DN Automotive Corporation (KRX:007340)
South Korea
· Delayed Price · Currency is KRW 42,800
+1,800 (4.39%)
Apr 29, 2026, 3:30 PM KST
DN Automotive 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 | 281,603 | 284,931 | 274,781 | 180,867 | 80,832 | Upgrade
|
| Depreciation & Amortization | 82,906 | 78,880 | 76,508 | 70,769 | 37,812 | Upgrade
|
| Loss (Gain) From Sale of Assets | 682.36 | -3,738 | 222.92 | -434.71 | -18,429 | Upgrade
|
| Asset Writedown & Restructuring Costs | 595.7 | - | 84.83 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -942.99 | 2,912 | -1,456 | 1,211 | 7,408 | Upgrade
|
| Loss (Gain) on Equity Investments | -6,149 | 264.32 | -196.56 | 37.76 | -4.31 | Upgrade
|
| Stock-Based Compensation | 4,143 | 978.72 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 4,042 | 2,662 | 103.66 | 1,384 | -3,214 | Upgrade
|
| Other Operating Activities | 49,151 | 47,831 | 64,942 | 111,499 | 18,185 | Upgrade
|
| Change in Accounts Receivable | -29,908 | -65,017 | 15,202 | -34,853 | 444.47 | Upgrade
|
| Change in Inventory | -86,573 | -38,000 | 36,412 | -74,703 | -54,333 | Upgrade
|
| Change in Accounts Payable | -54,842 | -97,618 | -79,440 | -73,944 | -8,646 | Upgrade
|
| Change in Other Net Operating Assets | 14,564 | -16,937 | -30,861 | -28,881 | -19,159 | Upgrade
|
| Operating Cash Flow | 259,273 | 197,149 | 356,303 | 152,952 | 40,896 | Upgrade
|
| Operating Cash Flow Growth | 31.51% | -44.67% | 132.95% | 274.00% | -61.25% | Upgrade
|
| Capital Expenditures | -167,628 | -127,738 | -89,990 | -55,552 | -35,349 | Upgrade
|
| Sale of Property, Plant & Equipment | 782.07 | 2,444 | 1,948 | 2,179 | 5,042 | Upgrade
|
| Cash Acquisitions | - | 95,467 | - | -1,743,276 | -16,346 | Upgrade
|
| Divestitures | - | 28,008 | 1,454 | - | 37,772 | Upgrade
|
| Sale (Purchase) of Intangibles | -9,052 | -6,887 | -3,007 | -4,535 | -307.07 | Upgrade
|
| Investment in Securities | -596.18 | -14,986 | 2,705 | 81,729 | 62,055 | Upgrade
|
| Other Investing Activities | -5,121 | -1,830 | -2,995 | -26,442 | -120,810 | Upgrade
|
| Investing Cash Flow | -181,615 | -48,717 | -89,885 | -1,745,898 | -67,941 | Upgrade
|
| Short-Term Debt Issued | 1,049,870 | 1,032,944 | 625,873 | 1,149,715 | 875,679 | Upgrade
|
| Long-Term Debt Issued | 734,191 | 1,742,809 | 125,522 | 1,368,521 | 201,453 | Upgrade
|
| Total Debt Issued | 1,784,061 | 2,775,753 | 751,396 | 2,518,235 | 1,077,131 | Upgrade
|
| Short-Term Debt Repaid | -968,343 | -1,036,094 | -608,513 | -1,177,227 | -601,135 | Upgrade
|
| Long-Term Debt Repaid | -778,469 | -2,193,149 | -447,226 | -8,082 | -9,107 | Upgrade
|
| Total Debt Repaid | -1,746,812 | -3,229,243 | -1,055,740 | -1,185,309 | -610,242 | Upgrade
|
| Net Debt Issued (Repaid) | 37,248 | -453,490 | -304,344 | 1,332,926 | 466,889 | Upgrade
|
| Issuance of Common Stock | - | 0.06 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -10,224 | - | - | - | Upgrade
|
| Dividends Paid | -74,819 | -51,269 | -30,345 | -13,362 | -21,545 | Upgrade
|
| Other Financing Activities | -20,896 | 250,000 | -0.6 | 220,000 | 4.2 | Upgrade
|
| Financing Cash Flow | -58,467 | -264,983 | -334,690 | 1,539,564 | 445,348 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4,533 | 17,386 | 2,628 | -8,876 | -6,436 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 21,079 | -1,558 | - | -7,835 | Upgrade
|
| Net Cash Flow | 23,725 | -78,085 | -67,202 | -62,258 | 404,032 | Upgrade
|
| Free Cash Flow | 91,645 | 69,410 | 266,312 | 97,401 | 5,548 | Upgrade
|
| Free Cash Flow Growth | 32.03% | -73.94% | 173.42% | 1655.73% | -93.49% | Upgrade
|
| Free Cash Flow Margin | 2.49% | 2.02% | 8.15% | 3.09% | 0.60% | Upgrade
|
| Free Cash Flow Per Share | 1770.41 | 1515.70 | 6180.29 | 2260.36 | 128.74 | Upgrade
|
| Cash Interest Paid | 92,789 | 125,310 | 137,038 | 87,790 | 5,062 | Upgrade
|
| Cash Income Tax Paid | 170,687 | 136,701 | 83,565 | 81,643 | 22,381 | Upgrade
|
| Levered Free Cash Flow | 31,822 | -47,318 | 192,760 | 87,107 | -145,507 | Upgrade
|
| Unlevered Free Cash Flow | 91,582 | 27,391 | 281,799 | 158,636 | -142,450 | Upgrade
|
| Change in Working Capital | -156,759 | -217,572 | -58,687 | -212,380 | -81,693 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.