow Per Share | 2309.83 | 2217.73 | 170.55 | -588.46 | 1496.57 | 1411.51 | Upgrade
|
| Cash Interest Paid | 468.92 | 402.59 | 243.9 | 245.49 | 222.79 | 257.92 | Upgrade
|
| Cash Income Tax Paid | 301.01 | -212.58 | 2,127 | 2,152 | 939.92 | 2,535 | Upgrade
|
| Levered Free Cash Flow | 13,769 | 11,743 | -2,917 | -3,145 | 5,736 | 6,565 | Upgrade
|
| Unlevered Free Cash Flow | 14,065 | 12,001 | -2,765 | -2,925 | 5,886 | 6,735 | Upgrade
|
| Change in Net Working Capital | -8,870 | -7,174 | 3,955 | 6,695 | 33.01 | -757.26 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.