CJ Seafood Corp
KRX:011150
Cash Flow Statement
Cash Flow Statement
CJ Seafood Corp
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5 696
|
0
|
0
|
9 771
|
8 061
|
10 001
|
10 961
|
7 752
|
4 434
|
4 224
|
3 486
|
2 567
|
4 609
|
4 303
|
5 057
|
6 472
|
5 578
|
5 597
|
5 805
|
4 510
|
5 884
|
5 517
|
4 734
|
4 656
|
2 155
|
644
|
901
|
1 240
|
1 828
|
3 270
|
3 135
|
3 567
|
2 106
|
3 707
|
3 858
|
4 423
|
2 204
|
1 531
|
1 711
|
1 534
|
7 420
|
5 190
|
3 571
|
4 482
|
4 435
|
6 158
|
6 996
|
6 945
|
5 019
|
3 823
|
4 044
|
2 048
|
|
| Depreciation & Amortization |
2 787
|
0
|
0
|
2 844
|
2 823
|
3 523
|
4 218
|
2 784
|
2 805
|
2 851
|
2 947
|
3 151
|
3 442
|
3 790
|
4 207
|
4 554
|
4 788
|
4 966
|
5 099
|
5 207
|
5 430
|
5 601
|
5 719
|
5 855
|
5 929
|
5 999
|
6 075
|
6 207
|
6 321
|
6 386
|
6 482
|
6 489
|
6 467
|
6 447
|
6 385
|
6 316
|
6 260
|
6 046
|
5 812
|
5 607
|
5 396
|
5 345
|
5 187
|
5 022
|
4 853
|
5 389
|
6 060
|
6 699
|
7 343
|
7 212
|
7 001
|
6 865
|
|
| Other Non-Cash Items |
1 783
|
0
|
0
|
1 309
|
(1 616)
|
(1 287)
|
(828)
|
(1 166)
|
1 296
|
1 276
|
2 250
|
2 047
|
(1 170)
|
(1 442)
|
(2 999)
|
(3 009)
|
9
|
978
|
778
|
2 800
|
1 688
|
1 006
|
1 725
|
(1 004)
|
707
|
661
|
(302)
|
28
|
301
|
544
|
1 297
|
1 745
|
1 501
|
1 153
|
822
|
246
|
2 905
|
2 618
|
2 459
|
2 104
|
(3 695)
|
(3 051)
|
(1 985)
|
(2 251)
|
568
|
254
|
(511)
|
(1 472)
|
(69)
|
(1 175)
|
(2 545)
|
(993)
|
|
| Cash Taxes Paid |
33
|
38
|
120
|
142
|
151
|
721
|
1 193
|
1 441
|
1 688
|
1 300
|
1 012
|
1 194
|
923
|
896
|
857
|
783
|
783
|
849
|
917
|
949
|
949
|
1 042
|
1 148
|
1 252
|
1 252
|
988
|
673
|
461
|
461
|
629
|
806
|
863
|
878
|
848
|
645
|
502
|
487
|
462
|
435
|
340
|
340
|
1 051
|
1 453
|
1 331
|
1 331
|
477
|
16
|
22
|
18
|
0
|
5
|
152
|
|
| Cash Interest Paid |
909
|
559
|
661
|
699
|
511
|
704
|
375
|
265
|
265
|
295
|
305
|
244
|
412
|
450
|
373
|
453
|
341
|
365
|
523
|
564
|
831
|
823
|
896
|
1 022
|
861
|
857
|
1 026
|
986
|
876
|
835
|
574
|
472
|
588
|
647
|
723
|
621
|
643
|
621
|
563
|
706
|
685
|
899
|
986
|
978
|
982
|
1 134
|
1 336
|
1 693
|
2 366
|
2 171
|
2 024
|
1 092
|
|
| Change in Working Capital |
(2 998)
|
4 294
|
(4 093)
|
2 123
|
615
|
(7 129)
|
(6 910)
|
(6 498)
|
(16 958)
|
(15 559)
|
(7 845)
|
3 675
|
24 319
|
6 297
|
7 802
|
(3 279)
|
(15 845)
|
(525)
|
(6 790)
|
(3 619)
|
2 613
|
(3 539)
|
(3 819)
|
4 240
|
(9 835)
|
(2 201)
|
673
|
(4 773)
|
(1 168)
|
(2 200)
|
(1 225)
|
(326)
|
(6 624)
|
(7 848)
|
1 041
|
(5 367)
|
(459)
|
(9 547)
|
(21 573)
|
(22 742)
|
(10 026)
|
7 908
|
9 297
|
6 777
|
(4 346)
|
(18 015)
|
(16 088)
|
(14 418)
|
(8 148)
|
(5 478)
|
(14 135)
|
(17 448)
|
|
| Cash from Operating Activities |
7 267
N/A
|
12 565
+73%
|
6 172
-51%
|
16 046
+160%
|
9 884
-38%
|
5 110
-48%
|
7 441
+46%
|
2 874
-61%
|
(8 423)
N/A
|
(7 209)
+14%
|
839
N/A
|
11 438
+1 263%
|
31 200
+173%
|
12 948
-59%
|
14 067
+9%
|
4 737
-66%
|
(5 470)
N/A
|
11 016
N/A
|
4 892
-56%
|
8 898
+82%
|
15 615
+75%
|
8 585
-45%
|
8 358
-3%
|
13 749
+65%
|
(1 045)
N/A
|
5 102
N/A
|
7 347
+44%
|
2 701
-63%
|
7 283
+170%
|
8 002
+10%
|
9 690
+21%
|
11 477
+18%
|
3 449
-70%
|
3 456
+0%
|
12 106
+250%
|
5 616
-54%
|
10 911
+94%
|
648
-94%
|
(11 591)
N/A
|
(13 497)
-16%
|
(906)
+93%
|
15 392
N/A
|
16 070
+4%
|
14 030
-13%
|
5 511
-61%
|
(6 215)
N/A
|
(3 543)
+43%
|
(2 245)
+37%
|
4 146
N/A
|
4 381
+6%
|
(5 636)
N/A
|
(9 527)
-69%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 237)
|
(2 228)
|
(2 198)
|
(1 599)
|
(3 892)
|
(3 878)
|
(4 204)
|
(6 937)
|
(4 100)
|
(5 796)
|
(7 979)
|
(15 834)
|
(22 457)
|
(21 809)
|
(23 759)
|
(10 544)
|
(9 735)
|
(11 051)
|
(9 118)
|
(13 213)
|
(11 018)
|
(8 782)
|
(11 285)
|
(10 561)
|
(8 605)
|
(9 693)
|
(4 912)
|
(8 748)
|
(8 675)
|
(8 608)
|
(8 499)
|
(4 455)
|
(4 457)
|
(4 669)
|
(4 603)
|
(4 315)
|
(3 824)
|
(2 950)
|
(2 664)
|
(2 282)
|
(2 250)
|
(2 438)
|
(2 604)
|
(2 318)
|
(1 859)
|
(1 823)
|
(2 688)
|
(3 365)
|
(3 534)
|
(3 252)
|
(2 801)
|
(4 300)
|
|
| Other Items |
195
|
202
|
456
|
1 624
|
817
|
750
|
901
|
(334)
|
665
|
807
|
1 284
|
1 559
|
1 481
|
1 463
|
1 161
|
867
|
1 313
|
1 060
|
1 116
|
1 172
|
(81)
|
46
|
154
|
477
|
1 701
|
3 185
|
3 004
|
2 950
|
4 018
|
2 564
|
1 824
|
1 576
|
(550)
|
718
|
476
|
730
|
1 386
|
2 647
|
3 203
|
3 156
|
4 611
|
4 107
|
3 706
|
4 210
|
3 361
|
3 131
|
3 260
|
2 634
|
5 490
|
3 673
|
6 237
|
11 905
|
|
| Cash from Investing Activities |
(2 042)
N/A
|
(2 026)
+1%
|
(1 741)
+14%
|
25
N/A
|
(3 076)
N/A
|
(3 129)
-2%
|
(3 305)
-6%
|
(7 272)
-120%
|
(3 436)
+53%
|
(4 990)
-45%
|
(6 696)
-34%
|
(14 276)
-113%
|
(20 976)
-47%
|
(20 346)
+3%
|
(22 597)
-11%
|
(9 677)
+57%
|
(8 422)
+13%
|
(9 991)
-19%
|
(8 003)
+20%
|
(12 041)
-50%
|
(11 100)
+8%
|
(8 737)
+21%
|
(11 132)
-27%
|
(10 085)
+9%
|
(6 903)
+32%
|
(6 507)
+6%
|
(1 907)
+71%
|
(5 797)
-204%
|
(4 657)
+20%
|
(6 044)
-30%
|
(6 675)
-10%
|
(2 879)
+57%
|
(5 006)
-74%
|
(3 950)
+21%
|
(4 125)
-4%
|
(3 584)
+13%
|
(2 437)
+32%
|
(303)
+88%
|
539
N/A
|
874
+62%
|
2 361
+170%
|
1 669
-29%
|
1 102
-34%
|
1 891
+72%
|
1 502
-21%
|
1 308
-13%
|
572
-56%
|
(731)
N/A
|
1 957
N/A
|
421
-78%
|
3 435
+716%
|
7 605
+121%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(4 581)
|
(9 912)
|
(3 978)
|
(14 782)
|
(6 481)
|
(1 052)
|
(2 689)
|
5 387
|
12 863
|
11 973
|
5 653
|
1 454
|
(9 534)
|
7 841
|
8 205
|
5 600
|
13 433
|
(811)
|
3 480
|
3 794
|
(3 775)
|
1 267
|
4 408
|
(2 630)
|
9 489
|
3 943
|
(4 624)
|
4 161
|
(2 653)
|
(2 865)
|
(2 985)
|
(8 655)
|
2 397
|
1 436
|
(7 147)
|
(636)
|
(8 147)
|
668
|
13 149
|
13 956
|
4 287
|
(10 087)
|
(16 226)
|
(15 588)
|
(5 292)
|
5 978
|
6 658
|
4 905
|
(4 412)
|
(9 163)
|
(4 032)
|
(2 421)
|
|
| Other |
(909)
|
(559)
|
(661)
|
(699)
|
(511)
|
(704)
|
(375)
|
(265)
|
(265)
|
(295)
|
(305)
|
(244)
|
(412)
|
(450)
|
(373)
|
(453)
|
(341)
|
(365)
|
(523)
|
(564)
|
(831)
|
(823)
|
(896)
|
(1 022)
|
(861)
|
(857)
|
(1 026)
|
(986)
|
(876)
|
(835)
|
(574)
|
(472)
|
(588)
|
(647)
|
(723)
|
(621)
|
(643)
|
(621)
|
(563)
|
(706)
|
(685)
|
(899)
|
(986)
|
(978)
|
(982)
|
(1 134)
|
(1 336)
|
(1 693)
|
(850)
|
2 632
|
3 182
|
4 596
|
|
| Cash from Financing Activities |
(5 490)
N/A
|
(10 471)
-91%
|
(4 639)
+56%
|
(15 481)
-234%
|
(6 993)
+55%
|
(1 758)
+75%
|
(3 066)
-74%
|
5 122
N/A
|
12 598
+146%
|
11 679
-7%
|
5 349
-54%
|
1 209
-77%
|
(9 946)
N/A
|
7 391
N/A
|
7 832
+6%
|
5 147
-34%
|
13 092
+154%
|
(1 176)
N/A
|
2 957
N/A
|
3 229
+9%
|
(4 606)
N/A
|
444
N/A
|
3 512
+691%
|
(3 651)
N/A
|
8 627
N/A
|
3 085
-64%
|
(5 651)
N/A
|
3 175
N/A
|
(3 530)
N/A
|
(3 701)
-5%
|
(3 560)
+4%
|
(9 129)
-156%
|
1 809
N/A
|
789
-56%
|
(7 870)
N/A
|
(1 257)
+84%
|
(8 790)
-599%
|
47
N/A
|
12 586
+26 791%
|
13 250
+5%
|
3 602
-73%
|
(10 987)
N/A
|
(17 212)
-57%
|
(16 566)
+4%
|
(6 274)
+62%
|
4 844
N/A
|
5 322
+10%
|
3 213
-40%
|
(5 262)
N/A
|
(6 530)
-24%
|
(849)
+87%
|
2 175
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
0
|
0
|
0
|
0
|
(14)
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(265)
N/A
|
67
N/A
|
(208)
N/A
|
590
N/A
|
(185)
N/A
|
223
N/A
|
1 056
+374%
|
739
-30%
|
739
N/A
|
(520)
N/A
|
(508)
+2%
|
(1 629)
-221%
|
278
N/A
|
(7)
N/A
|
(698)
-9 871%
|
207
N/A
|
(800)
N/A
|
(151)
+81%
|
(154)
-2%
|
86
N/A
|
(91)
N/A
|
292
N/A
|
738
+153%
|
13
-98%
|
679
+5 123%
|
1 680
+147%
|
(211)
N/A
|
79
N/A
|
(904)
N/A
|
(1 743)
-93%
|
(545)
+69%
|
(531)
+3%
|
252
N/A
|
296
+17%
|
110
-63%
|
775
+603%
|
(316)
N/A
|
392
N/A
|
1 535
+292%
|
627
-59%
|
5 057
+707%
|
6 075
+20%
|
(40)
N/A
|
(645)
-1 518%
|
739
N/A
|
(63)
N/A
|
2 352
N/A
|
237
-90%
|
840
+255%
|
(1 728)
N/A
|
(3 050)
-76%
|
253
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 030
N/A
|
10 337
+106%
|
3 974
-62%
|
14 447
+264%
|
5 992
-59%
|
1 232
-79%
|
3 237
+163%
|
(4 063)
N/A
|
(12 523)
-208%
|
(13 005)
-4%
|
(7 140)
+45%
|
(4 396)
+38%
|
8 743
N/A
|
(8 861)
N/A
|
(9 692)
-9%
|
(5 807)
+40%
|
(15 205)
-162%
|
(35)
+100%
|
(4 226)
-11 974%
|
(4 315)
-2%
|
4 597
N/A
|
(197)
N/A
|
(2 927)
-1 386%
|
3 188
N/A
|
(9 650)
N/A
|
(4 591)
+52%
|
2 435
N/A
|
(6 047)
N/A
|
(1 392)
+77%
|
(606)
+56%
|
1 191
N/A
|
7 022
+490%
|
(1 008)
N/A
|
(1 213)
-20%
|
7 503
N/A
|
1 301
-83%
|
7 088
+445%
|
(2 302)
N/A
|
(14 255)
-519%
|
(15 779)
-11%
|
(3 155)
+80%
|
12 954
N/A
|
13 466
+4%
|
11 711
-13%
|
3 652
-69%
|
(8 038)
N/A
|
(6 231)
+22%
|
(5 610)
+10%
|
612
N/A
|
1 129
+85%
|
(8 437)
N/A
|
(13 828)
-64%
|
|