Seoul Electronics & Telecom
KOSDAQ:027040
Cash Flow Statement
Cash Flow Statement
Seoul Electronics & Telecom
| 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 |
(2 594)
|
5 625
|
(1 160)
|
(5 052)
|
(6 996)
|
(10 504)
|
(7 122)
|
(5 012)
|
(8 432)
|
(6 368)
|
(6 383)
|
(7 914)
|
1 307
|
(5 617)
|
(14 027)
|
(28 213)
|
(33 729)
|
(28 666)
|
(21 571)
|
(8 723)
|
(5 388)
|
2 496
|
1 226
|
5 209
|
8 424
|
1 054
|
3 591
|
2 439
|
(1 584)
|
(1 218)
|
(2 756)
|
(5 017)
|
(4 179)
|
(4 874)
|
(3 648)
|
(2 168)
|
4 051
|
4 790
|
2 964
|
3 330
|
(3 373)
|
(3 298)
|
(1 414)
|
(1 495)
|
58
|
(1 165)
|
(2 515)
|
(4 169)
|
(10 364)
|
(11 760)
|
(14 116)
|
(13 667)
|
(14 549)
|
(13 366)
|
(10 785)
|
(7 488)
|
(2 744)
|
(5 587)
|
(4 702)
|
(7 422)
|
|
| Depreciation & Amortization |
2 680
|
3 026
|
3 462
|
3 849
|
4 180
|
4 709
|
4 631
|
5 382
|
5 416
|
5 070
|
5 499
|
5 171
|
5 612
|
6 221
|
6 492
|
6 503
|
5 987
|
4 770
|
3 729
|
2 512
|
1 836
|
2 061
|
1 993
|
2 192
|
1 900
|
1 809
|
1 594
|
1 548
|
1 824
|
1 645
|
1 842
|
1 760
|
1 999
|
2 008
|
2 192
|
1 954
|
2 423
|
2 643
|
2 903
|
1 645
|
2 807
|
2 324
|
2 482
|
4 310
|
2 660
|
3 131
|
2 618
|
2 538
|
2 115
|
1 988
|
1 897
|
1 850
|
2 094
|
1 954
|
1 779
|
1 536
|
1 358
|
1 310
|
1 258
|
1 215
|
|
| Stock-Based Compensation |
30
|
46
|
63
|
80
|
67
|
50
|
43
|
42
|
42
|
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
|
358
|
0
|
603
|
734
|
507
|
626
|
396
|
279
|
152
|
46
|
32
|
16
|
12
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
6 963
|
3 767
|
7 187
|
8 839
|
10 101
|
9 706
|
7 952
|
5 753
|
6 308
|
7 552
|
9 839
|
12 238
|
3 383
|
2 226
|
475
|
217
|
10 290
|
9 908
|
10 513
|
8 908
|
2 410
|
(3 346)
|
235
|
(962)
|
(3 826)
|
3 443
|
(526)
|
579
|
2 294
|
964
|
2 667
|
5 003
|
3 634
|
4 014
|
1 562
|
2 432
|
(7 144)
|
(7 345)
|
(5 903)
|
(9 221)
|
2 285
|
1 576
|
460
|
256
|
1 072
|
1 149
|
177
|
698
|
4 351
|
6 028
|
8 908
|
9 690
|
10 898
|
9 733
|
9 148
|
8 006
|
4 254
|
8 243
|
7 285
|
7 535
|
|
| Cash Taxes Paid |
4 420
|
4 455
|
4 559
|
3 108
|
734
|
816
|
465
|
218
|
543
|
492
|
571
|
593
|
175
|
1 036
|
1 742
|
2 117
|
2 118
|
1 901
|
2 347
|
2 244
|
1 211
|
826
|
284
|
307
|
977
|
909
|
832
|
703
|
1 012
|
743
|
217
|
154
|
112
|
101
|
581
|
105
|
469
|
428
|
140
|
711
|
488
|
0
|
573
|
449
|
435
|
491
|
405
|
338
|
316
|
336
|
331
|
282
|
279
|
274
|
209
|
179
|
114
|
123
|
22
|
111
|
|
| Cash Interest Paid |
1 180
|
1 428
|
1 348
|
1 412
|
1 930
|
2 080
|
2 186
|
2 124
|
2 272
|
2 161
|
1 953
|
1 798
|
3 414
|
3 732
|
4 490
|
4 501
|
2 250
|
1 517
|
753
|
644
|
595
|
635
|
625
|
433
|
511
|
496
|
649
|
924
|
726
|
837
|
703
|
518
|
922
|
944
|
1 000
|
964
|
1 384
|
1 401
|
1 375
|
1 431
|
1 117
|
0
|
1 213
|
1 360
|
835
|
0
|
0
|
0
|
0
|
0
|
0
|
1 444
|
1 869
|
0
|
0
|
1 627
|
1 503
|
0
|
0
|
0
|
|
| Change in Working Capital |
(26 647)
|
(26 521)
|
(2 673)
|
(5 962)
|
5 059
|
8 906
|
6 325
|
7 157
|
7 548
|
(1 306)
|
(152)
|
(1 655)
|
(22 395)
|
(9 238)
|
(9 543)
|
(5 578)
|
4 033
|
3 354
|
40
|
(8 103)
|
(465)
|
(3 715)
|
(6 058)
|
(8 452)
|
(16 950)
|
(18 017)
|
(13 302)
|
(13 656)
|
(6 007)
|
(4 468)
|
(2 988)
|
(1 402)
|
596
|
1 239
|
(2 715)
|
(2 898)
|
(1 605)
|
2 048
|
8 103
|
4 826
|
1 129
|
(1 659)
|
(7 473)
|
(614)
|
(1 967)
|
2 049
|
7 310
|
6 097
|
6 720
|
7 144
|
5 399
|
5 360
|
3 970
|
382
|
(1 325)
|
(3 010)
|
(3 391)
|
(6 374)
|
(6 045)
|
(2 236)
|
|
| Cash from Operating Activities |
(19 598)
N/A
|
(14 105)
+28%
|
6 816
N/A
|
1 674
-75%
|
12 344
+637%
|
12 818
+4%
|
11 786
-8%
|
13 280
+13%
|
10 840
-18%
|
4 948
-54%
|
8 804
+78%
|
7 840
-11%
|
(12 092)
N/A
|
(6 407)
+47%
|
(16 602)
-159%
|
(27 071)
-63%
|
(13 419)
+50%
|
(10 633)
+21%
|
(7 290)
+31%
|
(5 406)
+26%
|
(1 608)
+70%
|
(2 505)
-56%
|
(2 605)
-4%
|
(2 013)
+23%
|
(10 453)
-419%
|
(11 713)
-12%
|
(8 644)
+26%
|
(9 091)
-5%
|
(3 474)
+62%
|
(3 078)
+11%
|
(1 234)
+60%
|
343
N/A
|
2 050
+498%
|
2 387
+16%
|
(2 610)
N/A
|
(680)
+74%
|
(2 276)
-235%
|
2 134
N/A
|
8 067
+278%
|
578
-93%
|
2 848
+393%
|
(1 057)
N/A
|
(5 945)
-463%
|
2 458
N/A
|
1 823
-26%
|
5 165
+183%
|
7 590
+47%
|
5 164
-32%
|
2 821
-45%
|
3 401
+21%
|
2 088
-39%
|
3 233
+55%
|
2 413
-25%
|
(1 296)
N/A
|
(1 183)
+9%
|
(956)
+19%
|
(522)
+45%
|
(2 408)
-361%
|
(2 203)
+8%
|
(908)
+59%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13 757)
|
(12 885)
|
(11 127)
|
(7 895)
|
(7 191)
|
(6 798)
|
(6 709)
|
(8 857)
|
(15 492)
|
(21 875)
|
(25 743)
|
(24 403)
|
(20 463)
|
(16 627)
|
(14 300)
|
(16 631)
|
(12 703)
|
(9 513)
|
(7 446)
|
(2 662)
|
(3 612)
|
(5 029)
|
(4 047)
|
(3 167)
|
(2 752)
|
(1 143)
|
(3 246)
|
(5 355)
|
(3 832)
|
(3 773)
|
(1 612)
|
(158)
|
(773)
|
(2 664)
|
(2 819)
|
(3 184)
|
(3 198)
|
(1 270)
|
(1 057)
|
(649)
|
(172)
|
(259)
|
(875)
|
(1 500)
|
(1 763)
|
(2 112)
|
(2 120)
|
(3 513)
|
(6 164)
|
(6 331)
|
(5 933)
|
(4 020)
|
(1 086)
|
(471)
|
(567)
|
(713)
|
(621)
|
(633)
|
(222)
|
(528)
|
|
| Other Items |
16 097
|
13 814
|
(11 419)
|
16 129
|
(7 912)
|
(6 951)
|
(4 695)
|
(4 011)
|
2 489
|
9 005
|
14 335
|
6 324
|
8 689
|
7 348
|
6 020
|
20 538
|
8 855
|
7 172
|
5 862
|
(2 240)
|
5 384
|
8 902
|
1 367
|
4 009
|
(204)
|
(5 752)
|
504
|
(1 827)
|
(575)
|
0
|
(733)
|
(957)
|
(2 154)
|
(1 435)
|
(2 355)
|
(2 020)
|
(6)
|
(704)
|
182
|
(757)
|
(2 448)
|
(2 404)
|
(9 315)
|
(8 650)
|
(6 622)
|
(6 513)
|
(19 680)
|
(15 603)
|
(10 048)
|
(9 585)
|
9 791
|
4 614
|
495
|
(2 464)
|
(10 958)
|
(7 394)
|
11 076
|
26 760
|
35 775
|
33 343
|
|
| Cash from Investing Activities |
2 340
N/A
|
929
-60%
|
(22 546)
N/A
|
8 234
N/A
|
(15 103)
N/A
|
(13 749)
+9%
|
(11 404)
+17%
|
(12 868)
-13%
|
(13 003)
-1%
|
(12 870)
+1%
|
(11 408)
+11%
|
(18 080)
-58%
|
(11 774)
+35%
|
(9 279)
+21%
|
(8 280)
+11%
|
3 908
N/A
|
(3 848)
N/A
|
(2 342)
+39%
|
(1 584)
+32%
|
(4 902)
-209%
|
1 772
N/A
|
3 875
+119%
|
(2 680)
N/A
|
842
N/A
|
(2 956)
N/A
|
(6 895)
-133%
|
(2 743)
+60%
|
(7 182)
-162%
|
(4 407)
+39%
|
(4 881)
-11%
|
(2 344)
+52%
|
(1 115)
+52%
|
(2 927)
-163%
|
(4 099)
-40%
|
(5 174)
-26%
|
(5 204)
-1%
|
(3 204)
+38%
|
(1 974)
+38%
|
(875)
+56%
|
(1 406)
-61%
|
(2 621)
-86%
|
(2 664)
-2%
|
(10 191)
-283%
|
(10 151)
+0%
|
(8 385)
+17%
|
(8 625)
-3%
|
(21 799)
-153%
|
(19 116)
+12%
|
(16 211)
+15%
|
(15 917)
+2%
|
3 858
N/A
|
594
-85%
|
(591)
N/A
|
(2 935)
-397%
|
(11 525)
-293%
|
(8 107)
+30%
|
10 456
N/A
|
26 127
+150%
|
35 553
+36%
|
32 815
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1 448)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 988
|
0
|
0
|
0
|
0
|
(34)
|
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 Issuance of Debt |
8 488
|
14 631
|
8 448
|
3 861
|
5 737
|
4 016
|
11 106
|
(5 072)
|
(5 852)
|
570
|
(7 143)
|
10 869
|
27 242
|
18 408
|
29 656
|
24 568
|
8 232
|
8 706
|
(110)
|
5 882
|
(1 180)
|
3 110
|
4 512
|
(801)
|
9 716
|
4 965
|
7 712
|
15 487
|
6 847
|
8 316
|
5 618
|
(2 968)
|
1 324
|
3 308
|
3 772
|
6 230
|
2 314
|
519
|
1 826
|
3 314
|
2 513
|
(587)
|
5 634
|
6 419
|
8 941
|
9 851
|
25 013
|
21 061
|
22 902
|
21 445
|
(1 184)
|
(1 696)
|
(4 309)
|
(4 296)
|
4 227
|
4 786
|
(17 250)
|
(29 990)
|
(39 273)
|
(37 315)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(908)
|
(908)
|
(908)
|
0
|
0
|
0
|
0
|
0
|
0
|
(872)
|
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 |
7 965
|
0
|
0
|
0
|
0
|
0
|
0
|
4 822
|
5 911
|
0
|
5 908
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
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 |
15 006
N/A
|
(9 498)
N/A
|
8 449
N/A
|
(20 320)
N/A
|
5 737
N/A
|
4 016
-30%
|
10 198
+154%
|
(1 158)
N/A
|
(849)
+27%
|
5 573
N/A
|
(1 235)
N/A
|
23 946
N/A
|
27 242
+14%
|
18 408
-32%
|
29 659
+61%
|
11 708
-61%
|
8 199
-30%
|
8 673
+6%
|
(143)
N/A
|
6 721
N/A
|
(1 180)
N/A
|
3 110
N/A
|
4 512
+45%
|
(801)
N/A
|
9 716
N/A
|
4 965
-49%
|
7 701
+55%
|
15 476
+101%
|
6 836
-56%
|
8 305
+21%
|
5 618
-32%
|
(2 968)
N/A
|
1 324
N/A
|
3 308
+150%
|
3 759
+14%
|
6 217
+65%
|
2 301
-63%
|
506
-78%
|
1 826
+261%
|
3 314
+81%
|
2 513
-24%
|
(587)
N/A
|
5 634
N/A
|
6 419
+14%
|
8 941
+39%
|
9 851
+10%
|
25 013
+154%
|
21 061
-16%
|
22 902
+9%
|
21 445
-6%
|
(1 184)
N/A
|
(1 696)
-43%
|
(4 309)
-154%
|
(4 296)
+0%
|
4 227
N/A
|
4 786
+13%
|
(17 250)
N/A
|
(29 990)
-74%
|
(39 273)
-31%
|
(37 315)
+5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(445)
|
(310)
|
(1 174)
|
232
|
(31)
|
255
|
546
|
(510)
|
(1 008)
|
(379)
|
116
|
(611)
|
(1 112)
|
(1 106)
|
(3 473)
|
(463)
|
(376)
|
(1 648)
|
291
|
(1 860)
|
(423)
|
(240)
|
(544)
|
(487)
|
298
|
767
|
710
|
878
|
224
|
575
|
694
|
2 151
|
132
|
(1 024)
|
41
|
(1 463)
|
119
|
969
|
(25)
|
(36)
|
(31)
|
(29)
|
21
|
(30)
|
120
|
116
|
304
|
791
|
1
|
21
|
(258)
|
(525)
|
(148)
|
39
|
181
|
(56)
|
784
|
512
|
170
|
377
|
|
| Net Change in Cash |
(2 697)
N/A
|
(22 984)
-752%
|
(8 455)
+63%
|
(10 180)
-20%
|
2 947
N/A
|
3 340
+13%
|
11 126
+233%
|
(1 256)
N/A
|
(4 020)
-220%
|
(2 728)
+32%
|
(3 723)
-36%
|
13 095
N/A
|
2 264
-83%
|
1 616
-29%
|
1 304
-19%
|
(11 918)
N/A
|
(9 444)
+21%
|
(5 950)
+37%
|
(8 726)
-47%
|
(5 447)
+38%
|
(1 439)
+74%
|
4 240
N/A
|
(1 317)
N/A
|
(2 459)
-87%
|
(3 395)
-38%
|
(12 876)
-279%
|
(2 976)
+77%
|
81
N/A
|
(821)
N/A
|
921
N/A
|
2 734
+197%
|
(1 589)
N/A
|
579
N/A
|
572
-1%
|
(3 984)
N/A
|
(1 130)
+72%
|
(3 060)
-171%
|
1 635
N/A
|
8 993
+450%
|
2 450
-73%
|
2 709
+11%
|
(4 336)
N/A
|
(10 481)
-142%
|
(1 303)
+88%
|
2 499
N/A
|
6 506
+160%
|
11 107
+71%
|
7 899
-29%
|
9 513
+20%
|
8 950
-6%
|
4 503
-50%
|
1 605
-64%
|
(2 635)
N/A
|
(8 487)
-222%
|
(8 301)
+2%
|
(4 333)
+48%
|
(6 533)
-51%
|
(5 759)
+12%
|
(5 753)
+0%
|
(5 031)
+13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(33 355)
N/A
|
(26 990)
+19%
|
(4 311)
+84%
|
(6 221)
-44%
|
5 153
N/A
|
6 020
+17%
|
5 077
-16%
|
4 423
-13%
|
(4 652)
N/A
|
(16 927)
-264%
|
(16 939)
0%
|
(16 563)
+2%
|
(32 555)
-97%
|
(23 034)
+29%
|
(30 902)
-34%
|
(43 702)
-41%
|
(26 122)
+40%
|
(20 146)
+23%
|
(14 736)
+27%
|
(8 068)
+45%
|
(5 220)
+35%
|
(7 534)
-44%
|
(6 652)
+12%
|
(5 180)
+22%
|
(13 205)
-155%
|
(12 856)
+3%
|
(11 890)
+8%
|
(14 446)
-21%
|
(7 306)
+49%
|
(6 851)
+6%
|
(2 846)
+58%
|
185
N/A
|
1 277
+590%
|
(277)
N/A
|
(5 429)
-1 860%
|
(3 864)
+29%
|
(5 474)
-42%
|
864
N/A
|
7 010
+711%
|
(71)
N/A
|
2 676
N/A
|
(1 316)
N/A
|
(6 820)
-418%
|
959
N/A
|
60
-94%
|
3 052
+4 995%
|
5 470
+79%
|
1 651
-70%
|
(3 343)
N/A
|
(2 931)
+12%
|
(3 846)
-31%
|
(787)
+80%
|
1 327
N/A
|
(1 767)
N/A
|
(1 750)
+1%
|
(1 669)
+5%
|
(1 143)
+32%
|
(3 041)
-166%
|
(2 425)
+20%
|
(1 436)
+41%
|
|