Samsung Electronics Co., Ltd. (KRX:005930)
South Korea · Delayed Price · Currency is KRW 265,000
+58,000 (28.02%)
At close: Jul 31, 2026
Samsung Electronics 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 | 149,733,739 | 44,260,956 | 33,621,363 | 14,473,401 | 54,730,018 | 39,243,791 |
Depreciation & Amortization | 49,324,444 | 46,926,592 | 42,630,822 | 38,581,541 | 38,955,767 | 33,925,753 |
Other Amortization | - | - | - | 85,018 | 151,892 | 321,608 |
Loss (Gain) From Sale of Assets | -24,763 | -58,536 | 42,371 | -18,864 | -97,867 | -264,814 |
Loss (Gain) on Equity Investments | -808,605 | -682,700 | -751,044 | -887,550 | -1,090,643 | -729,614 |
Provision & Write-off of Bad Debts | 161,483 | 144,508 | 61,705 | 62,964 | 8,784 | 17,990 |
Other Operating Activities | 36,375,271 | 4,338,234 | -1,055,039 | -2,700,338 | -13,477,657 | 8,877,618 |
Change in Accounts Receivable | -34,657,533 | -4,550,796 | -2,496,105 | -90,243 | 7,856,258 | -7,302,604 |
Change in Inventory | -5,604,665 | -3,590,702 | 2,541,364 | -3,206,615 | -13,311,072 | -9,712,379 |
Change in Accounts Payable | -1,447,909 | -2,301,388 | -2,573,560 | 318,432 | -5,298,547 | 1,027,017 |
Change in Other Net Operating Assets | 3,726,926 | 828,980 | 960,744 | -2,480,319 | -6,245,587 | -298,918 |
Operating Cash Flow | 196,778,388 | 85,315,148 | 72,982,621 | 44,137,427 | 62,181,346 | 65,105,448 |
Operating Cash Flow Growth | 151.76% | 16.90% | 65.35% | -29.02% | -4.49% | -0.28% |
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 | -53,591,248 | -47,522,179 | -51,406,355 | -57,611,292 | -49,430,428 | -47,122,106 |
Sale of Property, Plant & Equipment | 175,616 | 149,828 | 156,191 | 98,341 | 217,878 | 1,019,452 |
Cash Acquisitions | -2,917,506 | -3,131,539 | -142,156 | -356,511 | -31,383 | -5,926 |
Divestitures | 418,093 | 418,093 | 101,563 | - | - | - |
Sale (Purchase) of Intangibles | -4,419,242 | -4,617,416 | -2,319,415 | -2,911,131 | -3,672,842 | -2,705,163 |
Investment in Securities | -27,236,075 | -15,304,859 | -31,788,644 | 44,771,673 | 21,727,006 | 15,757,851 |
Other Investing Activities | -29,926,657 | 1,495,866 | 17,114 | -913,897 | -413,035 | 8,129 |
Investing Cash Flow | -117,497,019 | -68,512,206 | -85,381,702 | -16,922,817 | -31,602,804 | -33,047,763 |
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 | - | 4,655,349 | 5,871,346 | 2,145,400 | - | - |
Long-Term Debt Issued | - | 2,807,001 | 404,954 | 354,712 | 271,997 | 58,279 |
Total Debt Issued | 7,159,196 | 7,462,350 | 6,276,300 | 2,500,112 | 271,997 | 58,279 |
Short-Term Debt Repaid | - | - | - | - | -8,339,149 | -2,616,943 |
Long-Term Debt Repaid | - | -2,852,971 | -1,364,508 | -1,219,579 | -1,508,465 | -894,749 |
Total Debt Repaid | -955,733 | -2,852,971 | -1,364,508 | -1,219,579 | -9,847,614 | -3,511,692 |
Net Debt Issued (Repaid) | 6,203,463 | 4,609,379 | 4,911,792 | 1,280,533 | -9,575,617 | -3,453,413 |
Repurchase of Common Stock | -17,158,220 | -8,189,263 | -1,811,775 | - | - | - |
Common Dividends Paid | - | -9,897,183 | -10,888,749 | -9,864,474 | -9,814,426 | -20,510,350 |
Other Financing Activities | -11,116,831 | -973 | -8,511 | -9,118 | -6 | -27,270 |
Financing Cash Flow | -22,071,588 | -13,478,040 | -7,797,243 | -8,593,059 | -19,390,049 | -23,991,033 |
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 | 2,265,966 | 825,897 | 4,821,010 | 792,785 | -539,198 | 1,582,046 |
Miscellaneous Cash Flow Adjustments | 7,690,000 | - | - | -14,153 | - | 139 |
Net Cash Flow | 67,165,747 | 4,150,799 | -15,375,314 | 19,400,183 | 10,649,295 | 9,648,837 |
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 | 143,187,140 | 37,792,969 | 21,576,266 | -13,473,865 | 12,750,918 | 17,983,342 |
Free Cash Flow Growth | 431.22% | 75.16% | - | - | -29.10% | -35.07% |
Free Cash Flow Margin | 29.51% | 11.33% | 7.17% | -5.20% | 4.22% | 6.43% |
Free Cash Flow Per Share | 21711.69 | 5638.42 | 3176.46 | -1983.59 | 1877.16 | 2647.46 |
Levered Free Cash Flow | 56,693,411 | 23,944,373 | 8,563,229 | -23,431,363 | 2,416,599 | 10,735,832 |
Unlevered Free Cash Flow | 57,135,514 | 24,322,987 | 9,128,178 | -22,849,955 | 2,893,484 | 11,005,544 |
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 | 505,478 | 469,730 | 675,049 | 844,691 | 714,543 | 434,441 |
Cash Income Tax Paid | 7,181,737 | 7,137,295 | 6,450,044 | 6,620,950 | 11,498,895 | 8,842,049 |
Change in Working Capital | -37,983,181 | -9,613,906 | -1,567,557 | -5,458,745 | -16,998,948 | -16,286,884 |