Dongshin Engineering & Construction
KOSDAQ:025950
Cash Flow Statement
Cash Flow Statement
Dongshin Engineering & Construction
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | 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 |
7 486
|
16 750
|
16 536
|
18 199
|
13 447
|
4 355
|
4 724
|
2 685
|
3 708
|
3 502
|
3 936
|
4 289
|
4 244
|
3 910
|
5 629
|
5 992
|
6 007
|
5 747
|
4 984
|
4 976
|
3 226
|
2 668
|
1 654
|
1 093
|
2 352
|
2 184
|
7 403
|
8 158
|
8 013
|
7 951
|
3 218
|
2 698
|
1 927
|
1 795
|
1 782
|
1 916
|
3 581
|
6 310
|
5 218
|
5 374
|
5 800
|
6 178
|
6 837
|
8 367
|
10 693
|
8 193
|
8 000
|
6 171
|
985
|
287
|
2 424
|
2 041
|
841
|
731
|
(774)
|
(717)
|
(1 934)
|
(2 321)
|
(2 706)
|
(2 146)
|
(292)
|
555
|
1 711
|
1 122
|
6 069
|
5 925
|
5 911
|
8 910
|
7 825
|
8 191
|
7 968
|
6 629
|
3 001
|
1 483
|
1 662
|
(2 168)
|
|
| Depreciation & Amortization |
66
|
84
|
71
|
92
|
79
|
82
|
88
|
92
|
94
|
93
|
92
|
93
|
117
|
97
|
149
|
145
|
149
|
85
|
143
|
139
|
134
|
70
|
130
|
129
|
129
|
128
|
127
|
126
|
127
|
128
|
129
|
133
|
139
|
144
|
133
|
135
|
119
|
94
|
108
|
105
|
104
|
64
|
118
|
124
|
246
|
224
|
264
|
272
|
162
|
128
|
156
|
153
|
150
|
114
|
141
|
136
|
169
|
249
|
412
|
518
|
625
|
590
|
596
|
593
|
553
|
492
|
537
|
506
|
498
|
450
|
436
|
412
|
422
|
370
|
410
|
417
|
|
| Change in Deffered Taxes |
(219)
|
0
|
(227)
|
(227)
|
228
|
0
|
(125)
|
(125)
|
(115)
|
0
|
146
|
146
|
(221)
|
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
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(198)
|
0
|
1 133
|
2 730
|
(40)
|
0
|
484
|
484
|
960
|
0
|
226
|
226
|
(476)
|
(621)
|
316
|
185
|
951
|
754
|
(30)
|
72
|
(101)
|
23
|
60
|
(374)
|
(673)
|
(574)
|
1 254
|
1 616
|
1 026
|
993
|
(1 062)
|
(1 187)
|
(193)
|
(66)
|
484
|
396
|
(818)
|
(1 078)
|
(800)
|
(461)
|
1 668
|
1 849
|
2 492
|
1 571
|
2 912
|
2 986
|
2 113
|
3 007
|
390
|
312
|
(1 372)
|
(1 774)
|
(582)
|
(307)
|
850
|
1 241
|
4 285
|
4 077
|
4 741
|
4 564
|
3 374
|
2 671
|
2 286
|
2 023
|
(3 928)
|
(3 476)
|
(4 097)
|
(3 291)
|
(1 417)
|
(1 566)
|
(1 543)
|
(2 785)
|
(2 560)
|
(2 463)
|
(2 627)
|
(1 905)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
405
|
915
|
1 557
|
1 521
|
1 565
|
1 574
|
1 376
|
1 758
|
1 356
|
1 285
|
956
|
738
|
713
|
636
|
657
|
669
|
1 367
|
1 223
|
1 898
|
1 865
|
1 266
|
1 210
|
823
|
899
|
960
|
996
|
860
|
805
|
1 212
|
1 742
|
2 503
|
2 747
|
2 158
|
2 751
|
1 826
|
1 570
|
0
|
378
|
344
|
292
|
306
|
179
|
140
|
86
|
421
|
470
|
532
|
531
|
480
|
798
|
1 038
|
1 069
|
778
|
75
|
(186)
|
(218)
|
(81)
|
1 565
|
1 983
|
2 040
|
1 970
|
855
|
455
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
9
|
12
|
12
|
12
|
13
|
12
|
6
|
12
|
11
|
12
|
18
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
10
|
9
|
9
|
9
|
9
|
9
|
7
|
8
|
9
|
9
|
11
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Change in Working Capital |
(3 566)
|
(2 314)
|
(6 693)
|
(1 027)
|
(5 670)
|
(5 449)
|
(445)
|
(1 576)
|
1 022
|
3 102
|
8 360
|
5 835
|
7 131
|
12 324
|
8 235
|
51
|
(5 672)
|
(7 385)
|
(13 302)
|
(13 107)
|
(1 910)
|
(5 438)
|
(513)
|
(9 957)
|
(13 680)
|
(3 789)
|
714
|
13 931
|
13 406
|
3 303
|
3 110
|
(9 308)
|
(4 317)
|
2 012
|
(1 667)
|
5 762
|
626
|
(7 284)
|
(7 071)
|
(9 269)
|
(9 812)
|
(507)
|
(7 463)
|
(4 916)
|
(11 302)
|
(16 221)
|
(9 054)
|
(9 685)
|
(2 478)
|
(4 093)
|
(1 818)
|
1 225
|
1 041
|
2 219
|
1 301
|
866
|
(759)
|
(3 678)
|
(10 260)
|
(11 632)
|
(10 521)
|
(4 423)
|
(1 581)
|
3 792
|
3 952
|
(4 918)
|
154
|
(5 199)
|
(524)
|
11 998
|
1 318
|
(809)
|
2 711
|
(5 429)
|
(1 438)
|
1 677
|
|
| Cash from Operating Activities |
3 569
N/A
|
15 539
+335%
|
10 821
-30%
|
19 767
+83%
|
8 044
-59%
|
(824)
N/A
|
4 727
N/A
|
1 560
-67%
|
5 670
+263%
|
7 544
+33%
|
12 759
+69%
|
10 589
-17%
|
10 794
+2%
|
15 511
+44%
|
14 154
-9%
|
6 198
-56%
|
1 436
-77%
|
(739)
N/A
|
(8 203)
-1 010%
|
(7 918)
+3%
|
1 348
N/A
|
(2 615)
N/A
|
1 329
N/A
|
(9 111)
N/A
|
(11 873)
-30%
|
(2 052)
+83%
|
9 497
N/A
|
23 830
+151%
|
22 572
-5%
|
12 375
-45%
|
5 395
-56%
|
(7 663)
N/A
|
(2 445)
+68%
|
3 884
N/A
|
732
-81%
|
8 208
+1 021%
|
3 508
-57%
|
(1 927)
N/A
|
(2 545)
-32%
|
(4 252)
-67%
|
(2 240)
+47%
|
7 616
N/A
|
1 983
-74%
|
5 146
+160%
|
2 549
-50%
|
(4 785)
N/A
|
1 325
N/A
|
(234)
N/A
|
(942)
-303%
|
(3 334)
-254%
|
(613)
+82%
|
1 643
N/A
|
1 450
-12%
|
2 788
+92%
|
1 520
-45%
|
1 527
+0%
|
1 760
+15%
|
(1 642)
N/A
|
(7 813)
-376%
|
(8 696)
-11%
|
(6 814)
+22%
|
(575)
+92%
|
3 012
N/A
|
7 530
+150%
|
6 647
-12%
|
(1 945)
N/A
|
2 507
N/A
|
927
-63%
|
6 382
+588%
|
19 104
+199%
|
8 179
-57%
|
3 448
-58%
|
3 575
+4%
|
(6 008)
N/A
|
(1 992)
+67%
|
(1 978)
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(25)
|
(14)
|
(42)
|
(39)
|
(74)
|
(67)
|
(39)
|
(39)
|
0
|
(42)
|
(47)
|
(47)
|
0
|
(294)
|
(305)
|
(166)
|
(183)
|
106
|
137
|
(19)
|
0
|
(2)
|
(17)
|
0
|
(3)
|
(3)
|
(3)
|
(15)
|
0
|
(12)
|
(65)
|
(53)
|
0
|
0
|
(1)
|
(14)
|
(140)
|
(140)
|
(139)
|
(183)
|
(109)
|
(109)
|
(109)
|
(75)
|
(23)
|
(40)
|
(40)
|
(17)
|
(59)
|
(61)
|
(61)
|
(74)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(35)
|
(81)
|
(85)
|
(85)
|
(64)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(119)
|
|
| Other Items |
(4 132)
|
4 149
|
10 874
|
6 266
|
11 131
|
(516)
|
179
|
730
|
(460)
|
(647)
|
(583)
|
(1 441)
|
(1 788)
|
(1 944)
|
(14 890)
|
(7 794)
|
(15 389)
|
445
|
13 217
|
7 606
|
(4 632)
|
20
|
(8 919)
|
(8 502)
|
11 661
|
(13 484)
|
(18 010)
|
(18 723)
|
(24 456)
|
(14 481)
|
(2 496)
|
7 494
|
14 049
|
(1 684)
|
(5 414)
|
1 808
|
(17 499)
|
9 960
|
10 119
|
3 103
|
21 427
|
4 789
|
10 011
|
72
|
(1 293)
|
(1 323)
|
456
|
3 832
|
6 283
|
6 828
|
5 724
|
3 164
|
3 363
|
2 541
|
(1 685)
|
(413)
|
(224)
|
(2 954)
|
3 961
|
2 289
|
2 101
|
6 839
|
4 612
|
(18 112)
|
(9 246)
|
(34 110)
|
(35 524)
|
(13 357)
|
(21 425)
|
2 240
|
3 300
|
2 255
|
(585)
|
(492)
|
(797)
|
234
|
|
| Cash from Investing Activities |
(4 152)
N/A
|
4 125
N/A
|
10 861
+163%
|
6 225
-43%
|
11 092
+78%
|
(590)
N/A
|
111
N/A
|
691
+523%
|
(499)
N/A
|
(647)
-30%
|
(625)
+3%
|
(1 488)
-138%
|
(1 836)
-23%
|
(1 992)
-8%
|
(15 185)
-662%
|
(8 100)
+47%
|
(15 555)
-92%
|
261
N/A
|
13 323
+5 005%
|
7 743
-42%
|
(4 651)
N/A
|
19
N/A
|
(8 921)
N/A
|
(8 519)
+5%
|
11 661
N/A
|
(13 487)
N/A
|
(18 013)
-34%
|
(18 726)
-4%
|
(24 471)
-31%
|
(14 493)
+41%
|
(2 508)
+83%
|
7 428
N/A
|
13 996
+88%
|
(1 737)
N/A
|
(5 467)
-215%
|
1 808
N/A
|
(17 513)
N/A
|
9 820
N/A
|
9 979
+2%
|
2 964
-70%
|
21 244
+617%
|
4 681
-78%
|
9 903
+112%
|
(36)
N/A
|
(1 367)
-3 697%
|
(1 346)
+2%
|
416
N/A
|
3 792
+812%
|
6 266
+65%
|
6 769
+8%
|
5 663
-16%
|
3 104
-45%
|
3 290
+6%
|
2 510
-24%
|
(1 697)
N/A
|
(426)
+75%
|
(262)
+38%
|
(2 992)
-1 041%
|
3 923
N/A
|
2 251
-43%
|
2 101
-7%
|
6 825
+225%
|
4 598
-33%
|
(18 147)
N/A
|
(9 327)
+49%
|
(34 195)
-267%
|
(35 609)
-4%
|
(13 421)
+62%
|
(21 450)
-60%
|
2 233
N/A
|
3 293
+47%
|
2 248
-32%
|
(585)
N/A
|
(492)
+16%
|
(835)
-70%
|
115
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
426
|
(1 336)
|
100
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
(14)
|
(7)
|
(7)
|
(7)
|
(6)
|
(58)
|
(58)
|
(99)
|
(104)
|
(67)
|
(72)
|
(46)
|
(41)
|
(54)
|
(50)
|
(51)
|
0
|
(25)
|
(25)
|
(53)
|
(59)
|
(89)
|
(89)
|
|
| Cash Paid for Dividends |
0
|
0
|
(840)
|
(840)
|
(840)
|
0
|
(1 680)
|
(1 680)
|
(1 680)
|
0
|
(840)
|
(840)
|
(840)
|
0
|
0
|
0
|
0
|
0
|
(1 680)
|
(1 680)
|
(1 680)
|
0
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
(1 680)
|
(1 680)
|
(1 680)
|
(1 680)
|
(840)
|
(840)
|
(840)
|
0
|
(840)
|
(840)
|
(840)
|
0
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
(840)
|
0
|
(865)
|
(865)
|
(865)
|
0
|
0
|
0
|
0
|
0
|
(816)
|
(816)
|
(816)
|
0
|
(705)
|
(705)
|
(705)
|
0
|
(705)
|
(705)
|
(705)
|
0
|
(983)
|
(983)
|
(983)
|
0
|
(1 545)
|
(1 545)
|
|
| Other |
(800)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
98
|
98
|
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 |
(800)
N/A
|
(526)
+34%
|
(3 128)
-495%
|
(1 692)
+46%
|
(780)
+54%
|
0
N/A
|
(1 740)
N/A
|
(1 720)
+1%
|
(1 680)
+2%
|
0
N/A
|
(840)
N/A
|
(840)
N/A
|
(840)
N/A
|
(840)
N/A
|
97
N/A
|
97
N/A
|
97
N/A
|
97
N/A
|
(1 680)
N/A
|
(1 680)
N/A
|
(1 680)
N/A
|
(1 680)
N/A
|
(840)
+50%
|
(840)
N/A
|
(841)
0%
|
(841)
N/A
|
(841)
N/A
|
(841)
N/A
|
(899)
-7%
|
(899)
N/A
|
(1 739)
-93%
|
(1 739)
N/A
|
(1 680)
+3%
|
(1 680)
N/A
|
(840)
+50%
|
(840)
N/A
|
(840)
N/A
|
(847)
-1%
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
(847)
N/A
|
0
N/A
|
(872)
N/A
|
(872)
N/A
|
(872)
N/A
|
(879)
-1%
|
(7)
+99%
|
(7)
N/A
|
(7)
+5%
|
(6)
+5%
|
(874)
-13 701%
|
(874)
N/A
|
(915)
-5%
|
(920)
-1%
|
(773)
+16%
|
(777)
-1%
|
(751)
+3%
|
(746)
+1%
|
(760)
-2%
|
(755)
+1%
|
(756)
0%
|
0
N/A
|
(1 008)
N/A
|
(1 008)
N/A
|
(1 035)
-3%
|
(1 042)
-1%
|
(1 634)
-57%
|
(1 634)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1 383)
N/A
|
19 138
N/A
|
18 554
-3%
|
24 300
+31%
|
18 356
-24%
|
(4 073)
N/A
|
3 098
N/A
|
531
-83%
|
3 491
+557%
|
5 216
+49%
|
11 294
+117%
|
8 261
-27%
|
8 118
-2%
|
12 679
+56%
|
(934)
N/A
|
(1 805)
-93%
|
(14 022)
-677%
|
(381)
+97%
|
3 440
N/A
|
(1 855)
N/A
|
(4 983)
-169%
|
(4 276)
+14%
|
(8 432)
-97%
|
(18 470)
-119%
|
(1 053)
+94%
|
(16 380)
-1 456%
|
(9 357)
+43%
|
4 263
N/A
|
(2 798)
N/A
|
(3 017)
-8%
|
1 148
N/A
|
(1 974)
N/A
|
9 871
N/A
|
467
-95%
|
(5 575)
N/A
|
9 176
N/A
|
(14 845)
N/A
|
7 046
N/A
|
6 587
-7%
|
(2 135)
N/A
|
18 157
N/A
|
11 450
-37%
|
11 039
-4%
|
4 263
-61%
|
335
-92%
|
(6 978)
N/A
|
894
N/A
|
2 711
+203%
|
4 477
+65%
|
2 594
-42%
|
4 178
+61%
|
3 875
-7%
|
3 868
0%
|
4 419
+14%
|
(184)
N/A
|
1 094
N/A
|
1 491
+36%
|
(4 640)
N/A
|
(4 765)
-3%
|
(7 319)
-54%
|
(5 628)
+23%
|
5 330
N/A
|
6 838
+28%
|
(11 394)
N/A
|
(3 432)
+70%
|
(36 886)
-975%
|
(33 862)
+8%
|
(13 249)
+61%
|
(15 823)
-19%
|
20 588
N/A
|
10 464
-49%
|
4 688
-55%
|
1 954
-58%
|
(7 542)
N/A
|
(4 461)
+41%
|
(3 498)
+22%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 548
N/A
|
15 514
+337%
|
10 807
-30%
|
19 725
+83%
|
8 005
-59%
|
(898)
N/A
|
4 660
N/A
|
1 521
-67%
|
5 631
+270%
|
7 544
+34%
|
12 717
+69%
|
10 542
-17%
|
10 747
+2%
|
15 511
+44%
|
13 860
-11%
|
5 893
-57%
|
1 270
-78%
|
(922)
N/A
|
(8 097)
-778%
|
(7 781)
+4%
|
1 329
N/A
|
(2 615)
N/A
|
1 327
N/A
|
(9 128)
N/A
|
(11 873)
-30%
|
(2 055)
+83%
|
9 494
N/A
|
23 827
+151%
|
22 557
-5%
|
12 375
-45%
|
5 383
-57%
|
(7 728)
N/A
|
(2 498)
+68%
|
3 884
N/A
|
732
-81%
|
8 207
+1 021%
|
3 494
-57%
|
(2 067)
N/A
|
(2 685)
-30%
|
(4 391)
-64%
|
(2 423)
+45%
|
7 507
N/A
|
1 874
-75%
|
5 037
+169%
|
2 474
-51%
|
(4 808)
N/A
|
1 285
N/A
|
(274)
N/A
|
(959)
-250%
|
(3 393)
-254%
|
(674)
+80%
|
1 582
N/A
|
1 376
-13%
|
2 788
+103%
|
1 520
-45%
|
1 527
+0%
|
1 722
+13%
|
(1 642)
N/A
|
(7 813)
-376%
|
(8 696)
-11%
|
(6 814)
+22%
|
(589)
+91%
|
2 999
N/A
|
7 496
+150%
|
6 565
-12%
|
(2 030)
N/A
|
2 422
N/A
|
863
-64%
|
6 358
+637%
|
19 104
+200%
|
8 179
-57%
|
3 448
-58%
|
3 575
+4%
|
(6 008)
N/A
|
(2 030)
+66%
|
(2 098)
-3%
|
|