CJ Freshway Corporation (KOSDAQ:051500)
South Korea
· Delayed Price · Currency is KRW 28,450
-500 (-1.73%)
Last updated: Jun 19, 2025
CJ Freshway 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 26,197 | 25,928 | 54,476 | 49,097 | 26,653 | -39,255 | Upgrade
|
| Depreciation & Amortization | 77,724 | 75,656 | 71,195 | 58,151 | 56,412 | 65,055 | Upgrade
|
| Loss (Gain) From Sale of Assets | 953.39 | 616.29 | 728.54 | 4,775 | 2,988 | 1,437 | Upgrade
|
| Asset Writedown & Restructuring Costs | 325.5 | 325.5 | - | 5,657 | 3,871 | 12,894 | Upgrade
|
| Loss (Gain) on Equity Investments | 892.53 | 980.6 | 1,633 | 177.92 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 157.41 | 208.61 | -489.47 | -845.32 | -669.17 | 7,137 | Upgrade
|
| Other Operating Activities | 32,748 | 29,681 | 42,925 | 27,141 | 10,104 | 5,193 | Upgrade
|
| Change in Accounts Receivable | -1,129 | -5,946 | -31,108 | -61,062 | -32,174 | 42,108 | Upgrade
|
| Change in Inventory | -13,246 | -36,639 | 43,550 | -66,378 | 6,236 | 70,718 | Upgrade
|
| Change in Accounts Payable | 19,692 | 3,741 | 49,763 | 85,056 | 44,795 | -23,335 | Upgrade
|
| Change in Other Net Operating Assets | -2,603 | 16,656 | -14,269 | 21,838 | 22,394 | -15,702 | Upgrade
|
| Operating Cash Flow | 141,712 | 111,209 | 218,404 | 123,608 | 140,611 | 126,251 | Upgrade
|
| Operating Cash Flow Growth | -9.35% | -49.08% | 76.69% | -12.09% | 11.37% | 60.53% | Upgrade
|
| Capital Expenditures | -47,019 | -46,983 | -44,084 | -36,588 | -16,361 | -42,320 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,503 | 3,186 | 2,187 | 2,898 | 5,303 | 1,936 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -5,166 | -4,034 | Upgrade
|
| Divestitures | - | - | 100 | - | - | 304.76 | Upgrade
|
| Sale (Purchase) of Intangibles | -12,287 | -14,870 | -18,702 | -7,403 | -1,967 | -2,402 | Upgrade
|
| Investment in Securities | 14,532 | 14,204 | -12,297 | -69,105 | -19,139 | -7,272 | Upgrade
|
| Other Investing Activities | 4,029 | 3,515 | 2,079 | 2,539 | 3,154 | 1,013 | Upgrade
|
| Investing Cash Flow | -38,242 | -40,948 | -70,717 | -107,659 | -34,177 | -52,774 | Upgrade
|
| Short-Term Debt Issued | - | 15,616 | - | 65,936 | 9,556 | - | Upgrade
|
| Long-Term Debt Issued | - | 77,819 | 40,409 | 103,207 | - | 88,115 | Upgrade
|
| Total Debt Issued | 139,541 | 93,436 | 40,409 | 169,143 | 9,556 | 88,115 | Upgrade
|
| Short-Term Debt Repaid | - | - | -93,270 | - | - | -33,657 | Upgrade
|
| Long-Term Debt Repaid | - | -34,315 | -114,893 | -121,681 | -21,276 | -80,676 | Upgrade
|
| Total Debt Repaid | -136,029 | -34,315 | -208,164 | -121,681 | -21,276 | -114,333 | Upgrade
|
| Net Debt Issued (Repaid) | 3,513 | 59,121 | -167,755 | 47,462 | -11,720 | -26,218 | Upgrade
|
| Dividends Paid | -6,888 | -6,894 | -8,975 | -8,940 | -5,610 | -7,387 | Upgrade
|
| Other Financing Activities | -47,905 | -48,817 | -93,723 | -20,099 | -22,087 | 24,982 | Upgrade
|
| Financing Cash Flow | -51,281 | 3,410 | -270,452 | 18,422 | -39,416 | -8,624 | Upgrade
|
| Foreign Exchange Rate Adjustments | 715.11 | 984.4 | 210.56 | 218.7 | 1,153 | -543.83 | Upgrade
|
| Net Cash Flow | 52,905 | 74,655 | -122,555 | 34,590 | 68,171 | 64,310 | Upgrade
|
| Free Cash Flow | 94,693 | 64,226 | 174,320 | 87,020 | 124,249 | 83,932 | Upgrade
|
| Free Cash Flow Growth | -14.27% | -63.16% | 100.32% | -29.96% | 48.04% | 102.76% | Upgrade
|
| Free Cash Flow Margin | 2.88% | 1.99% | 5.67% | 3.17% | 5.42% | 3.39% | Upgrade
|
| Free Cash Flow Per Share | 6479.31 | 5410.04 | 14683.80 | 7330.09 | 9830.19 | 7069.96 | Upgrade
|
| Cash Interest Paid | 25,575 | 25,869 | 20,182 | 17,517 | 12,619 | 18,427 | Upgrade
|
| Cash Income Tax Paid | 17,388 | 20,742 | 10,745 | 8,999 | 2,954 | 6,721 | Upgrade
|
| Levered Free Cash Flow | 80,297 | 35,036 | 125,686 | 65,782 | 118,729 | 79,387 | Upgrade
|
| Unlevered Free Cash Flow | 95,129 | 49,867 | 138,735 | 75,757 | 126,847 | 90,406 | Upgrade
|
| Change in Net Working Capital | -19,632 | 20,958 | -70,483 | -636.94 | -53,872 | -73,831 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.