Wavus Co.,Ltd (KOSDAQ:336060)
South Korea · Delayed Price · Currency is KRW 995.00
-5.00 (-0.50%)
At close: Apr 29, 2026
Wavus Co.,Ltd 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 |
|---|---|---|---|---|---|
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 |
Net Income | 2,744 | 3,260 | 7,067 | -8,095 | 4,822 |
Depreciation & Amortization | 1,296 | 898.36 | 687.09 | 730.18 | 744.65 |
Loss (Gain) From Sale of Assets | - | -4.09 | - | -0.27 | 0.09 |
Asset Writedown & Restructuring Costs | 500 | - | - | - | - |
Loss (Gain) From Sale of Investments | 292.68 | -485.86 | -774.72 | 93.02 | -28.65 |
Loss (Gain) on Equity Investments | 411.03 | -30.95 | -985.86 | -62.75 | 0.97 |
Stock-Based Compensation | 813.6 | 773.29 | 380.35 | - | - |
Provision & Write-off of Bad Debts | -2.93 | -273.65 | -60.14 | 500 | 202.26 |
Other Operating Activities | 431.15 | 594.01 | 66.1 | 9,567 | 194.52 |
Change in Accounts Receivable | 16.44 | 3,265 | -7,567 | 1,013 | -1,089 |
Change in Accounts Payable | 326.36 | 777.19 | 2,959 | -335.12 | 1,129 |
Change in Other Net Operating Assets | 807.53 | -2,959 | 2,998 | 1,229 | -880.41 |
Operating Cash Flow | 7,636 | 5,814 | 4,769 | 4,640 | 5,096 |
Operating Cash Flow Growth | 31.32% | 21.91% | 2.79% | -8.95% | - |
Capital Expenditures | -301.71 | -1,179 | -220.93 | -227.4 | -704.26 |
Sale of Property, Plant & Equipment | - | 4.09 | - | 0.27 | - |
Cash Acquisitions | - | - | -1,000 | 12,828 | - |
Sale (Purchase) of Intangibles | -108.4 | -142.28 | -100.34 | - | - |
Investment in Securities | -7,594 | 1,405 | -8,733 | -15,009 | -201.27 |
Other Investing Activities | -85 | -446.13 | -9.33 | -144.71 | -31.97 |
Investing Cash Flow | -8,189 | -358.27 | -10,064 | -2,553 | -937.5 |
Short-Term Debt Issued | - | - | - | - | 224.8 |
Total Debt Issued | - | - | - | - | 224.8 |
Short-Term Debt Repaid | - | - | - | - | -1,225 |
Long-Term Debt Repaid | -716.51 | -532.34 | -469.92 | -582.91 | -594.02 |
Total Debt Repaid | -716.51 | -532.34 | -469.92 | -582.91 | -1,819 |
Net Debt Issued (Repaid) | -716.51 | -532.34 | -469.92 | -582.91 | -1,594 |
Financing Cash Flow | -716.51 | -532.34 | -469.92 | -582.91 | -1,594 |
Foreign Exchange Rate Adjustments | -27.82 | 46.4 | 17.03 | 13.4 | 71.44 |
Net Cash Flow | -1,298 | 4,970 | -5,748 | 1,517 | 2,636 |
Free Cash Flow | 7,334 | 4,636 | 4,548 | 4,412 | 4,392 |
Free Cash Flow Growth | 58.20% | 1.92% | 3.08% | 0.47% | - |
Free Cash Flow Margin | 10.45% | 8.22% | 9.33% | 10.88% | 11.58% |
Free Cash Flow Per Share | 152.37 | 96.69 | 95.00 | 59.96 | 107.76 |
Cash Interest Paid | 57.49 | 42.55 | 23.17 | 20.09 | 23.22 |
Cash Income Tax Paid | 409.81 | 650.46 | 702.09 | 1,306 | 724.98 |
Levered Free Cash Flow | 4,907 | 2,787 | 2,299 | 3,798 | - |
Unlevered Free Cash Flow | 4,943 | 2,814 | 2,318 | 3,827 | - |
Change in Working Capital | 1,150 | 1,083 | -1,611 | 1,907 | -840.19 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.