M-Venture Investment Inc
KOSDAQ:019590
Cash Flow Statement
Cash Flow Statement
M-Venture Investment Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
327
|
6 065
|
10 421
|
(15 878)
|
(20 009)
|
(21 119)
|
(24 734)
|
18 023
|
74 074
|
8 876
|
(1 270)
|
(33 560)
|
(86 333)
|
(27 237)
|
|
| Depreciation & Amortization |
309
|
233
|
228
|
223
|
222
|
221
|
220
|
218
|
164
|
161
|
139
|
257
|
292
|
378
|
|
| Other Non-Cash Items |
(4 220)
|
(9 190)
|
(13 406)
|
12 978
|
16 601
|
17 000
|
21 410
|
5 652
|
(76 963)
|
(11 127)
|
(1 868)
|
28 648
|
81 586
|
22 688
|
|
| Cash Taxes Paid |
0
|
(0)
|
6
|
95
|
0
|
89
|
101
|
84
|
0
|
(89)
|
(107)
|
(168)
|
(158)
|
(0)
|
|
| Cash Interest Paid |
999
|
809
|
867
|
883
|
956
|
1 161
|
1 030
|
851
|
0
|
680
|
671
|
519
|
598
|
240
|
|
| Change in Working Capital |
(15 450)
|
(14 468)
|
(8 996)
|
(5 574)
|
(4 765)
|
(2 084)
|
(1 641)
|
6 076
|
10 219
|
7 385
|
6 979
|
5 973
|
5 944
|
6 155
|
|
| Cash from Operating Activities |
(19 035)
N/A
|
(17 361)
+9%
|
(11 753)
+32%
|
(8 251)
+30%
|
(7 951)
+4%
|
(5 982)
+25%
|
(4 745)
+21%
|
2 325
N/A
|
7 494
+222%
|
5 296
-29%
|
3 979
-25%
|
1 317
-67%
|
1 489
+13%
|
1 984
+33%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(30)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(25)
|
(59)
|
|
| Other Items |
(4 003)
|
(10 433)
|
(10 433)
|
(6 209)
|
(6 559)
|
21
|
(109)
|
234
|
(426)
|
992
|
7 122
|
(2 190)
|
(851)
|
(3 352)
|
|
| Cash from Investing Activities |
(4 033)
N/A
|
(10 435)
-159%
|
(10 434)
+0%
|
(6 210)
+40%
|
(6 559)
-6%
|
21
N/A
|
(109)
N/A
|
234
N/A
|
(426)
N/A
|
992
N/A
|
7 122
+618%
|
(2 203)
N/A
|
(876)
+60%
|
(3 411)
-289%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
15 000
|
15 000
|
15 000
|
14 922
|
0
|
(78)
|
0
|
0
|
0
|
(7)
|
|
| Net Issuance of Debt |
20 072
|
26 398
|
19 804
|
15 862
|
2 216
|
(6 063)
|
(8 063)
|
(12 926)
|
0
|
(5 204)
|
(9 078)
|
(443)
|
(3 191)
|
(677)
|
|
| Other |
(55)
|
(47)
|
(51)
|
(22)
|
(70)
|
(66)
|
(82)
|
0
|
0
|
55
|
0
|
0
|
0
|
(1 466)
|
|
| Cash from Financing Activities |
20 020
N/A
|
26 351
+32%
|
19 753
-25%
|
15 840
-20%
|
17 146
+8%
|
8 871
-48%
|
6 856
-23%
|
1 996
-71%
|
0
N/A
|
(5 227)
N/A
|
(9 076)
-74%
|
(443)
+95%
|
(3 191)
-620%
|
(2 150)
+33%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
19
|
16
|
18
|
5
|
6
|
1
|
(8)
|
1
|
20
|
2
|
1
|
6
|
(9)
|
(1)
|
|
| Net Change in Cash |
(3 028)
N/A
|
(1 429)
+53%
|
(2 416)
-69%
|
1 384
N/A
|
2 642
+91%
|
2 912
+10%
|
1 993
-32%
|
4 557
+129%
|
1 346
-70%
|
1 064
-21%
|
2 026
+91%
|
(1 322)
N/A
|
(2 587)
-96%
|
(3 578)
-38%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(19 065)
N/A
|
(17 362)
+9%
|
(11 755)
+32%
|
(8 252)
+30%
|
(7 951)
+4%
|
(5 982)
+25%
|
(4 745)
+21%
|
2 325
N/A
|
7 494
+222%
|
5 296
-29%
|
3 979
-25%
|
1 305
-67%
|
1 464
+12%
|
1 925
+31%
|
|