Korea Ratings Corp
KOSDAQ:034950
Cash Flow Statement
Cash Flow Statement
Korea Ratings Corp
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | 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 |
8 132
|
8 228
|
9 543
|
8 260
|
8 126
|
7 668
|
7 188
|
4 674
|
3 968
|
5 376
|
7 183
|
6 876
|
0
|
0
|
0
|
18 886
|
0
|
0
|
0
|
18 355
|
21 613
|
33 440
|
34 893
|
18 077
|
18 584
|
20 519
|
23 123
|
22 625
|
23 849
|
25 741
|
25 377
|
25 842
|
24 562
|
27 103
|
28 155
|
27 477
|
29 192
|
30 577
|
31 813
|
33 875
|
35 576
|
34 578
|
33 299
|
33 784
|
34 133
|
35 751
|
36 650
|
37 028
|
36 080
|
35 996
|
35 951
|
32 178
|
27 715
|
27 060
|
25 162
|
29 427
|
31 874
|
32 023
|
35 058
|
36 284
|
37 512
|
39 340
|
37 971
|
|
| Depreciation & Amortization |
236
|
273
|
302
|
360
|
400
|
401
|
411
|
339
|
475
|
504
|
529
|
1 620
|
0
|
0
|
0
|
788
|
0
|
0
|
0
|
809
|
1 048
|
1 309
|
1 567
|
1 064
|
1 133
|
1 187
|
1 243
|
1 257
|
1 272
|
1 274
|
1 265
|
1 245
|
1 246
|
1 261
|
1 333
|
1 462
|
1 806
|
2 143
|
2 414
|
2 684
|
2 711
|
2 839
|
3 064
|
3 223
|
3 385
|
3 409
|
4 041
|
4 669
|
5 283
|
5 922
|
5 851
|
5 859
|
5 864
|
5 773
|
5 635
|
5 421
|
5 214
|
5 120
|
4 409
|
3 721
|
3 026
|
2 354
|
2 395
|
|
| Change in Deffered Taxes |
(45)
|
(5)
|
(412)
|
(491)
|
(1 048)
|
(748)
|
(122)
|
569
|
288
|
(6)
|
294
|
622
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
520
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
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 |
(258)
|
364
|
(1 620)
|
1 099
|
909
|
1 015
|
2 207
|
2 322
|
5 378
|
5 498
|
5 018
|
5 970
|
0
|
0
|
0
|
(2 440)
|
0
|
0
|
0
|
(2 353)
|
(3 102)
|
(3 886)
|
(4 314)
|
(2 442)
|
(2 210)
|
(1 820)
|
(1 793)
|
(1 650)
|
(1 681)
|
(1 644)
|
(1 631)
|
(1 693)
|
(1 728)
|
(1 783)
|
(1 893)
|
(2 010)
|
(1 930)
|
(2 028)
|
(1 919)
|
(2 192)
|
(2 218)
|
(1 944)
|
(1 690)
|
(1 039)
|
(746)
|
(667)
|
(641)
|
(787)
|
(847)
|
(1 063)
|
(1 564)
|
(2 173)
|
(788)
|
(1 172)
|
(1 410)
|
(2 460)
|
(4 430)
|
(4 410)
|
(4 351)
|
(3 211)
|
(3 224)
|
(3 040)
|
(3 125)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 641
|
3 495
|
4 317
|
4 997
|
3 561
|
4 305
|
5 362
|
4 736
|
4 610
|
4 484
|
4 621
|
4 618
|
4 911
|
5 229
|
5 541
|
5 534
|
5 487
|
5 519
|
5 077
|
5 658
|
5 952
|
6 319
|
6 567
|
6 701
|
6 697
|
6 744
|
7 653
|
6 958
|
7 746
|
8 665
|
9 447
|
9 411
|
9 502
|
9 713
|
9 839
|
9 835
|
10 223
|
10 551
|
10 949
|
11 045
|
10 611
|
9 873
|
10 063
|
9 403
|
7 850
|
6 380
|
4 695
|
5 368
|
6 767
|
8 281
|
8 939
|
|
| Cash Interest Paid |
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
|
55
|
79
|
44
|
53
|
6
|
(10)
|
33
|
31
|
29
|
26
|
23
|
19
|
17
|
15
|
13
|
13
|
42
|
71
|
98
|
122
|
114
|
107
|
99
|
92
|
81
|
69
|
|
| Change in Working Capital |
(511)
|
(2 457)
|
(47)
|
(1 015)
|
(1 557)
|
(1 686)
|
(1 349)
|
(5 409)
|
(5 527)
|
(3 428)
|
(1 293)
|
973
|
2 380
|
13 670
|
17 128
|
1 831
|
(2 726)
|
(2 255)
|
(3 236)
|
(1 304)
|
(2 973)
|
(12 917)
|
(15 975)
|
(617)
|
(4 731)
|
(4 770)
|
(5 651)
|
(5 727)
|
(3 214)
|
(2 544)
|
(1 174)
|
(2 662)
|
(3 575)
|
(5 869)
|
(5 855)
|
(4 183)
|
(6 142)
|
(4 734)
|
(5 491)
|
(2 021)
|
(2 006)
|
(3 366)
|
(3 296)
|
(5 422)
|
(7 588)
|
(6 230)
|
(8 970)
|
(7 323)
|
(9 226)
|
(8 150)
|
(9 087)
|
(11 429)
|
(5 700)
|
(7 642)
|
(6 299)
|
(4 740)
|
(4 634)
|
(1 901)
|
(696)
|
(1 390)
|
(2 703)
|
(6 990)
|
(5 443)
|
|
| Cash from Operating Activities |
7 554
N/A
|
6 401
-15%
|
7 767
+21%
|
8 213
+6%
|
6 831
-17%
|
6 652
-3%
|
8 337
+25%
|
2 495
-70%
|
4 581
+84%
|
7 944
+73%
|
11 730
+48%
|
16 061
+37%
|
2 380
-85%
|
13 670
+474%
|
17 128
+25%
|
19 064
+11%
|
14 507
-24%
|
14 978
+3%
|
13 997
-7%
|
15 506
+11%
|
16 586
+7%
|
17 945
+8%
|
16 170
-10%
|
16 082
-1%
|
12 774
-21%
|
15 116
+18%
|
16 923
+12%
|
16 506
-2%
|
20 230
+23%
|
22 829
+13%
|
23 836
+4%
|
22 731
-5%
|
20 503
-10%
|
20 709
+1%
|
21 741
+5%
|
22 746
+5%
|
22 925
+1%
|
25 959
+13%
|
26 816
+3%
|
32 345
+21%
|
34 062
+5%
|
32 106
-6%
|
31 375
-2%
|
30 546
-3%
|
29 184
-4%
|
32 263
+11%
|
31 082
-4%
|
33 586
+8%
|
31 289
-7%
|
32 704
+5%
|
31 150
-5%
|
24 435
-22%
|
27 091
+11%
|
24 018
-11%
|
23 089
-4%
|
27 648
+20%
|
28 025
+1%
|
30 832
+10%
|
34 419
+12%
|
35 403
+3%
|
34 610
-2%
|
31 664
-9%
|
31 798
+0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 427)
|
(1 410)
|
(1 295)
|
(824)
|
(400)
|
(409)
|
(515)
|
(577)
|
(511)
|
(523)
|
(422)
|
(597)
|
(529)
|
(584)
|
(614)
|
(686)
|
(521)
|
(546)
|
(1 406)
|
(1 319)
|
(1 536)
|
(1 826)
|
(1 145)
|
(2 362)
|
(2 009)
|
(1 828)
|
(1 671)
|
(842)
|
(625)
|
(836)
|
(938)
|
(850)
|
(2 172)
|
(2 372)
|
(2 400)
|
(2 790)
|
(1 793)
|
(1 989)
|
(2 413)
|
(2 439)
|
(2 501)
|
(4 191)
|
(3 846)
|
(5 681)
|
(5 314)
|
(3 173)
|
(4 732)
|
(5 815)
|
(6 061)
|
(6 490)
|
(4 821)
|
(1 626)
|
(1 403)
|
(800)
|
(886)
|
(579)
|
(765)
|
(852)
|
(984)
|
(1 587)
|
(1 882)
|
(3 238)
|
(3 112)
|
|
| Other Items |
1 888
|
(2 023)
|
7 830
|
6 247
|
(5 683)
|
(2 392)
|
(16 407)
|
(11 599)
|
(4 158)
|
(1 546)
|
(2 967)
|
(12 130)
|
(1 163)
|
(10 785)
|
(13 883)
|
(15 533)
|
(2 507)
|
(3 574)
|
(4 610)
|
6 205
|
(8 076)
|
(7 960)
|
(7 362)
|
(13 722)
|
(1 285)
|
(2 374)
|
(2 155)
|
(5 647)
|
(2 665)
|
(7 160)
|
(10 319)
|
(4 796)
|
(5 764)
|
(770)
|
(2 680)
|
3 223
|
(8 892)
|
(5 197)
|
(1 768)
|
(23 688)
|
13 507
|
73 778
|
88 510
|
104 728
|
68 185
|
15 143
|
5 374
|
164
|
7
|
15
|
(121)
|
90
|
(847)
|
(849)
|
(1 033)
|
(1 543)
|
(1 314)
|
(1 361)
|
(1 073)
|
(444)
|
(198)
|
(6)
|
75
|
|
| Cash from Investing Activities |
461
N/A
|
(3 433)
N/A
|
6 535
N/A
|
5 423
-17%
|
(6 082)
N/A
|
(2 800)
+54%
|
(16 921)
-504%
|
(12 177)
+28%
|
(4 670)
+62%
|
(2 069)
+56%
|
(3 389)
-64%
|
(12 727)
-276%
|
(1 692)
+87%
|
(11 369)
-572%
|
(14 497)
-28%
|
(16 220)
-12%
|
(3 029)
+81%
|
(4 122)
-36%
|
(6 017)
-46%
|
4 886
N/A
|
(9 612)
N/A
|
(9 785)
-2%
|
(8 507)
+13%
|
(16 083)
-89%
|
(3 293)
+80%
|
(4 202)
-28%
|
(3 825)
+9%
|
(6 489)
-70%
|
(3 290)
+49%
|
(7 995)
-143%
|
(11 257)
-41%
|
(5 647)
+50%
|
(7 936)
-41%
|
(3 143)
+60%
|
(5 081)
-62%
|
433
N/A
|
(10 686)
N/A
|
(7 186)
+33%
|
(4 180)
+42%
|
(26 127)
-525%
|
11 006
N/A
|
69 587
+532%
|
84 663
+22%
|
99 047
+17%
|
62 871
-37%
|
11 970
-81%
|
642
-95%
|
(5 651)
N/A
|
(6 054)
-7%
|
(6 476)
-7%
|
(4 943)
+24%
|
(1 537)
+69%
|
(2 251)
-46%
|
(1 649)
+27%
|
(1 918)
-16%
|
(2 122)
-11%
|
(2 079)
+2%
|
(2 213)
-6%
|
(2 057)
+7%
|
(2 031)
+1%
|
(2 080)
-2%
|
(3 244)
-56%
|
(3 037)
+6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2 182)
|
0
|
740
|
2 018
|
1 736
|
1 075
|
(1 247)
|
(1 166)
|
(1 572)
|
(1 145)
|
(1 051)
|
(640)
|
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
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(800)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(201)
|
(348)
|
(525)
|
(762)
|
(747)
|
(789)
|
(806)
|
(762)
|
(771)
|
(774)
|
(772)
|
(774)
|
(767)
|
(761)
|
(757)
|
(754)
|
(755)
|
(734)
|
(712)
|
(690)
|
(670)
|
(683)
|
(693)
|
(702)
|
(702)
|
(698)
|
(694)
|
|
| Cash Paid for Dividends |
(3 441)
|
0
|
(4 470)
|
(4 470)
|
(4 470)
|
0
|
(4 691)
|
(4 691)
|
0
|
(7 259)
|
(2 568)
|
(2 961)
|
(11 082)
|
(12 091)
|
(12 091)
|
(12 019)
|
0
|
(9 226)
|
(9 226)
|
(7 931)
|
(7 931)
|
(7 631)
|
(7 631)
|
(7 503)
|
0
|
(7 155)
|
(7 155)
|
(6 856)
|
0
|
(9 155)
|
(9 155)
|
(17 551)
|
0
|
(12 300)
|
(12 300)
|
(15 914)
|
0
|
(13 129)
|
(13 129)
|
(3 359)
|
0
|
(41 316)
|
(41 316)
|
(40 870)
|
0
|
(15 685)
|
(15 685)
|
(15 685)
|
0
|
(25 712)
|
(25 712)
|
(25 712)
|
0
|
(26 788)
|
(32 948)
|
(32 948)
|
0
|
(25 917)
|
(19 756)
|
(19 756)
|
0
|
(23 810)
|
(23 810)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 075
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(1 367)
|
0
|
0
|
0
|
(1 495)
|
0
|
0
|
0
|
(1 794)
|
0
|
0
|
0
|
0
|
(5 421)
|
(5 421)
|
(5 421)
|
(5 421)
|
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 |
(5 623)
N/A
|
0
N/A
|
(3 730)
N/A
|
(2 452)
+34%
|
(2 734)
-12%
|
(3 395)
-24%
|
(5 938)
-75%
|
(5 857)
+1%
|
(6 263)
-7%
|
(8 404)
-34%
|
(3 619)
+57%
|
4 673
N/A
|
(11 082)
N/A
|
(12 091)
-9%
|
(12 091)
N/A
|
(12 091)
N/A
|
0
N/A
|
(9 298)
N/A
|
(9 298)
N/A
|
(9 298)
N/A
|
(9 298)
N/A
|
(8 998)
+3%
|
(8 998)
N/A
|
(8 998)
N/A
|
0
N/A
|
(8 650)
N/A
|
(8 650)
N/A
|
(8 650)
N/A
|
0
N/A
|
(10 949)
N/A
|
(10 949)
N/A
|
(17 551)
-60%
|
(22 972)
-31%
|
(17 722)
+23%
|
(17 722)
N/A
|
(21 335)
-20%
|
(16 115)
+24%
|
(13 476)
+16%
|
(13 653)
-1%
|
(4 121)
+70%
|
(4 106)
+0%
|
(42 105)
-925%
|
(42 122)
0%
|
(41 633)
+1%
|
(41 642)
0%
|
(16 460)
+60%
|
(16 458)
+0%
|
(16 459)
0%
|
(16 452)
+0%
|
(26 473)
-61%
|
(26 470)
+0%
|
(26 466)
+0%
|
(26 467)
0%
|
(27 522)
-4%
|
(33 660)
-22%
|
(33 639)
+0%
|
(33 618)
+0%
|
(26 599)
+21%
|
(20 449)
+23%
|
(20 459)
0%
|
(20 458)
+0%
|
(24 508)
-20%
|
(24 505)
+0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2 392
N/A
|
(2 338)
N/A
|
10 572
N/A
|
11 184
+6%
|
(1 985)
N/A
|
457
N/A
|
(14 522)
N/A
|
(15 539)
-7%
|
(6 352)
+59%
|
(2 529)
+60%
|
4 722
N/A
|
8 007
+70%
|
(10 394)
N/A
|
(9 790)
+6%
|
(9 460)
+3%
|
(9 247)
+2%
|
10 470
N/A
|
1 558
-85%
|
(1 318)
N/A
|
11 094
N/A
|
(2 324)
N/A
|
(838)
+64%
|
(1 335)
-59%
|
(8 999)
-574%
|
483
N/A
|
2 264
+369%
|
4 448
+96%
|
1 367
-69%
|
8 290
+506%
|
3 885
-53%
|
1 630
-58%
|
(467)
N/A
|
(10 405)
-2 128%
|
(156)
+99%
|
(1 062)
-581%
|
1 844
N/A
|
(3 876)
N/A
|
5 297
N/A
|
8 983
+70%
|
2 097
-77%
|
40 962
+1 853%
|
59 588
+45%
|
73 916
+24%
|
87 960
+19%
|
50 413
-43%
|
27 773
-45%
|
15 266
-45%
|
11 476
-25%
|
8 783
-23%
|
(244)
N/A
|
(262)
-7%
|
(3 567)
-1 261%
|
(1 627)
+54%
|
(5 153)
-217%
|
(12 490)
-142%
|
(8 113)
+35%
|
(7 672)
+5%
|
2 020
N/A
|
11 913
+490%
|
12 913
+8%
|
12 072
-7%
|
3 911
-68%
|
4 255
+9%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6 127
N/A
|
4 991
-19%
|
6 472
+30%
|
7 389
+14%
|
6 431
-13%
|
6 243
-3%
|
7 822
+25%
|
1 918
-75%
|
4 070
+112%
|
7 421
+82%
|
11 308
+52%
|
15 464
+37%
|
1 851
-88%
|
13 086
+607%
|
16 514
+26%
|
18 378
+11%
|
13 986
-24%
|
14 432
+3%
|
12 591
-13%
|
14 187
+13%
|
15 050
+6%
|
16 119
+7%
|
15 025
-7%
|
13 720
-9%
|
10 765
-22%
|
13 288
+23%
|
15 252
+15%
|
15 664
+3%
|
19 605
+25%
|
21 993
+12%
|
22 898
+4%
|
21 881
-4%
|
18 331
-16%
|
18 337
+0%
|
19 341
+5%
|
19 956
+3%
|
21 132
+6%
|
23 970
+13%
|
24 403
+2%
|
29 906
+23%
|
31 561
+6%
|
27 915
-12%
|
27 529
-1%
|
24 865
-10%
|
23 870
-4%
|
29 090
+22%
|
26 351
-9%
|
27 771
+5%
|
25 229
-9%
|
26 214
+4%
|
26 329
+0%
|
22 809
-13%
|
25 687
+13%
|
23 218
-10%
|
22 203
-4%
|
27 069
+22%
|
27 260
+1%
|
29 981
+10%
|
33 435
+12%
|
33 816
+1%
|
32 728
-3%
|
28 425
-13%
|
28 685
+1%
|
|