GIS Co., Ltd. (KOSDAQ:306620)
South Korea · Delayed Price · Currency is KRW 1,713.00
-47.00 (-2.67%)
At close: Aug 24, 2026
GIS Co., Ltd. Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Net Income | -3,634 | -4,034 | -1,634 | -5,120 | -8,023 | -4,461 |
Depreciation & Amortization | 1,796 | 1,959 | 1,811 | 2,222 | 1,694 | 1,751 |
Loss (Gain) From Sale of Assets | -22.8 | -13.73 | 7.66 | 5,759 | 3.06 | - |
Asset Writedown & Restructuring Costs | 868.7 | 868.7 | - | - | - | - |
Loss (Gain) From Sale of Investments | 986.74 | 458.99 | 1,317 | -253.84 | 337.97 | 15.55 |
Stock-Based Compensation | 67.49 | - | 178.8 | 29.8 | 27.96 | 36.96 |
Provision & Write-off of Bad Debts | -567.11 | -237.28 | -803.84 | 2,605 | 823.46 | 3,179 |
Other Operating Activities | 10,194 | 5,182 | 3,291 | -1,055 | 6,195 | 2,999 |
Change in Accounts Receivable | 337.34 | -105.6 | 6,111 | 9,951 | -3,135 | -2,687 |
Change in Inventory | -24,853 | -10,746 | 26,266 | 204.91 | -393.5 | -14,266 |
Change in Accounts Payable | 10,817 | 5,988 | -9,397 | -17,598 | -120.87 | 5,522 |
Change in Other Net Operating Assets | 4,800 | -3,987 | -27,646 | -2,300 | 1,172 | 318.21 |
Operating Cash Flow | 790.07 | -4,667 | -498.41 | -5,554 | -1,419 | -7,592 |
Operating Cash Flow Growth | -86.68% | - | - | - | - | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Capital Expenditures | -1,733 | -2,207 | -6,022 | -6,773 | -833.79 | -1,457 |
Sale of Property, Plant & Equipment | 9,037 | 9,756 | 37.7 | 100.84 | 66 | - |
Cash Acquisitions | - | - | -334.78 | -111.44 | - | - |
Sale (Purchase) of Intangibles | -13.07 | -49.39 | -322.4 | -121.98 | -352.86 | -225.46 |
Investment in Securities | -7,496 | -4,784 | -11,841 | 4,133 | -616.76 | 1,533 |
Other Investing Activities | 285.33 | 302.1 | 1,233 | 12,911 | 299.66 | -479.72 |
Investing Cash Flow | -308.37 | 2,643 | -17,208 | 10,086 | -1,436 | -547.06 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Short-Term Debt Issued | - | 37,075 | 17,282 | 17,730 | 4,000 | 4,303 |
Long-Term Debt Issued | - | 23,210 | 8,500 | 25,000 | 1,500 | 5,027 |
Total Debt Issued | 74,681 | 60,285 | 25,782 | 42,730 | 5,500 | 9,330 |
Short-Term Debt Repaid | - | -27,933 | -14,357 | -26,499 | -4,000 | -2,053 |
Long-Term Debt Repaid | - | -23,544 | -2,400 | -5,053 | -323.74 | -362.32 |
Total Debt Repaid | -68,466 | -51,477 | -16,757 | -31,552 | -4,324 | -2,415 |
Net Debt Issued (Repaid) | 6,214 | 8,808 | 9,025 | 11,178 | 1,176 | 6,915 |
Issuance of Common Stock | 3,195 | 3,195 | - | 64.38 | - | - |
Repurchase of Common Stock | -18,008 | -18,008 | - | - | - | - |
Other Financing Activities | 0 | 0 | 420 | -181.29 | 80 | -0 |
Financing Cash Flow | -8,599 | -6,006 | 9,445 | 11,061 | 2,756 | 6,915 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Foreign Exchange Rate Adjustments | 174.61 | -9.53 | 118.18 | 4.52 | -82.43 | 72.63 |
Miscellaneous Cash Flow Adjustments | -0 | - | - | - | -0 | - |
Net Cash Flow | -7,943 | -8,040 | -8,143 | 15,598 | -181.48 | -1,152 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -942.85 | -6,874 | -6,521 | -12,327 | -2,253 | -9,050 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | -1.02% | -9.07% | -6.24% | -14.21% | -4.26% | -18.14% |
Free Cash Flow Per Share | -21.64 | -162.37 | -163.61 | -309.20 | -57.57 | -246.13 |
Levered Free Cash Flow | 9,088 | -20.75 | -12,342 | -7,321 | 228.18 | -12,541 |
Unlevered Free Cash Flow | 11,719 | 2,769 | -9,627 | -5,482 | 907.28 | -11,504 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Cash Interest Paid | 1,398 | 1,396 | 827.33 | 611.55 | 406.69 | 203.23 |
Cash Income Tax Paid | - | 707.04 | 4,585 | 2,426 | -181.73 | 472.45 |
Change in Working Capital | -8,899 | -8,851 | -4,666 | -9,741 | -2,477 | -11,113 |