WooDeumGee Farm Co., Ltd (KOSDAQ:403490)
South Korea · Delayed Price · Currency is KRW 2,145.00
+45.00 (2.14%)
At close: Sep 10, 2026
WooDeumGee Farm 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 | -7,276 | -4,101 | 2,936 | 1,453 | 4,018 | 3,214 |
Depreciation & Amortization | 3,517 | 3,517 | 2,791 | 2,657 | 2,322 | 2,146 |
Loss (Gain) From Sale of Assets | 4.08 | 4.08 | -22.03 | -46.68 | -656.04 | 4.84 |
Asset Writedown & Restructuring Costs | 1,404 | 1,404 | - | - | - | - |
Loss (Gain) From Sale of Investments | 55.7 | 55.7 | -4.94 | -7.44 | -5.96 | -11.45 |
Loss (Gain) on Equity Investments | - | - | 36.42 | 27.31 | 6.27 | 1.57 |
Stock-Based Compensation | -20.11 | -20.11 | 20.11 | 176.68 | 201.33 | - |
Provision & Write-off of Bad Debts | 451.33 | 451.33 | 446.42 | 267.59 | 69.06 | 9.8 |
Other Operating Activities | 3,384 | 1,172 | 584.37 | 1,927 | 143.59 | 5,359 |
Change in Accounts Receivable | 653.28 | 653.28 | -1,289 | -2,109 | -1,436 | -1,051 |
Change in Inventory | -1.18 | -1.18 | 1,396 | -3,069 | 48.34 | -28.27 |
Change in Accounts Payable | -1,351 | -1,351 | 3,104 | 732.91 | -86.35 | 272.71 |
Change in Other Net Operating Assets | 516.64 | 1,335 | -4,359 | -688.57 | -1,209 | 330.97 |
Operating Cash Flow | 1,338 | 3,119 | 5,640 | 1,321 | 3,416 | 10,248 |
Operating Cash Flow Growth | -67.82% | -44.70% | 327.06% | -61.34% | -66.66% | - |
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 | -13,283 | -25,022 | -12,709 | -10,156 | -4,693 | -4,822 |
Sale of Property, Plant & Equipment | 4.09 | 4.09 | 242.5 | 5 | 281.02 | - |
Divestitures | - | - | 121 | 980 | 8.73 | - |
Sale (Purchase) of Intangibles | -144.32 | -146.61 | -91.98 | -35.07 | -60.43 | - |
Sale (Purchase) of Real Estate | - | - | - | - | - | -222.12 |
Investment in Securities | -12,048 | -160.74 | 7,739 | -7,930 | -61.24 | -51.39 |
Other Investing Activities | 2,022 | 3,960 | -713.69 | -1,026 | 676.16 | -237.2 |
Investing Cash Flow | -24,007 | -21,926 | -5,842 | -19,328 | -4,571 | -5,333 |
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 | - | 19,300 | 15,200 | 9,000 | 1,500 | - |
Long-Term Debt Issued | - | 1,199 | 2,000 | 2,800 | - | - |
Total Debt Issued | 26,021 | 20,499 | 17,200 | 11,800 | 1,500 | - |
Short-Term Debt Repaid | - | -11,300 | -6,400 | -1,000 | -554.33 | -907 |
Long-Term Debt Repaid | - | -582.95 | -420.7 | -409.47 | -694.18 | -349.68 |
Total Debt Repaid | -8,882 | -11,883 | -6,821 | -1,409 | -1,249 | -1,257 |
Net Debt Issued (Repaid) | 17,139 | 8,616 | 10,379 | 10,391 | 251.5 | -1,257 |
Issuance of Common Stock | 720 | 720 | 288 | - | - | - |
Repurchase of Common Stock | -812.78 | - | - | -4.05 | - | - |
Other Financing Activities | -1.11 | -1.11 | -0.25 | 6,690 | -13.47 | - |
Financing Cash Flow | 17,045 | 9,334 | 10,667 | 17,077 | 238.03 | -1,257 |
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 | 4.76 | -4.46 | 0.51 | 0.17 | - | - |
Miscellaneous Cash Flow Adjustments | - | - | - | 0 | 0 | -0 |
Net Cash Flow | -5,619 | -9,477 | 10,466 | -930.73 | -916.81 | 3,658 |
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 | -11,945 | -21,903 | -7,069 | -8,836 | -1,277 | 5,426 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | -19.49% | -34.40% | -11.06% | -15.62% | -2.84% | 11.63% |
Free Cash Flow Per Share | -1314.44 | -2415.06 | -782.50 | -1028.49 | -152.15 | 646.43 |
Levered Free Cash Flow | -7,761 | -19,650 | -9,428 | -11,525 | -2,457 | - |
Unlevered Free Cash Flow | -7,031 | -18,920 | -9,036 | -11,315 | -2,380 | - |
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 | 41.35 | 41.35 | 181.98 | 333.3 | 100.3 | 79.65 |
Cash Income Tax Paid | 136.34 | 586.77 | 474.7 | 184.46 | 525.85 | 443.4 |
Change in Working Capital | -182.12 | 635.85 | -1,148 | -5,133 | -2,682 | -475.96 |