First Time Loading...
W

Webzen Inc
KOSDAQ:069080

Watchlist Manager
Webzen Inc
KOSDAQ:069080
Watchlist
Price: 16 810 KRW 0.3%
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

60B
+44%
Operating Cash Flow
Growth Rates:
1 Year
+52%
3 Years
-56%
5 Years
-27%
7 Years
+26%
10 Years
-
-15.4B
-36%
Investing Cash Flow
Growth Rates:
1 Year
+68%
3 Years
+82%
5 Years
+76%
7 Years
+62%
10 Years
-39%
-12.9B
-0.9%
Financing Cash Flow
Growth Rates:
1 Year
-11%
3 Years
-51%
5 Years
-169%
7 Years
-140%
10 Years
-1 445%

Cash Flow Statement
Webzen Inc

Rotate your device to view
Cash Flow Statement
Currency: KRW
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Operating Cash Flow
Net Income
1 804
183
(1 089)
7 067
8 413
15 391
40 290
55 153
60 235
70 146
63 185
48 359
56 877
50 442
48 653
45 974
45 647
59 832
61 984
74 622
68 439
55 950
51 483
51 727
57 048
55 090
64 371
88 323
116 071
148 310
155 076
130 643
121 032
104 631
108 095
114 792
105 314
95 690
82 789
69 852
71 924
Depreciation & Amortization
7 289
7 639
7 863
7 769
7 587
7 365
7 177
7 151
7 321
7 824
8 102
8 496
8 668
8 577
8 706
8 711
8 868
8 749
8 363
7 836
7 144
6 996
7 171
7 152
7 638
7 244
6 760
6 408
5 462
5 201
4 911
4 700
4 652
4 556
4 579
4 625
4 933
5 431
5 859
6 316
6 629
Change in Deffered Taxes
0
0
0
(152)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Non-Cash Items
5 548
5 387
5 794
5 204
9 557
10 317
9 984
14 202
17 171
15 844
13 698
7 818
2 645
2 387
1 412
1 904
449
377
(178)
(15)
4 394
2 605
3 629
1 651
(785)
2 298
597
(765)
(5 460)
(9 739)
(8 499)
(5 545)
(6 475)
(5 063)
(6 472)
(13 917)
(13 414)
(13 314)
(15 281)
(10 818)
(13 586)
Cash Taxes Paid
3 571
3 606
3 680
3 738
4 060
5 929
6 531
6 056
6 426
8 687
13 117
15 667
14 390
13 435
11 807
13 815
15 824
14 822
15 271
14 219
12 531
10 573
16 663
16 512
18 174
21 644
16 499
18 792
18 323
24 373
31 477
38 272
38 658
42 049
39 805
40 366
39 914
30 432
25 722
18 281
16 079
Cash Interest Paid
229
232
146
25
9
(5)
(16)
(1)
4
0
0
0
0
0
0
23
28
31
34
14
12
9
19
22
192
267
242
264
125
67
103
96
85
95
108
114
119
120
111
107
100
Change in Working Capital
(15 461)
(8 749)
(8 560)
(19 702)
(15 299)
(21 340)
(20 205)
3 799
16 080
14 945
4 608
(11 865)
(20 613)
(15 492)
(8 725)
(5 149)
(17 265)
(27 475)
(37 615)
(23 291)
2 196
13 868
9 120
(18 212)
(44 328)
(38 131)
(16 660)
3 600
19 357
(9 016)
(11 520)
(24 541)
(31 058)
(26 816)
(37 616)
(46 769)
(57 461)
(38 462)
(31 509)
(23 682)
(4 969)
Cash from Operating Activities
(819)
N/A
4 459
N/A
4 009
-10%
187
-95%
10 257
+5 385%
11 733
+14%
37 245
+217%
80 455
+116%
100 808
+25%
108 760
+8%
89 594
-18%
52 810
-41%
47 578
-10%
45 914
-3%
50 047
+9%
51 441
+3%
37 698
-27%
41 483
+10%
32 553
-22%
59 150
+82%
82 174
+39%
79 419
-3%
71 404
-10%
42 320
-41%
19 572
-54%
26 501
+35%
55 067
+108%
97 565
+77%
135 429
+39%
134 756
0%
139 967
+4%
105 256
-25%
88 152
-16%
77 307
-12%
68 586
-11%
58 730
-14%
39 373
-33%
49 345
+25%
41 857
-15%
41 668
0%
59 998
+44%
Investing Cash Flow
Capital Expenditures
(19 893)
(18 363)
(11 216)
(236)
(1 680)
(2 206)
(1 766)
(2 787)
(3 095)
(2 655)
(4 731)
(4 453)
(4 119)
(3 749)
(5 465)
(7 428)
(12 266)
(11 870)
(9 453)
(7 430)
(3 225)
(3 346)
(3 821)
(4 890)
(4 818)
(4 471)
(3 516)
(4 044)
(3 506)
(4 841)
(4 917)
(2 823)
(2 902)
(1 594)
(1 433)
(1 566)
(5 503)
(5 555)
(6 167)
(9 060)
(21 175)
Other Items
8 770
1 554
6 446
1 960
5 638
2 532
(12 799)
(62 996)
(101 117)
(107 245)
(100 178)
(58 461)
(36 572)
(34 485)
(34 063)
(31 867)
(1 110)
(12 549)
(25 578)
(39 094)
(61 662)
(63 395)
(49 360)
(22 152)
(24 141)
(29 528)
(8 912)
(27 544)
(82 466)
(75 616)
(121 296)
(140 791)
(79 191)
(65 170)
(72 440)
(32 157)
(42 918)
(27 300)
2 398
(2 255)
5 737
Cash from Investing Activities
(11 123)
N/A
(16 808)
-51%
(4 770)
+72%
1 724
N/A
3 958
+130%
325
-92%
(14 565)
N/A
(65 783)
-352%
(104 212)
-58%
(109 900)
-5%
(104 909)
+5%
(62 913)
+40%
(40 691)
+35%
(38 235)
+6%
(39 528)
-3%
(39 297)
+1%
(13 376)
+66%
(24 418)
-83%
(35 031)
-43%
(46 524)
-33%
(64 888)
-39%
(66 742)
-3%
(53 183)
+20%
(27 042)
+49%
(28 959)
-7%
(33 999)
-17%
(12 427)
+63%
(31 588)
-154%
(85 973)
-172%
(80 458)
+6%
(126 214)
-57%
(143 615)
-14%
(82 093)
+43%
(66 763)
+19%
(73 873)
-11%
(33 723)
+54%
(48 421)
-44%
(32 854)
+32%
(3 769)
+89%
(11 316)
-200%
(15 439)
-36%
Financing Cash Flow
Net Issuance of Common Stock
2 497
0
0
199
3 000
3 810
3 998
4 214
1 214
404
216
(5 006)
(5 360)
(5 360)
0
(354)
0
0
0
(4 345)
(4 853)
(4 793)
(4 793)
(391)
117
(592)
(7 166)
(7 164)
(7 164)
0
(10 253)
(13 567)
(19 530)
0
(19 281)
(16 026)
(10 063)
0
0
0
0
Net Issuance of Debt
(3 330)
(6 760)
(83)
0
0
93
100
100
100
0
0
0
0
0
(10)
(25)
60
145
198
113
78
(687)
(968)
(1 133)
(7 347)
(7 008)
(7 069)
(7 184)
(1 336)
(1 349)
(1 401)
(1 567)
(1 461)
(1 464)
(1 510)
(1 332)
(1 506)
(1 646)
(1 740)
(1 866)
(1 979)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
(20)
(20)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10 889)
(10 889)
(10 889)
Cash from Financing Activities
(833)
N/A
(6 332)
-660%
167
N/A
237
+42%
3 000
+1 166%
3 910
+30%
4 105
+5%
4 314
+5%
1 314
-70%
404
-69%
216
-47%
(5 006)
N/A
(5 360)
-7%
(5 360)
N/A
(5 390)
-1%
(400)
+93%
39
N/A
124
+218%
197
+59%
(4 232)
N/A
(4 775)
-13%
(5 480)
-15%
(5 761)
-5%
(1 524)
+74%
(7 230)
-374%
(7 599)
-5%
(14 235)
-87%
(14 348)
-1%
(8 500)
+41%
(7 865)
+7%
(11 654)
-48%
(15 134)
-30%
(20 991)
-39%
(20 994)
0%
(20 792)
+1%
(17 358)
+17%
(11 569)
+33%
(11 709)
-1%
(12 630)
-8%
(12 755)
-1%
(12 868)
-1%
Change in Cash
Effect of Foreign Exchange Rates
173
423
2
(245)
72
(155)
381
1 046
(159)
33
(508)
(1 197)
222
(183)
533
1 262
(325)
302
(401)
(1 026)
45
14
244
540
94
579
(199)
(127)
(1 821)
(2 454)
(1 755)
(1 479)
254
251
73
635
(452)
153
(120)
(1 015)
484
Net Change in Cash
(12 602)
N/A
(18 258)
-45%
(592)
+97%
1 903
N/A
17 287
+808%
15 813
-9%
27 166
+72%
20 032
-26%
(2 249)
N/A
(703)
+69%
(15 607)
-2 120%
(16 306)
-4%
1 749
N/A
2 136
+22%
5 662
+165%
13 006
+130%
24 036
+85%
17 491
-27%
(2 682)
N/A
7 368
N/A
12 556
+70%
7 211
-43%
12 704
+76%
14 294
+13%
(16 523)
N/A
(14 518)
+12%
28 206
N/A
51 502
+83%
39 135
-24%
43 979
+12%
344
-99%
(54 973)
N/A
(14 679)
+73%
(10 199)
+31%
(26 006)
-155%
8 285
N/A
(21 069)
N/A
4 935
N/A
25 339
+413%
16 582
-35%
32 176
+94%
Free Cash Flow
Free Cash Flow
(20 712)
N/A
(13 904)
+33%
(7 207)
+48%
(49)
+99%
8 577
N/A
9 527
+11%
35 479
+272%
77 668
+119%
97 713
+26%
106 105
+9%
84 863
-20%
48 357
-43%
43 459
-10%
42 165
-3%
44 582
+6%
44 013
-1%
25 432
-42%
29 613
+16%
23 100
-22%
51 720
+124%
78 949
+53%
76 073
-4%
67 583
-11%
37 430
-45%
14 754
-61%
22 030
+49%
51 551
+134%
93 521
+81%
131 923
+41%
129 915
-2%
135 050
+4%
102 433
-24%
85 250
-17%
75 713
-11%
67 153
-11%
57 165
-15%
33 870
-41%
43 790
+29%
35 690
-18%
32 608
-9%
38 823
+19%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.