Aju IB Investment Co Ltd
KOSDAQ:027360
Cash Flow Statement
Cash Flow Statement
Aju IB Investment Co Ltd
| 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 |
18 084
|
19 659
|
21 899
|
11 754
|
13 115
|
10 398
|
5 284
|
16 289
|
8 408
|
14 917
|
29 723
|
49 437
|
57 914
|
50 286
|
63 501
|
39 334
|
30 960
|
31 644
|
5 595
|
2 039
|
12 463
|
14 308
|
14 432
|
16 602
|
12 560
|
11 498
|
11 279
|
8 319
|
3 904
|
2 909
|
4 506
|
|
| Depreciation & Amortization |
365
|
217
|
150
|
101
|
101
|
99
|
120
|
143
|
153
|
171
|
167
|
738
|
1 040
|
1 337
|
1 641
|
1 374
|
1 380
|
1 434
|
1 546
|
1 668
|
1 790
|
1 860
|
1 912
|
1 947
|
1 982
|
2 005
|
2 011
|
2 033
|
2 057
|
2 086
|
2 117
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
483
|
559
|
633
|
716
|
233
|
214
|
197
|
42
|
179
|
38
|
15
|
103
|
85
|
61
|
33
|
18
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(21 844)
|
(18 115)
|
(28 942)
|
(9 394)
|
(9 335)
|
(12 369)
|
(3 751)
|
(16 480)
|
(9 352)
|
(15 614)
|
(30 353)
|
(54 393)
|
(58 845)
|
(51 970)
|
(66 050)
|
(29 327)
|
(25 499)
|
(25 910)
|
217
|
(494)
|
(7 633)
|
(7 992)
|
(5 068)
|
(9 763)
|
(7 930)
|
(5 084)
|
(6 665)
|
(519)
|
3 815
|
1 013
|
(662)
|
|
| Cash Taxes Paid |
0
|
1 253
|
24
|
1 066
|
0
|
2 285
|
3 794
|
2 775
|
0
|
5 058
|
4 474
|
4 516
|
6 606
|
2 851
|
3 391
|
3 402
|
7 695
|
15 204
|
14 238
|
14 160
|
8 340
|
1 241
|
4 192
|
4 058
|
4 003
|
4 168
|
3 085
|
2 118
|
2 724
|
2 236
|
548
|
|
| Cash Interest Paid |
2 065
|
1 695
|
1 777
|
1 693
|
1 681
|
1 689
|
1 558
|
1 477
|
1 393
|
1 348
|
1 324
|
1 271
|
1 180
|
1 049
|
933
|
838
|
762
|
732
|
802
|
895
|
1 011
|
1 130
|
1 182
|
1 209
|
1 282
|
1 253
|
1 208
|
1 176
|
1 098
|
1 032
|
986
|
|
| Change in Working Capital |
27 979
|
24 442
|
21 017
|
15 472
|
(14 205)
|
31 140
|
40 145
|
61 031
|
70 754
|
29 022
|
20 046
|
16 396
|
9 360
|
63 361
|
96 387
|
105 991
|
94 239
|
57 841
|
16 670
|
6 615
|
29 654
|
43 484
|
52 576
|
34 254
|
18 430
|
10 845
|
5 488
|
14 242
|
321
|
(1 851)
|
(1 413)
|
|
| Cash from Operating Activities |
24 585
N/A
|
26 203
+7%
|
14 124
-46%
|
17 933
+27%
|
(10 324)
N/A
|
29 268
N/A
|
41 799
+43%
|
60 983
+46%
|
69 962
+15%
|
28 496
-59%
|
19 583
-31%
|
12 178
-38%
|
9 469
-22%
|
63 014
+565%
|
95 478
+52%
|
117 372
+23%
|
101 079
-14%
|
65 008
-36%
|
24 028
-63%
|
9 828
-59%
|
36 274
+269%
|
51 661
+42%
|
63 852
+24%
|
43 039
-33%
|
25 041
-42%
|
19 265
-23%
|
12 113
-37%
|
24 075
+99%
|
10 097
-58%
|
4 157
-59%
|
4 549
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(119)
|
(121)
|
12
|
(150)
|
0
|
0
|
(177)
|
(40)
|
(44)
|
(225)
|
(223)
|
(220)
|
(216)
|
(113)
|
(327)
|
(317)
|
0
|
0
|
(650)
|
(652)
|
0
|
0
|
(123)
|
(133)
|
0
|
0
|
(30)
|
(77)
|
0
|
0
|
(913)
|
|
| Other Items |
(9 384)
|
(12 235)
|
(11 266)
|
(9 913)
|
(17 324)
|
(11 128)
|
(16 498)
|
(18 133)
|
(15 424)
|
(13 726)
|
(1 504)
|
(3 873)
|
(2 429)
|
(8 508)
|
(22 997)
|
(24 452)
|
(23 335)
|
(20 935)
|
(2 344)
|
(8 018)
|
(3 429)
|
(2 253)
|
(3 041)
|
9 137
|
1 135
|
(11)
|
(10 237)
|
(15 914)
|
(3 717)
|
(1 462)
|
82
|
|
| Cash from Investing Activities |
(9 502)
N/A
|
(12 356)
-30%
|
(11 383)
+8%
|
(10 063)
+12%
|
(17 371)
-73%
|
(11 149)
+36%
|
(16 545)
-48%
|
(18 173)
-10%
|
(15 469)
+15%
|
(13 951)
+10%
|
(1 727)
+88%
|
(4 093)
-137%
|
(2 645)
+35%
|
(8 621)
-226%
|
(23 324)
-171%
|
(24 768)
-6%
|
(23 651)
+5%
|
(21 173)
+10%
|
(2 994)
+86%
|
(8 670)
-190%
|
(4 081)
+53%
|
(2 905)
+29%
|
(3 164)
-9%
|
9 004
N/A
|
1 002
-89%
|
(144)
N/A
|
(10 267)
-7 038%
|
(15 991)
-56%
|
(3 794)
+76%
|
(1 539)
+59%
|
(831)
+46%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
15 591
|
0
|
0
|
0
|
(1 747)
|
(4 960)
|
(4 960)
|
(4 694)
|
(2 867)
|
529
|
617
|
1 006
|
1 018
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
147
|
147
|
115
|
0
|
0
|
230
|
|
| Net Issuance of Debt |
5 500
|
(900)
|
(600)
|
(2 300)
|
(2 012)
|
(7 026)
|
(7 051)
|
(5 078)
|
(5 094)
|
6 892
|
6 891
|
10 350
|
10 031
|
2 770
|
(5 495)
|
(12 300)
|
(12 312)
|
(12 548)
|
(4 734)
|
(1 534)
|
(1 634)
|
(1 572)
|
(7 766)
|
(10 479)
|
(10 497)
|
(10 510)
|
(4 332)
|
(1 945)
|
(1 968)
|
(1 989)
|
4 646
|
|
| Cash Paid for Dividends |
(2 701)
|
(2 713)
|
(2 722)
|
(2 731)
|
(2 729)
|
(3 011)
|
(2 998)
|
(2 983)
|
(2 981)
|
(4 116)
|
(4 115)
|
(4 117)
|
(4 117)
|
(5 769)
|
(5 768)
|
(5 768)
|
0
|
(11 799)
|
(11 799)
|
(11 795)
|
0
|
(2 359)
|
(2 359)
|
(2 359)
|
0
|
(5 912)
|
(5 913)
|
(5 913)
|
0
|
(5 918)
|
(5 919)
|
|
| Other |
1 210
|
(14 760)
|
(15 392)
|
(14 755)
|
(18 809)
|
(18 708)
|
(21 434)
|
(35 851)
|
(35 437)
|
(29 029)
|
(31 149)
|
(21 731)
|
(23 251)
|
(22 570)
|
(44 518)
|
(61 231)
|
0
|
0
|
0
|
(650)
|
(6 561)
|
(8 337)
|
(14 577)
|
(18 706)
|
(15 623)
|
(19 586)
|
(24 302)
|
(22 432)
|
(20 210)
|
(15 140)
|
(7 729)
|
|
| Cash from Financing Activities |
4 009
N/A
|
(18 373)
N/A
|
(17 528)
+5%
|
(4 195)
+76%
|
(7 958)
-90%
|
(13 154)
-65%
|
(17 076)
-30%
|
(45 660)
-167%
|
(48 471)
-6%
|
(31 213)
+36%
|
(33 067)
-6%
|
(18 365)
+44%
|
(16 808)
+8%
|
(24 952)
-48%
|
(54 775)
-120%
|
(78 281)
-43%
|
(74 614)
+5%
|
(72 681)
+3%
|
(38 255)
+47%
|
(13 979)
+63%
|
(19 990)
-43%
|
(12 268)
+39%
|
(24 701)
-101%
|
(31 512)
-28%
|
(28 447)
+10%
|
(35 861)
-26%
|
(34 399)
+4%
|
(30 176)
+12%
|
(27 976)
+7%
|
(23 048)
+18%
|
(8 773)
+62%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
29
|
41
|
32
|
13
|
24
|
(3)
|
6
|
(4)
|
(20)
|
115
|
28
|
255
|
248
|
(15)
|
129
|
|
| Net Change in Cash |
19 092
N/A
|
(4 525)
N/A
|
(14 787)
-227%
|
3 676
N/A
|
(35 653)
N/A
|
4 965
N/A
|
8 177
+65%
|
(2 849)
N/A
|
6 022
N/A
|
(16 667)
N/A
|
(15 211)
+9%
|
(10 279)
+32%
|
(9 984)
+3%
|
29 440
N/A
|
17 379
-41%
|
14 345
-17%
|
2 843
-80%
|
(28 805)
N/A
|
(17 189)
+40%
|
(12 809)
+25%
|
12 227
N/A
|
36 485
+198%
|
35 993
-1%
|
20 527
-43%
|
(2 424)
N/A
|
(16 626)
-586%
|
(32 525)
-96%
|
(21 836)
+33%
|
(21 425)
+2%
|
(20 446)
+5%
|
(4 926)
+76%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
24 466
N/A
|
26 082
+7%
|
14 136
-46%
|
17 783
+26%
|
(10 324)
N/A
|
29 268
N/A
|
41 622
+42%
|
60 943
+46%
|
69 918
+15%
|
28 271
-60%
|
19 360
-32%
|
11 958
-38%
|
9 253
-23%
|
62 900
+580%
|
95 152
+51%
|
117 055
+23%
|
101 079
-14%
|
65 008
-36%
|
23 378
-64%
|
9 176
-61%
|
36 274
+295%
|
51 661
+42%
|
63 729
+23%
|
42 906
-33%
|
25 041
-42%
|
19 265
-23%
|
12 083
-37%
|
23 998
+99%
|
10 097
-58%
|
4 157
-59%
|
3 636
-13%
|
|