Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
T

TSI Co Ltd
KOSDAQ:277880

Watchlist Manager
TSI Co Ltd
KOSDAQ:277880
Watchlist
Price: 5 730 KRW -4.18% Market Closed
Market Cap: ₩115.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
-
10Y
-
Investing Cash Flow
+
3Y
+24%
5Y
-
10Y
-
Financing Cash Flow
+
3Y
-
5Y
-
10Y
-

Cash Flow Statement
TSI Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
(2 133)
(10 437)
1 155
2 749
7 400
17 752
3 125
1 975
(11 518)
(12 244)
(4 890)
1 152
20 295
21 217
29 340
24 803
13 236
13 793
Depreciation & Amortization
1 065
801
784
792
815
868
896
1 068
1 288
1 576
1 937
2 181
2 377
2 455
2 419
2 524
2 586
2 666
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
204
338
263
376
285
307
585
710
Other Non-Cash Items
718
7 700
773
5 215
3 367
(8 229)
3 963
5 818
17 770
17 857
12 017
3 711
(6 045)
(3 359)
(8 828)
(7 161)
494
(19)
Cash Taxes Paid
34
(188)
(193)
(196)
4
35
37
43
317
581
666
691
550
299
254
1 423
3 073
3 507
Cash Interest Paid
299
144
106
0
0
0
525
736
1 098
915
1 693
1 959
2 085
2 959
2 410
2 643
2 910
3 019
Change in Working Capital
(10 119)
(21 526)
(39 171)
(28 192)
(24 091)
(15 180)
1 105
(26 641)
(71 678)
(47 336)
(43 638)
(38 510)
3 227
(41 890)
(44 940)
(20 726)
(20 552)
10 479
Cash from Operating Activities
(10 469)
N/A
(23 462)
-124%
(36 458)
-55%
(19 436)
+47%
(12 509)
+36%
(4 789)
+62%
9 089
N/A
(17 780)
N/A
(64 137)
-261%
(40 147)
+37%
(34 574)
+14%
(31 467)
+9%
19 854
N/A
(21 577)
N/A
(22 010)
-2%
(561)
+97%
(4 237)
-656%
26 918
N/A
Investing Cash Flow
Capital Expenditures
(4 899)
(2 540)
(9 892)
(10 363)
(20 261)
(21 956)
(19 883)
(24 495)
(20 401)
(20 598)
(22 406)
(17 173)
(12 918)
(11 389)
(9 753)
(13 742)
(17 877)
(22 228)
Other Items
(311)
72
(1 409)
(1 759)
(6 471)
(3 753)
(2 293)
(32 334)
(8 449)
(7 297)
(729)
27 245
18 307
28 250
21 849
24 613
14 754
2 756
Cash from Investing Activities
(5 211)
N/A
(2 469)
+53%
(11 301)
-358%
(12 122)
-7%
(26 733)
-121%
(25 709)
+4%
(22 176)
+14%
(56 829)
-156%
(28 851)
+49%
(27 895)
+3%
(23 134)
+17%
10 071
N/A
5 389
-46%
16 861
+213%
12 096
-28%
10 871
-10%
(3 123)
N/A
(19 472)
-523%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
40 000
40 000
40 000
40 000
0
0
0
0
0
0
(1 000)
Net Issuance of Debt
16 353
13 821
36 999
40 917
22 738
43 905
33 767
30 214
50 107
25 697
12 706
18 899
(7 619)
(1 941)
6 551
1 313
1 254
(1 753)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
(2 360)
(2 360)
(2 360)
0
(2 360)
(2 360)
Other
17
(14)
(55)
(82)
(82)
(51)
(11)
(23)
(25)
(25)
(24)
(4)
(2)
(2)
19
20
20
20
Cash from Financing Activities
30 651
N/A
13 806
-55%
36 944
+168%
40 835
+11%
22 656
-45%
43 854
+94%
33 756
-23%
70 191
+108%
90 082
+28%
65 672
-27%
52 681
-20%
18 896
-64%
(9 981)
N/A
(4 303)
+57%
4 209
N/A
(1 028)
N/A
(1 086)
-6%
(5 093)
-369%
Change in Cash
Effect of Foreign Exchange Rates
(408)
(389)
(2)
(73)
(41)
(16)
(540)
(489)
(633)
(581)
(80)
(65)
3
(47)
115
139
109
138
Net Change in Cash
14 563
N/A
(12 513)
N/A
(10 818)
+14%
9 204
N/A
(16 627)
N/A
13 340
N/A
20 130
+51%
(4 907)
N/A
(3 539)
+28%
(2 951)
+17%
(5 107)
-73%
(2 565)
+50%
15 266
N/A
(9 066)
N/A
(5 590)
+38%
9 423
N/A
(8 338)
N/A
2 491
N/A
Free Cash Flow
Free Cash Flow
(15 368)
N/A
(26 002)
-69%
(46 350)
-78%
(29 799)
+36%
(32 771)
-10%
(26 745)
+18%
(10 794)
+60%
(42 275)
-292%
(84 539)
-100%
(60 744)
+28%
(56 979)
+6%
(48 641)
+15%
6 936
N/A
(32 966)
N/A
(31 763)
+4%
(14 303)
+55%
(22 114)
-55%
4 690
N/A

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
Follow us
Join more than 315,700+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.