Softcen Co Ltd
KOSDAQ:032680
Cash Flow Statement
Cash Flow Statement
Softcen Co Ltd
| 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 |
(2 127)
|
0
|
(3 151)
|
(2 921)
|
(729)
|
256
|
1 379
|
1 070
|
(116)
|
870
|
1 379
|
2 385
|
0
|
3 006
|
0
|
(81)
|
0
|
(3 179)
|
0
|
(2 966)
|
0
|
(882)
|
0
|
0
|
0
|
(777)
|
0
|
(2 099)
|
0
|
(578)
|
0
|
17
|
0
|
(3 377)
|
0
|
(4 579)
|
(5 117)
|
903
|
4 036
|
8 114
|
15 720
|
15 798
|
12 166
|
15 002
|
6 438
|
11 587
|
10 979
|
966
|
4 067
|
(9 969)
|
(9 154)
|
(4 756)
|
(6 184)
|
(2 797)
|
(2 427)
|
(4 747)
|
(5 453)
|
|
| Depreciation & Amortization |
206
|
0
|
163
|
158
|
126
|
20
|
91
|
71
|
78
|
87
|
110
|
124
|
0
|
143
|
0
|
224
|
0
|
178
|
0
|
280
|
0
|
227
|
0
|
338
|
0
|
290
|
0
|
475
|
0
|
373
|
0
|
557
|
0
|
359
|
0
|
527
|
496
|
498
|
885
|
1 115
|
1 530
|
2 026
|
2 009
|
1 979
|
1 994
|
1 629
|
1 721
|
1 788
|
1 866
|
1 871
|
1 867
|
1 948
|
1 959
|
1 962
|
2 041
|
1 804
|
1 548
|
|
| Stock-Based Compensation |
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
|
19
|
27
|
40
|
52
|
32
|
17
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
444
|
0
|
1 386
|
1 292
|
1 297
|
55
|
232
|
238
|
182
|
212
|
137
|
(170)
|
0
|
(447)
|
0
|
(1 816)
|
0
|
(581)
|
0
|
(139)
|
0
|
2 216
|
0
|
0
|
0
|
1 074
|
0
|
1 634
|
0
|
2 054
|
0
|
1 704
|
0
|
3 879
|
0
|
4 917
|
9 153
|
3 174
|
3 281
|
2 585
|
(1 033)
|
4 042
|
4 990
|
3 821
|
4 582
|
5 426
|
5 067
|
10 102
|
7 556
|
9 542
|
9 162
|
4 189
|
5 458
|
2 227
|
2 482
|
4 794
|
4 919
|
|
| Cash Taxes Paid |
112
|
144
|
145
|
147
|
(36)
|
2
|
(32)
|
(32)
|
7
|
21
|
(127)
|
(159)
|
(153)
|
(158)
|
0
|
31
|
25
|
28
|
0
|
(8)
|
14
|
(17)
|
0
|
(5)
|
17
|
(1)
|
18
|
83
|
48
|
84
|
65
|
(3)
|
(11)
|
(10)
|
(8)
|
(14)
|
869
|
794
|
792
|
1 604
|
720
|
1 453
|
2 261
|
1 697
|
1 709
|
2 268
|
2 606
|
3 455
|
3 808
|
2 970
|
2 252
|
819
|
806
|
824
|
936
|
1 462
|
1 465
|
|
| Cash Interest Paid |
195
|
195
|
133
|
79
|
273
|
0
|
243
|
345
|
272
|
227
|
299
|
282
|
340
|
413
|
365
|
280
|
62
|
104
|
70
|
82
|
155
|
191
|
331
|
426
|
377
|
416
|
316
|
226
|
476
|
438
|
558
|
686
|
480
|
300
|
140
|
322
|
(73)
|
15
|
15
|
(312)
|
15
|
33
|
91
|
205
|
359
|
559
|
744
|
911
|
1 025
|
1 013
|
1 054
|
1 076
|
1 103
|
949
|
928
|
733
|
620
|
|
| Change in Working Capital |
(2 005)
|
(2 218)
|
(2 100)
|
(2 120)
|
(1 818)
|
(683)
|
495
|
(476)
|
(1 620)
|
(3 150)
|
(4 279)
|
(10 232)
|
(3 877)
|
(2 618)
|
(175)
|
5 529
|
(2 682)
|
(624)
|
(6 102)
|
(4 355)
|
(11 926)
|
(13 051)
|
(8 847)
|
(12 832)
|
(2 375)
|
13 857
|
7 358
|
4 593
|
7 586
|
(19 091)
|
115
|
(2 171)
|
4 068
|
35 889
|
7 731
|
15 307
|
4 075
|
(11 791)
|
(9 040)
|
1 327
|
6 383
|
(3 934)
|
8 026
|
(8 527)
|
(4 108)
|
(17 208)
|
(21 482)
|
(16 083)
|
(19 223)
|
5 710
|
1 168
|
11 629
|
8 331
|
(121)
|
2 937
|
(4 627)
|
(2 629)
|
|
| Cash from Operating Activities |
(3 482)
N/A
|
(3 433)
+1%
|
(3 699)
-8%
|
(3 592)
+3%
|
(1 124)
+69%
|
(352)
+69%
|
2 196
N/A
|
904
-59%
|
(1 476)
N/A
|
(1 981)
-34%
|
(2 654)
-34%
|
(7 892)
-197%
|
(2 521)
+68%
|
83
N/A
|
1 854
+2 134%
|
2 658
+43%
|
19
-99%
|
(4 207)
N/A
|
(9 685)
-130%
|
(2 808)
+71%
|
(15 509)
-452%
|
(11 490)
+26%
|
(7 286)
+37%
|
(11 917)
-64%
|
(814)
+93%
|
14 445
N/A
|
7 946
-45%
|
4 493
-43%
|
8 174
+82%
|
(17 242)
N/A
|
1 964
N/A
|
685
-65%
|
5 917
+764%
|
36 750
+521%
|
8 592
-77%
|
15 741
+83%
|
8 607
-45%
|
(7 216)
N/A
|
(837)
+88%
|
13 143
N/A
|
22 599
+72%
|
17 932
-21%
|
27 191
+52%
|
12 275
-55%
|
8 906
-27%
|
1 434
-84%
|
(3 714)
N/A
|
(3 228)
+13%
|
(5 735)
-78%
|
7 154
N/A
|
3 043
-57%
|
13 011
+328%
|
9 563
-27%
|
1 272
-87%
|
5 032
+296%
|
(2 775)
N/A
|
(1 615)
+42%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(77)
|
(78)
|
(56)
|
(71)
|
(85)
|
(49)
|
(133)
|
(55)
|
(64)
|
(28)
|
(192)
|
(345)
|
(336)
|
(329)
|
(166)
|
(62)
|
(62)
|
(104)
|
(1 972)
|
(1 949)
|
(2 006)
|
(126)
|
1 718
|
1 703
|
1 502
|
(260)
|
(267)
|
0
|
0
|
(183)
|
(337)
|
(541)
|
(541)
|
(376)
|
0
|
(18)
|
(23)
|
(1 096)
|
(2 234)
|
(2 552)
|
(4 641)
|
(7 106)
|
(9 582)
|
(15 116)
|
(14 842)
|
(13 542)
|
(9 949)
|
(6 261)
|
(4 464)
|
(2 318)
|
(2 302)
|
(136)
|
(169)
|
(88)
|
0
|
(242)
|
(186)
|
|
| Other Items |
76
|
(46)
|
2 012
|
1 961
|
24
|
225
|
(4 905)
|
(8 427)
|
(753)
|
(1 399)
|
5 554
|
13 191
|
5 985
|
6 301
|
1 668
|
(2 068)
|
(599)
|
(1 569)
|
115
|
(2 031)
|
(4 321)
|
(3 225)
|
(11 751)
|
(7 524)
|
(5 654)
|
(5 332)
|
2 757
|
24
|
(7 641)
|
(8 171)
|
(11 050)
|
(3 526)
|
6 709
|
22 181
|
8 332
|
2 855
|
(4 240)
|
(14 239)
|
1 939
|
(940)
|
(2 734)
|
(15 690)
|
(9 263)
|
(22 257)
|
(18 214)
|
(3 595)
|
(10 356)
|
3 983
|
6 890
|
(666)
|
(562)
|
(968)
|
(6 046)
|
8 033
|
7 996
|
8 622
|
13 812
|
|
| Cash from Investing Activities |
(1)
N/A
|
(124)
-12 300%
|
1 957
N/A
|
1 889
-3%
|
(62)
N/A
|
176
N/A
|
(5 040)
N/A
|
(8 481)
-68%
|
(817)
+90%
|
(1 428)
-75%
|
5 361
N/A
|
12 844
+140%
|
5 648
-56%
|
5 972
+6%
|
1 502
-75%
|
(2 131)
N/A
|
(662)
+69%
|
(1 673)
-153%
|
(1 857)
-11%
|
(3 979)
-114%
|
(6 327)
-59%
|
(3 351)
+47%
|
(10 034)
-199%
|
(5 820)
+42%
|
(4 152)
+29%
|
(5 592)
-35%
|
2 491
N/A
|
(165)
N/A
|
(7 570)
-4 488%
|
(8 354)
-10%
|
(11 354)
-36%
|
(4 067)
+64%
|
6 167
N/A
|
21 805
+254%
|
8 110
-63%
|
2 837
-65%
|
(4 262)
N/A
|
(15 334)
-260%
|
(294)
+98%
|
(3 491)
-1 088%
|
(7 375)
-111%
|
(22 796)
-209%
|
(18 844)
+17%
|
(37 373)
-98%
|
(33 056)
+12%
|
(17 137)
+48%
|
(20 304)
-18%
|
(2 278)
+89%
|
2 427
N/A
|
(2 983)
N/A
|
(2 864)
+4%
|
(1 104)
+61%
|
(6 215)
-463%
|
7 945
N/A
|
7 912
0%
|
8 380
+6%
|
13 625
+63%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2 383
|
0
|
0
|
2 383
|
1 400
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
11 464
|
13 950
|
15 625
|
15 625
|
4 176
|
1 681
|
797
|
793
|
2 044
|
2 053
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 007
|
5 007
|
0
|
0
|
0
|
0
|
0
|
2 200
|
1 203
|
1 203
|
0
|
(1 004)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 126)
|
(1 554)
|
(2 924)
|
(2 836)
|
(2 338)
|
0
|
1 588
|
7 007
|
7 879
|
4 796
|
1 180
|
(3 831)
|
(3 912)
|
(6 797)
|
(8 544)
|
(7 540)
|
(6 969)
|
(3 713)
|
(1 300)
|
(1 412)
|
6 948
|
10 483
|
20 280
|
16 394
|
11 908
|
7 378
|
(5 686)
|
878
|
(796)
|
8 241
|
192
|
(4 929)
|
(15 589)
|
(21 613)
|
(10 430)
|
(9 287)
|
(834)
|
5 636
|
5 745
|
4 694
|
5 701
|
15 976
|
18 252
|
25 031
|
24 971
|
10 622
|
8 338
|
6 335
|
6 226
|
3 418
|
3 459
|
764
|
(126)
|
(9 113)
|
(8 877)
|
(10 632)
|
(10 693)
|
|
| Other |
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
(200)
|
(6)
|
0
|
0
|
0
|
0
|
7
|
0
|
(2)
|
0
|
0
|
1
|
0
|
0
|
0
|
(873)
|
(873)
|
0
|
0
|
(1 033)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
257
N/A
|
829
+223%
|
(541)
N/A
|
(453)
+16%
|
(958)
-111%
|
0
N/A
|
2 968
N/A
|
8 387
+183%
|
8 079
-4%
|
4 796
-41%
|
1 195
-75%
|
(3 816)
N/A
|
7 352
N/A
|
7 146
-3%
|
7 073
-1%
|
8 078
+14%
|
(2 800)
N/A
|
(2 033)
+27%
|
(496)
+76%
|
(620)
-25%
|
8 982
N/A
|
12 536
+40%
|
21 520
+72%
|
17 655
-18%
|
11 917
-33%
|
7 378
-38%
|
(5 686)
N/A
|
(5)
+100%
|
(1 669)
-33 280%
|
8 241
N/A
|
192
-98%
|
(5 089)
N/A
|
(14 716)
-189%
|
(21 613)
-47%
|
(10 430)
+52%
|
(8 254)
+21%
|
4 173
N/A
|
10 643
+155%
|
10 752
+1%
|
9 701
-10%
|
5 701
-41%
|
15 976
+180%
|
19 252
+21%
|
27 231
+41%
|
26 174
-4%
|
11 826
-55%
|
8 541
-28%
|
5 315
-38%
|
6 203
+17%
|
3 395
-45%
|
3 436
+1%
|
764
-78%
|
(126)
N/A
|
(9 113)
-7 112%
|
(8 877)
+3%
|
(10 632)
-20%
|
(10 693)
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(57)
|
(57)
|
(55)
|
(53)
|
(3)
|
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
|
(3)
|
(646)
|
(24)
|
(646)
|
(643)
|
3 060
|
3 076
|
4 178
|
5 463
|
(916)
|
(148)
|
(2 155)
|
(2 834)
|
(175)
|
(600)
|
1 882
|
912
|
4 303
|
3 426
|
(359)
|
1 776
|
|
| Net Change in Cash |
(3 283)
N/A
|
(2 785)
+15%
|
(2 338)
+16%
|
(2 209)
+6%
|
(2 147)
+3%
|
(176)
+92%
|
124
N/A
|
810
+553%
|
5 786
+614%
|
1 387
-76%
|
3 902
+181%
|
1 136
-71%
|
10 479
+822%
|
13 201
+26%
|
10 429
-21%
|
8 605
-17%
|
(3 443)
N/A
|
(7 913)
-130%
|
(12 038)
-52%
|
(7 407)
+38%
|
(12 854)
-74%
|
(2 305)
+82%
|
4 200
N/A
|
(82)
N/A
|
6 951
N/A
|
16 231
+134%
|
4 751
-71%
|
4 323
-9%
|
(1 065)
N/A
|
(17 355)
-1 530%
|
(9 198)
+47%
|
(8 471)
+8%
|
(2 632)
+69%
|
36 942
N/A
|
6 272
-83%
|
10 324
+65%
|
8 515
-18%
|
(12 553)
N/A
|
9 597
N/A
|
18 706
+95%
|
20 283
+8%
|
14 172
-30%
|
30 674
+116%
|
6 311
-79%
|
7 487
+19%
|
(4 794)
N/A
|
(15 625)
-226%
|
(2 345)
+85%
|
61
N/A
|
7 390
+12 086%
|
3 015
-59%
|
14 554
+383%
|
4 133
-72%
|
4 406
+7%
|
7 493
+70%
|
(5 385)
N/A
|
3 093
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 559)
N/A
|
(3 511)
+1%
|
(3 755)
-7%
|
(3 663)
+2%
|
(1 209)
+67%
|
(401)
+67%
|
2 063
N/A
|
849
-59%
|
(1 540)
N/A
|
(2 009)
-30%
|
(2 846)
-42%
|
(8 237)
-189%
|
(2 857)
+65%
|
(246)
+91%
|
1 688
N/A
|
2 596
+54%
|
(43)
N/A
|
(4 311)
-9 926%
|
(11 657)
-170%
|
(4 757)
+59%
|
(17 515)
-268%
|
(11 616)
+34%
|
(5 568)
+52%
|
(10 214)
-83%
|
688
N/A
|
14 185
+1 962%
|
7 679
-46%
|
4 493
-41%
|
8 174
+82%
|
(17 425)
N/A
|
1 627
N/A
|
144
-91%
|
5 376
+3 633%
|
36 374
+577%
|
8 592
-76%
|
15 723
+83%
|
8 584
-45%
|
(8 312)
N/A
|
(3 070)
+63%
|
10 590
N/A
|
17 958
+70%
|
10 826
-40%
|
17 609
+63%
|
(2 842)
N/A
|
(5 937)
-109%
|
(12 108)
-104%
|
(13 663)
-13%
|
(9 490)
+31%
|
(10 199)
-7%
|
4 836
N/A
|
741
-85%
|
12 875
+1 638%
|
9 394
-27%
|
1 184
-87%
|
5 032
+325%
|
(3 017)
N/A
|
(1 801)
+40%
|
|