Kakao Pay Corp. (KRX:377300)
South Korea
· Delayed Price · Currency is KRW 48,500
+100 (0.21%)
At close: Dec 5, 2025
Kakao Pay 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 | 2019 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2018 |
| Net Income | 45,100 | -13,718 | 2,516 | 53,983 | -22,935 | -20,564 | Upgrade
|
| Depreciation & Amortization | 50,959 | 52,470 | 46,600 | 39,183 | 19,630 | 12,367 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1,734 | 2,311 | 252.46 | 860.55 | -24.02 | -1.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 1,590 | 426.59 | 2,079 | - | 3,948 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5,303 | -3,828 | -521.68 | -1,234 | 902.4 | -1,280 | Upgrade
|
| Loss (Gain) on Equity Investments | -4,814 | -4,952 | -1,272 | -3,518 | 374.18 | 5,178 | Upgrade
|
| Stock-Based Compensation | 3,523 | 3,392 | 5,626 | 2,300 | 26,036 | 3,137 | Upgrade
|
| Provision & Write-off of Bad Debts | 30,717 | 31,811 | 789.86 | 4.36 | -113.25 | 305.38 | Upgrade
|
| Other Operating Activities | -1,549 | 20,487 | -7,771 | -65,755 | 1,547 | 744.8 | Upgrade
|
| Change in Accounts Receivable | -5,699 | -6,264 | -4,725 | -204.67 | 612.48 | 5,535 | Upgrade
|
| Change in Other Net Operating Assets | -125,701 | 43,734 | 211,192 | -84,564 | 130,629 | 23,184 | Upgrade
|
| Operating Cash Flow | -11,034 | 127,032 | 253,114 | -56,866 | 156,659 | 32,554 | Upgrade
|
| Operating Cash Flow Growth | - | -49.81% | - | - | 381.23% | -70.09% | Upgrade
|
| Capital Expenditures | -12,878 | -8,793 | -11,348 | -30,427 | -18,351 | -4,881 | Upgrade
|
| Sale of Property, Plant & Equipment | 163.39 | 294.98 | 274.2 | 1,409 | 222.12 | - | Upgrade
|
| Cash Acquisitions | -6,323 | - | -31,499 | - | - | 14,511 | Upgrade
|
| Sale (Purchase) of Intangibles | -5,191 | -3,366 | -15,150 | -17,563 | -33,061 | -12,371 | Upgrade
|
| Investment in Securities | -130,236 | 203,174 | -359,442 | 429,940 | -945,589 | -171,197 | Upgrade
|
| Other Investing Activities | 0 | 0 | -0 | 0 | -0 | -20,000 | Upgrade
|
| Investing Cash Flow | -154,466 | 191,310 | -417,165 | 383,359 | -996,778 | -193,938 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 20,114 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 233.6 | Upgrade
|
| Total Debt Issued | 38,324 | - | - | - | - | 20,348 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -3,000 | -20,114 | Upgrade
|
| Long-Term Debt Repaid | - | -14,373 | -10,117 | -9,048 | -4,322 | -3,560 | Upgrade
|
| Total Debt Repaid | -13,897 | -14,373 | -10,117 | -9,048 | -7,322 | -23,674 | Upgrade
|
| Net Debt Issued (Repaid) | 24,427 | -14,373 | -10,117 | -9,048 | -7,322 | -3,326 | Upgrade
|
| Issuance of Common Stock | 11,536 | 2,507 | 9,216 | 5,704 | 1,539,956 | 157,889 | Upgrade
|
| Other Financing Activities | -33,105 | -156.81 | -41,287 | -138.11 | 62,919 | 13,129 | Upgrade
|
| Financing Cash Flow | 2,858 | -12,023 | -42,188 | -3,482 | 1,595,553 | 167,691 | Upgrade
|
| Foreign Exchange Rate Adjustments | 111.32 | 665.44 | -11.6 | 82.5 | 20.07 | -34.52 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | -0 | 0 | -0 | Upgrade
|
| Net Cash Flow | -162,530 | 306,984 | -206,251 | 323,094 | 755,453 | 6,273 | Upgrade
|
| Free Cash Flow | -23,912 | 118,239 | 241,766 | -87,292 | 138,308 | 27,673 | Upgrade
|
| Free Cash Flow Growth | - | -51.09% | - | - | 399.80% | -73.17% | Upgrade
|
| Free Cash Flow Margin | -2.64% | 15.43% | 39.29% | -16.74% | 30.16% | 9.73% | Upgrade
|
| Free Cash Flow Per Share | -177.19 | 878.98 | 1789.78 | -644.82 | 1193.58 | 271.24 | Upgrade
|
| Cash Interest Paid | 17,038 | 22,328 | 16,904 | 6,617 | 5,057 | 4,323 | Upgrade
|
| Cash Income Tax Paid | 2,319 | 3,666 | 3,548 | 2,109 | 1,495 | 1,075 | Upgrade
|
| Levered Free Cash Flow | 378,532 | 72,466 | 102,790 | -65,947 | 226,738 | 65,050 | Upgrade
|
| Unlevered Free Cash Flow | 381,814 | 75,747 | 106,496 | -62,012 | 227,874 | 65,510 | Upgrade
|
| Change in Working Capital | -131,400 | 37,470 | 206,468 | -84,769 | 131,242 | 28,719 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.