Carry Co., Ltd. (KOSDAQ:313760)
South Korea · Delayed Price · Currency is KRW 468.00
-63.00 (-11.86%)
At close: Mar 31, 2026
Carry 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 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Net Income | -7,171 | -8,410 | -13,006 | -17,570 |
Depreciation & Amortization | 732.77 | 826.11 | 431.77 | 944.46 |
Loss (Gain) From Sale of Assets | 70.23 | 36.45 | - | 101.82 |
Asset Writedown & Restructuring Costs | - | - | - | 339.72 |
Loss (Gain) From Sale of Investments | -0.16 | -0.16 | - | - |
Loss (Gain) on Equity Investments | - | - | 1.84 | -7.23 |
Provision & Write-off of Bad Debts | -1,056 | -1,121 | 153.36 | 4,848 |
Other Operating Activities | 3,692 | 4,383 | 6,891 | 4,341 |
Change in Accounts Receivable | -128.21 | 882.44 | 1,000 | 2,320 |
Change in Inventory | 800.49 | -251.12 | 93.52 | 2,426 |
Change in Accounts Payable | 1,696 | 70.78 | 913.15 | -2,466 |
Change in Other Net Operating Assets | -828.63 | -230.88 | -529.12 | -411.74 |
Operating Cash Flow | -2,192 | -3,814 | -4,050 | -5,134 |
Operating Cash Flow Growth | - | - | - | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Capital Expenditures | 0 | -4.55 | -5,937 | -98.97 |
Sale of Property, Plant & Equipment | - | - | 26.95 | 15 |
Cash Acquisitions | -28.76 | -28.76 | - | - |
Sale (Purchase) of Intangibles | 79.94 | 48.12 | 145.33 | -25.7 |
Investment in Securities | - | - | 453.53 | -240.94 |
Other Investing Activities | 128.19 | 147.41 | -751.01 | -120.57 |
Investing Cash Flow | 1,568 | -3,299 | -6,744 | -1,571 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Short-Term Debt Issued | - | 5,284 | 5,469 | 2,970 |
Total Debt Issued | 7,406 | 5,284 | 5,469 | 2,970 |
Short-Term Debt Repaid | - | -2,690 | -1,619 | -2,970 |
Long-Term Debt Repaid | - | -346.16 | -911.03 | -319.59 |
Total Debt Repaid | -7,602 | -3,036 | -2,530 | -3,290 |
Net Debt Issued (Repaid) | -195.84 | 2,248 | 2,939 | -319.59 |
Issuance of Common Stock | 300 | 5,300 | 8,043 | 998.83 |
Other Financing Activities | - | - | -0 | -125.78 |
Financing Cash Flow | 104.16 | 7,548 | 10,982 | 553.47 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Foreign Exchange Rate Adjustments | 0 | -0.28 | - | -0.57 |
Miscellaneous Cash Flow Adjustments | -75.16 | -0 | -75.67 | -0 |
Net Cash Flow | -595.56 | 434.42 | 112.33 | -6,152 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Free Cash Flow | -2,192 | -3,819 | -9,987 | -5,233 |
Free Cash Flow Growth | - | - | - | - |
Free Cash Flow Margin | -53.06% | -51.04% | -122.18% | -62.44% |
Free Cash Flow Per Share | -197.30 | -362.70 | -1453.20 | -915.73 |
Levered Free Cash Flow | -1,329 | 1,638 | -3,150 | - |
Unlevered Free Cash Flow | 139.77 | 2,903 | -1,911 | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 |
Cash Interest Paid | 576.19 | 775.51 | 584.03 | 262.03 |
Cash Income Tax Paid | 36.95 | 170.84 | -38.59 | 24.81 |
Change in Working Capital | 1,540 | 471.21 | 1,478 | 1,867 |