CJ Freshway Corporation (KOSDAQ:051500)
South Korea
· Delayed Price · Currency is KRW 27,650
-200 (-0.72%)
At close: Apr 28, 2026
CJ Freshway 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 | 50,106 | 25,928 | 54,476 | 49,097 | 26,653 | Upgrade
|
| Depreciation & Amortization | 83,873 | 75,656 | 71,195 | 58,151 | 56,412 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,580 | 616.29 | 728.54 | 4,775 | 2,988 | Upgrade
|
| Asset Writedown & Restructuring Costs | 12,469 | 325.5 | - | 5,657 | 3,871 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2,279 | -5,140 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 145.4 | 980.6 | 1,633 | 177.92 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 5,170 | 208.61 | -489.47 | -845.32 | -669.17 | Upgrade
|
| Other Operating Activities | 42,078 | 34,822 | 42,925 | 27,141 | 10,104 | Upgrade
|
| Change in Accounts Receivable | -82,321 | -5,946 | -31,108 | -61,062 | -32,174 | Upgrade
|
| Change in Inventory | 7,066 | -36,639 | 43,550 | -66,378 | 6,236 | Upgrade
|
| Change in Accounts Payable | 57,453 | 3,741 | 49,763 | 85,056 | 44,795 | Upgrade
|
| Change in Other Net Operating Assets | -48,260 | 16,656 | -14,269 | 21,838 | 22,394 | Upgrade
|
| Operating Cash Flow | 127,080 | 111,209 | 218,404 | 123,608 | 140,611 | Upgrade
|
| Operating Cash Flow Growth | 14.27% | -49.08% | 76.69% | -12.09% | 11.37% | Upgrade
|
| Capital Expenditures | -44,315 | -46,983 | -44,084 | -36,588 | -16,361 | Upgrade
|
| Sale of Property, Plant & Equipment | 7,515 | 3,186 | 2,187 | 2,898 | 5,303 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -5,166 | Upgrade
|
| Divestitures | - | - | 100 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -12,476 | -14,870 | -18,702 | -7,403 | -1,967 | Upgrade
|
| Investment in Securities | 11,488 | 14,204 | -12,297 | -69,105 | -19,139 | Upgrade
|
| Other Investing Activities | 3,247 | 3,515 | 2,079 | 2,539 | 3,154 | Upgrade
|
| Investing Cash Flow | -34,540 | -40,948 | -70,717 | -107,659 | -34,177 | Upgrade
|
| Short-Term Debt Issued | - | 15,616 | - | 65,936 | 9,556 | Upgrade
|
| Long-Term Debt Issued | 80,764 | 77,819 | 40,409 | 103,207 | - | Upgrade
|
| Total Debt Issued | 80,764 | 93,436 | 40,409 | 169,143 | 9,556 | Upgrade
|
| Short-Term Debt Repaid | -13,598 | - | -93,270 | - | - | Upgrade
|
| Long-Term Debt Repaid | -139,565 | -34,315 | -114,893 | -121,681 | -21,276 | Upgrade
|
| Total Debt Repaid | -153,163 | -34,315 | -208,164 | -121,681 | -21,276 | Upgrade
|
| Net Debt Issued (Repaid) | -72,399 | 59,121 | -167,755 | 47,462 | -11,720 | Upgrade
|
| Dividends Paid | -5,342 | -6,894 | -8,975 | -8,940 | -5,610 | Upgrade
|
| Other Financing Activities | -24,249 | -48,817 | -93,723 | -20,099 | -22,087 | Upgrade
|
| Financing Cash Flow | -101,991 | 3,410 | -270,452 | 18,422 | -39,416 | Upgrade
|
| Foreign Exchange Rate Adjustments | 30.02 | 984.4 | 210.56 | 218.7 | 1,153 | Upgrade
|
| Net Cash Flow | -9,421 | 74,655 | -122,555 | 34,590 | 68,171 | Upgrade
|
| Free Cash Flow | 82,765 | 64,226 | 174,320 | 87,020 | 124,249 | Upgrade
|
| Free Cash Flow Growth | 28.87% | -63.16% | 100.32% | -29.96% | 48.04% | Upgrade
|
| Free Cash Flow Margin | 2.38% | 1.99% | 5.67% | 3.17% | 5.42% | Upgrade
|
| Free Cash Flow Per Share | 6971.73 | 5410.04 | 14683.80 | 7330.09 | 9830.19 | Upgrade
|
| Cash Interest Paid | 21,276 | 25,869 | 20,182 | 17,517 | 12,619 | Upgrade
|
| Cash Income Tax Paid | 15,491 | 20,742 | 10,745 | 8,999 | 2,954 | Upgrade
|
| Levered Free Cash Flow | 70,286 | 35,036 | 125,686 | 65,782 | 118,729 | Upgrade
|
| Unlevered Free Cash Flow | 84,193 | 49,867 | 138,735 | 75,757 | 126,847 | Upgrade
|
| Change in Working Capital | -66,063 | -22,187 | 47,936 | -20,546 | 41,252 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.