Atinum Investment Co Ltd
KOSDAQ:021080
Cash Flow Statement
Cash Flow Statement
Atinum Investment Co Ltd
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | 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 |
320
|
(269)
|
(20)
|
1 600
|
2 969
|
2 976
|
3 341
|
1 175
|
(999)
|
0
|
914
|
3 151
|
3 427
|
2 831
|
2 670
|
2 002
|
3 870
|
4 890
|
9 257
|
12 733
|
10 323
|
11 740
|
9 323
|
5 490
|
5 438
|
3 200
|
758
|
4 191
|
8 721
|
11 250
|
11 673
|
12 984
|
7 019
|
6 080
|
7 292
|
1 623
|
6 748
|
4 262
|
5 899
|
9 392
|
14 623
|
19 092
|
20 866
|
28 162
|
65 995
|
82 790
|
88 601
|
79 641
|
28 208
|
9 248
|
(4 658)
|
4 738
|
20 081
|
21 237
|
27 200
|
18 084
|
10 844
|
9 978
|
15 802
|
28 372
|
|
| Depreciation & Amortization |
179
|
201
|
158
|
170
|
160
|
159
|
158
|
167
|
168
|
141
|
0
|
103
|
66
|
81
|
95
|
63
|
65
|
68
|
71
|
70
|
68
|
59
|
52
|
44
|
37
|
37
|
36
|
37
|
37
|
47
|
55
|
61
|
68
|
68
|
72
|
78
|
161
|
251
|
342
|
431
|
449
|
453
|
542
|
588
|
722
|
921
|
1 034
|
1 174
|
1 243
|
1 253
|
1 261
|
1 283
|
1 246
|
1 220
|
1 204
|
1 189
|
1 202
|
1 210
|
1 210
|
1 208
|
|
| Change in Deffered Taxes |
0
|
(92)
|
(554)
|
(261)
|
22
|
181
|
641
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1 185)
|
(299)
|
352
|
(77)
|
(4 933)
|
(5 246)
|
(6 468)
|
(6 311)
|
(164)
|
(1 131)
|
(2 017)
|
(4 085)
|
(5 006)
|
(4 433)
|
(4 086)
|
(3 159)
|
(4 243)
|
(5 058)
|
(9 774)
|
(10 295)
|
(10 722)
|
(12 577)
|
(10 209)
|
(9 968)
|
(7 612)
|
(5 058)
|
(3 067)
|
(6 234)
|
(5 108)
|
(6 249)
|
(5 306)
|
(5 375)
|
(5 162)
|
(4 630)
|
(2 606)
|
1 862
|
(4 021)
|
(1 970)
|
(6 984)
|
(10 119)
|
(15 135)
|
(17 583)
|
(17 698)
|
(23 133)
|
(84 243)
|
(74 796)
|
(68 995)
|
(58 909)
|
11 009
|
2 324
|
2 766
|
11 119
|
38 487
|
39 042
|
35 089
|
27 275
|
8 193
|
8 701
|
15 453
|
10 139
|
|
| Cash Taxes Paid |
0
|
609
|
(65)
|
62
|
22
|
(353)
|
29
|
(4)
|
7
|
4
|
16
|
18
|
21
|
232
|
231
|
231
|
228
|
136
|
266
|
383
|
371
|
2 710
|
2 572
|
2 446
|
2 927
|
580
|
751
|
758
|
289
|
1 450
|
2 800
|
3 147
|
3 495
|
2 228
|
624
|
420
|
218
|
607
|
1 190
|
1 325
|
1 454
|
1 475
|
1 519
|
1 586
|
1 322
|
5 383
|
9 862
|
11 578
|
13 630
|
9 497
|
5 289
|
3 239
|
1 178
|
835
|
5 878
|
6 912
|
8 036
|
10 038
|
6 854
|
7 324
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
74
|
118
|
161
|
181
|
194
|
185
|
162
|
133
|
96
|
77
|
71
|
64
|
57
|
50
|
36
|
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
|
|
| Change in Working Capital |
3 711
|
(2 755)
|
(2 919)
|
1 514
|
1 295
|
4 969
|
3 917
|
4 259
|
130
|
(1 047)
|
546
|
4 741
|
4 767
|
2 871
|
747
|
(2 582)
|
(3 548)
|
659
|
6 786
|
6 266
|
14 859
|
12 684
|
5 360
|
1 760
|
(6 072)
|
(8 053)
|
(5 112)
|
(1 405)
|
2 580
|
(2 559)
|
(1 720)
|
1 613
|
(561)
|
3 724
|
5 931
|
4 822
|
1 373
|
358
|
14 113
|
11 656
|
14 653
|
29 100
|
11 066
|
16 646
|
51 232
|
9 423
|
9 028
|
(3 861)
|
(45 018)
|
(20 161)
|
(22 980)
|
(36 372)
|
(55 914)
|
(61 129)
|
(44 410)
|
(37 695)
|
(8 200)
|
875
|
(13 826)
|
7 847
|
|
| Cash from Operating Activities |
3 024
N/A
|
(3 216)
N/A
|
(2 984)
+7%
|
2 946
N/A
|
(487)
N/A
|
3 038
N/A
|
1 588
-48%
|
(399)
N/A
|
(865)
-117%
|
(2 107)
-144%
|
(476)
+77%
|
3 893
N/A
|
3 254
-16%
|
1 334
-59%
|
(575)
N/A
|
(3 676)
-539%
|
(3 855)
-5%
|
558
N/A
|
6 342
+1 037%
|
8 774
+38%
|
14 528
+66%
|
11 907
-18%
|
4 525
-62%
|
(2 673)
N/A
|
(8 210)
-207%
|
(9 875)
-20%
|
(7 385)
+25%
|
(3 413)
+54%
|
6 230
N/A
|
2 490
-60%
|
4 702
+89%
|
9 283
+97%
|
1 365
-85%
|
5 242
+284%
|
10 690
+104%
|
8 386
-22%
|
4 261
-49%
|
2 902
-32%
|
13 370
+361%
|
11 360
-15%
|
14 590
+28%
|
31 060
+113%
|
14 775
-52%
|
22 265
+51%
|
33 707
+51%
|
18 339
-46%
|
29 667
+62%
|
18 045
-39%
|
(4 559)
N/A
|
(7 336)
-61%
|
(23 611)
-222%
|
(19 232)
+19%
|
3 901
N/A
|
370
-91%
|
19 083
+5 055%
|
8 853
-54%
|
12 040
+36%
|
20 763
+72%
|
18 638
-10%
|
47 567
+155%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(15)
|
(42)
|
(36)
|
(39)
|
(189)
|
(161)
|
(168)
|
(165)
|
(4)
|
(3)
|
(2)
|
(2)
|
(70)
|
(132)
|
(133)
|
(134)
|
(69)
|
(7)
|
(6)
|
(5)
|
(1 141)
|
(1 148)
|
(1 149)
|
(1 150)
|
(9)
|
(2)
|
(1)
|
(1)
|
(231)
|
(239)
|
(242)
|
(241)
|
(87)
|
(99)
|
(100)
|
(584)
|
(583)
|
(961)
|
(966)
|
(485)
|
(415)
|
(25)
|
(2 291)
|
(2 875)
|
(2 927)
|
(2 924)
|
(649)
|
(62)
|
0
|
0
|
0
|
0
|
(266)
|
(2 803)
|
(2 814)
|
(2 818)
|
(2 567)
|
(30)
|
(20)
|
|
| Other Items |
18
|
11
|
51
|
42
|
(32)
|
24
|
(109)
|
(100)
|
(108)
|
(96)
|
(48)
|
(38)
|
44
|
(93)
|
29
|
673
|
673
|
681
|
713
|
129
|
2 140
|
2 371
|
2 301
|
2 231
|
220
|
120
|
60
|
90
|
110
|
110
|
(8)
|
312
|
342
|
270
|
418
|
68
|
(22)
|
(40)
|
230
|
180
|
220
|
0
|
(50)
|
(38)
|
(160)
|
(169)
|
(169)
|
(122)
|
199
|
218
|
218
|
210
|
(59)
|
(202)
|
(202)
|
(282)
|
(462)
|
(237)
|
(217)
|
(91)
|
|
| Cash from Investing Activities |
(36)
N/A
|
(4)
+89%
|
10
N/A
|
5
-50%
|
(71)
N/A
|
(165)
-132%
|
(271)
-64%
|
(267)
+1%
|
(274)
-3%
|
(101)
+63%
|
(52)
+49%
|
(41)
+21%
|
42
N/A
|
(163)
N/A
|
(104)
+36%
|
539
N/A
|
538
0%
|
611
+14%
|
706
+16%
|
123
-83%
|
2 135
+1 636%
|
1 230
-42%
|
1 153
-6%
|
1 082
-6%
|
(930)
N/A
|
111
N/A
|
58
-48%
|
89
+53%
|
109
+22%
|
(121)
N/A
|
(248)
-105%
|
70
N/A
|
101
+44%
|
183
+81%
|
320
+75%
|
(32)
N/A
|
(606)
-1 794%
|
(623)
-3%
|
(731)
-17%
|
(786)
-8%
|
(265)
+66%
|
(195)
+26%
|
(75)
+61%
|
(2 329)
-2 994%
|
(3 034)
-30%
|
(3 096)
-2%
|
(3 093)
+0%
|
(771)
+75%
|
137
N/A
|
213
+56%
|
218
+2%
|
210
-4%
|
(59)
N/A
|
(467)
-691%
|
(3 004)
-543%
|
(3 095)
-3%
|
(3 280)
-6%
|
(2 804)
+15%
|
(247)
+91%
|
(111)
+55%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 689
|
4 689
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(572)
|
(624)
|
(624)
|
(1 414)
|
(4 244)
|
(4 192)
|
(4 192)
|
(3 402)
|
(1 188)
|
(2 708)
|
(2 708)
|
(2 708)
|
(1 520)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
3 000
|
3 000
|
3 000
|
2 000
|
1 000
|
(1 000)
|
0
|
(3 000)
|
(1 000)
|
(500)
|
0
|
0
|
0
|
(1 500)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
(213)
|
(319)
|
(483)
|
(638)
|
(696)
|
(802)
|
(860)
|
(875)
|
(902)
|
(923)
|
(936)
|
(962)
|
(982)
|
(1 008)
|
(1 063)
|
(1 066)
|
(1 063)
|
(1 059)
|
|
| Cash Paid for Dividends |
(630)
|
0
|
0
|
0
|
0
|
0
|
(1 050)
|
(1 050)
|
(1 050)
|
0
|
0
|
0
|
0
|
0
|
(1 050)
|
(1 050)
|
(1 050)
|
(2 250)
|
(1 200)
|
(1 200)
|
(1 200)
|
0
|
(3 360)
|
(3 360)
|
(3 360)
|
0
|
(1 680)
|
(1 680)
|
(1 680)
|
(1 680)
|
(2 880)
|
(2 880)
|
(2 880)
|
(2 880)
|
(2 400)
|
(2 400)
|
(2 400)
|
0
|
(2 400)
|
(2 400)
|
(2 400)
|
0
|
(4 799)
|
(4 799)
|
(4 799)
|
0
|
(9 527)
|
(9 527)
|
(9 527)
|
0
|
(7 049)
|
(7 049)
|
(7 049)
|
(7 049)
|
(5 519)
|
(5 519)
|
(5 519)
|
(5 519)
|
(3 220)
|
(3 220)
|
|
| Other |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(630)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1 050)
N/A
|
(1 050)
N/A
|
(1 050)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 950
N/A
|
6 639
+240%
|
6 639
N/A
|
5 439
-18%
|
5 489
+1%
|
(200)
N/A
|
(2 200)
-1 000%
|
(1 000)
+55%
|
(6 360)
-536%
|
(4 360)
+31%
|
(3 860)
+11%
|
0
N/A
|
(2 180)
N/A
|
(3 180)
-46%
|
(3 180)
N/A
|
(3 180)
N/A
|
(4 380)
-38%
|
(4 380)
N/A
|
(2 880)
+34%
|
(2 880)
N/A
|
(2 400)
+17%
|
(2 400)
N/A
|
(2 400)
N/A
|
(2 400)
N/A
|
(2 400)
N/A
|
(2 400)
N/A
|
(2 400)
N/A
|
(3 030)
-26%
|
(5 636)
-86%
|
(5 743)
-2%
|
(6 696)
-17%
|
(9 681)
-45%
|
(14 414)
-49%
|
(14 521)
-1%
|
(13 789)
+5%
|
(11 590)
+16%
|
(10 660)
+8%
|
(10 681)
0%
|
(10 694)
0%
|
(9 531)
+11%
|
(6 501)
+32%
|
(6 528)
0%
|
(6 582)
-1%
|
(6 586)
0%
|
(4 282)
+35%
|
(4 278)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
(118)
|
(113)
|
(201)
|
(59)
|
66
|
70
|
208
|
240
|
120
|
88
|
51
|
(117)
|
39
|
(19)
|
(10)
|
75
|
(93)
|
(14)
|
(34)
|
(55)
|
(2)
|
28
|
20
|
50
|
13
|
12
|
7
|
(22)
|
(18)
|
(34)
|
(30)
|
4
|
16
|
21
|
62
|
33
|
(237)
|
(74)
|
(112)
|
34
|
141
|
87
|
172
|
(64)
|
274
|
161
|
(31)
|
103
|
|
| Net Change in Cash |
2 358
N/A
|
(3 220)
N/A
|
(2 975)
+8%
|
2 951
N/A
|
(558)
N/A
|
2 873
N/A
|
267
-91%
|
(1 716)
N/A
|
(2 189)
-28%
|
(3 258)
-49%
|
(528)
+84%
|
3 771
N/A
|
3 178
-16%
|
1 058
-67%
|
1 070
+1%
|
3 443
+222%
|
3 388
-2%
|
6 678
+97%
|
12 745
+91%
|
8 937
-30%
|
14 583
+63%
|
12 225
-16%
|
(631)
N/A
|
(6 068)
-862%
|
(12 961)
-114%
|
(13 644)
-5%
|
(9 517)
+30%
|
(6 429)
+32%
|
3 066
N/A
|
(825)
N/A
|
40
N/A
|
4 918
+12 195%
|
(1 416)
N/A
|
2 573
N/A
|
8 630
+235%
|
6 004
-30%
|
1 268
-79%
|
(109)
N/A
|
10 246
N/A
|
8 152
-20%
|
11 907
+46%
|
27 801
+133%
|
9 034
-68%
|
14 197
+57%
|
23 992
+69%
|
5 584
-77%
|
12 222
+119%
|
2 786
-77%
|
(18 448)
N/A
|
(18 786)
-2%
|
(34 164)
-82%
|
(29 668)
+13%
|
(6 711)
+77%
|
(9 541)
-42%
|
9 749
N/A
|
(834)
N/A
|
2 452
N/A
|
11 535
+370%
|
14 078
+22%
|
43 281
+207%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 970
N/A
|
(3 231)
N/A
|
(3 026)
+6%
|
2 910
N/A
|
(526)
N/A
|
2 849
N/A
|
1 427
-50%
|
(567)
N/A
|
(1 030)
-82%
|
(2 111)
-105%
|
(479)
+77%
|
3 891
N/A
|
3 252
-16%
|
1 264
-61%
|
(707)
N/A
|
(3 809)
-439%
|
(3 989)
-5%
|
489
N/A
|
6 335
+1 196%
|
8 768
+38%
|
14 523
+66%
|
10 766
-26%
|
3 377
-69%
|
(3 822)
N/A
|
(9 360)
-145%
|
(9 884)
-6%
|
(7 387)
+25%
|
(3 414)
+54%
|
6 229
N/A
|
2 259
-64%
|
4 463
+98%
|
9 041
+103%
|
1 124
-88%
|
5 155
+359%
|
10 591
+105%
|
8 286
-22%
|
3 677
-56%
|
2 319
-37%
|
12 409
+435%
|
10 394
-16%
|
14 105
+36%
|
30 645
+117%
|
14 750
-52%
|
19 974
+35%
|
30 832
+54%
|
15 412
-50%
|
26 744
+74%
|
17 396
-35%
|
(4 621)
N/A
|
(7 336)
-59%
|
(23 611)
-222%
|
(19 232)
+19%
|
3 901
N/A
|
104
-97%
|
16 280
+15 494%
|
6 039
-63%
|
9 221
+53%
|
18 196
+97%
|
18 608
+2%
|
47 547
+156%
|
|