Commax Co Ltd
KOSDAQ:036690
Cash Flow Statement
Cash Flow Statement
Commax Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
3 243
|
2 918
|
2 727
|
2 800
|
2 684
|
2 442
|
2 603
|
2 826
|
2 590
|
761
|
2 907
|
5 674
|
5 110
|
4 997
|
5 303
|
3 851
|
7 718
|
6 203
|
5 612
|
6 198
|
4 470
|
4 764
|
4 122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(601)
|
(78)
|
278
|
3 020
|
2 244
|
3 958
|
4 851
|
3 901
|
3 692
|
3 064
|
2 830
|
2 468
|
2 643
|
(5 156)
|
(8 147)
|
(14 130)
|
(13 740)
|
(5 771)
|
(7 503)
|
(5 229)
|
(4 016)
|
(7 707)
|
(6 721)
|
(7 721)
|
(7 424)
|
(13 923)
|
(18 614)
|
(16 796)
|
(19 957)
|
(10 734)
|
(5 377)
|
|
| Depreciation & Amortization |
1 942
|
1 910
|
1 898
|
1 851
|
1 811
|
1 797
|
1 807
|
2 123
|
1 673
|
279
|
496
|
839
|
1 063
|
1 056
|
1 030
|
1 001
|
1 060
|
1 065
|
1 161
|
1 191
|
1 293
|
1 426
|
1 620
|
1 798
|
1 896
|
1 927
|
1 908
|
1 858
|
1 838
|
1 890
|
1 985
|
2 101
|
2 219
|
2 322
|
2 390
|
2 433
|
2 476
|
2 514
|
2 551
|
2 588
|
2 543
|
2 538
|
2 511
|
2 432
|
2 483
|
52
|
2 603
|
1 569
|
2 671
|
3 174
|
2 544
|
3 583
|
2 538
|
2 573
|
2 383
|
2 333
|
2 200
|
2 170
|
2 157
|
2 109
|
1 947
|
1 644
|
1 314
|
1 032
|
|
| Change in Deffered Taxes |
(278)
|
270
|
(1 263)
|
(1 020)
|
277
|
(35)
|
233
|
382
|
(1 845)
|
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 |
964
|
699
|
448
|
1 244
|
801
|
703
|
215
|
241
|
3 976
|
566
|
3 047
|
3 765
|
7 740
|
7 999
|
6 818
|
5 966
|
3 628
|
3 203
|
2 928
|
4 243
|
4 979
|
4 939
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
669
|
805
|
1 220
|
4 231
|
3 527
|
4 197
|
4 264
|
4 218
|
4 311
|
4 066
|
3 954
|
2 921
|
3 920
|
7 352
|
7 386
|
5 318
|
3 510
|
1 791
|
2 119
|
522
|
1 949
|
150
|
(614)
|
4 349
|
4 612
|
4 932
|
5 083
|
8 896
|
8 503
|
4 706
|
5 383
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
29
|
23
|
46
|
(276)
|
(307)
|
(299)
|
(300)
|
10
|
19
|
92
|
174
|
1 695
|
2 515
|
2 986
|
3 067
|
1 978
|
1 560
|
1 090
|
1 814
|
2 506
|
3 173
|
3 106
|
2 198
|
3 195
|
2 647
|
3 189
|
3 348
|
1 576
|
1 375
|
1 143
|
1 009
|
782
|
581
|
378
|
481
|
589
|
377
|
542
|
0
|
8
|
97
|
(182)
|
(136)
|
51
|
50
|
46
|
110
|
112
|
126
|
164
|
289
|
342
|
312
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
716
|
1 045
|
1 451
|
1 664
|
1 211
|
1 042
|
866
|
830
|
739
|
704
|
595
|
510
|
428
|
382
|
323
|
288
|
250
|
222
|
200
|
176
|
155
|
134
|
128
|
125
|
125
|
123
|
120
|
123
|
123
|
145
|
219
|
216
|
219
|
221
|
155
|
175
|
198
|
211
|
265
|
283
|
312
|
381
|
492
|
606
|
731
|
810
|
838
|
1 010
|
1 086
|
1 321
|
1 357
|
1 390
|
1 456
|
1 355
|
|
| Change in Working Capital |
(4 598)
|
(2 949)
|
(3 779)
|
(3 447)
|
(1 146)
|
(1 927)
|
(1 029)
|
(695)
|
(5 830)
|
1 370
|
(635)
|
(887)
|
(2 214)
|
(3 359)
|
(1 970)
|
(2 705)
|
(4 532)
|
(2 113)
|
25
|
(2 241)
|
333
|
(582)
|
(2 093)
|
3 011
|
5 133
|
4 734
|
6 084
|
6 826
|
9 919
|
8 353
|
7 478
|
8 106
|
3 655
|
5 109
|
1 756
|
(599)
|
(8 553)
|
(8 685)
|
(6 854)
|
(20 522)
|
(7 476)
|
(9 173)
|
(11 734)
|
729
|
(2 283)
|
(5 211)
|
(1 064)
|
(3 886)
|
6 899
|
6 800
|
1 742
|
1 070
|
(3 465)
|
(6 214)
|
724
|
9 586
|
485
|
(614)
|
4 525
|
5 971
|
33
|
10 517
|
3 282
|
(2 105)
|
|
| Cash from Operating Activities |
1 273
N/A
|
2 849
+124%
|
29
-99%
|
1 430
+4 831%
|
4 427
+210%
|
2 980
-33%
|
3 830
+29%
|
4 875
+27%
|
563
-88%
|
2 977
+429%
|
5 815
+95%
|
9 391
+61%
|
11 699
+25%
|
10 692
-9%
|
11 181
+5%
|
8 113
-27%
|
7 874
-3%
|
8 356
+6%
|
9 726
+16%
|
9 391
-3%
|
11 075
+18%
|
10 549
-5%
|
7 202
-32%
|
8 757
+22%
|
7 028
-20%
|
6 873
-2%
|
7 346
+7%
|
8 682
+18%
|
11 757
+35%
|
10 243
-13%
|
9 463
-8%
|
10 208
+8%
|
5 874
-42%
|
7 499
+28%
|
4 872
-35%
|
3 332
-32%
|
1 174
-65%
|
(400)
N/A
|
3 854
N/A
|
(8 819)
N/A
|
3 185
N/A
|
1 368
-57%
|
(2 096)
N/A
|
9 944
N/A
|
5 589
-44%
|
3 225
-42%
|
3 735
+16%
|
(3 080)
N/A
|
758
N/A
|
(257)
N/A
|
306
N/A
|
(732)
N/A
|
(5 634)
-669%
|
(5 709)
-1%
|
(4 450)
+22%
|
4 584
N/A
|
(687)
N/A
|
(1 256)
-83%
|
(2 308)
-84%
|
(5 452)
-136%
|
(5 920)
-9%
|
706
N/A
|
(1 432)
N/A
|
(1 068)
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 008)
|
(1 337)
|
(1 777)
|
(1 837)
|
(1 167)
|
(1 331)
|
(1 214)
|
(1 512)
|
(2 354)
|
(186)
|
(275)
|
(587)
|
(719)
|
(714)
|
(1 440)
|
(1 504)
|
(1 622)
|
(2 362)
|
(1 635)
|
(1 790)
|
(2 271)
|
(1 701)
|
(1 941)
|
(1 854)
|
(2 157)
|
(1 909)
|
(2 520)
|
(2 668)
|
(2 612)
|
(3 175)
|
(3 524)
|
(3 598)
|
(3 063)
|
(2 996)
|
(2 890)
|
(2 713)
|
(2 096)
|
(2 563)
|
(1 709)
|
(1 862)
|
(2 107)
|
(1 561)
|
(1 494)
|
(1 470)
|
(4 035)
|
(3 861)
|
(4 488)
|
(4 205)
|
(1 828)
|
(1 645)
|
(1 325)
|
(1 184)
|
(1 158)
|
(1 133)
|
(689)
|
(1 158)
|
(1 132)
|
(1 152)
|
(1 215)
|
(703)
|
(563)
|
(577)
|
(451)
|
(352)
|
|
| Other Items |
923
|
2 769
|
4 154
|
3 817
|
(121)
|
(452)
|
(924)
|
(918)
|
127
|
662
|
797
|
791
|
(405)
|
(1 024)
|
(1 086)
|
(1 267)
|
34
|
(524)
|
(659)
|
(477)
|
(1 196)
|
(687)
|
(755)
|
(649)
|
(33)
|
45
|
397
|
359
|
372
|
263
|
(95)
|
(204)
|
(403)
|
(566)
|
(361)
|
(164)
|
(142)
|
138
|
325
|
(513)
|
(608)
|
(215)
|
(702)
|
(145)
|
(328)
|
(500)
|
(2 150)
|
(1 766)
|
(2 512)
|
(2 204)
|
(851)
|
(1 852)
|
(847)
|
(1 784)
|
(1 588)
|
(1 478)
|
(1 042)
|
(1 516)
|
(894)
|
(336)
|
(930)
|
(330)
|
1 572
|
2 141
|
|
| Cash from Investing Activities |
(1 084)
N/A
|
1 434
N/A
|
2 378
+66%
|
1 980
-17%
|
(1 288)
N/A
|
(1 785)
-39%
|
(2 138)
-20%
|
(2 429)
-14%
|
(2 227)
+8%
|
476
N/A
|
522
+10%
|
204
-61%
|
(1 123)
N/A
|
(1 737)
-55%
|
(2 525)
-45%
|
(2 770)
-10%
|
(1 588)
+43%
|
(2 887)
-82%
|
(2 294)
+21%
|
(2 267)
+1%
|
(3 468)
-53%
|
(2 388)
+31%
|
(2 698)
-13%
|
(2 504)
+7%
|
(2 189)
+13%
|
(1 862)
+15%
|
(2 121)
-14%
|
(2 308)
-9%
|
(2 240)
+3%
|
(2 913)
-30%
|
(3 619)
-24%
|
(3 802)
-5%
|
(3 466)
+9%
|
(3 562)
-3%
|
(3 251)
+9%
|
(2 877)
+12%
|
(2 238)
+22%
|
(2 425)
-8%
|
(1 385)
+43%
|
(2 376)
-72%
|
(2 715)
-14%
|
(1 776)
+35%
|
(2 195)
-24%
|
(1 613)
+27%
|
(4 363)
-170%
|
(4 361)
+0%
|
(6 638)
-52%
|
(5 971)
+10%
|
(4 340)
+27%
|
(3 849)
+11%
|
(2 176)
+43%
|
(3 036)
-40%
|
(2 005)
+34%
|
(2 916)
-45%
|
(2 277)
+22%
|
(2 636)
-16%
|
(2 174)
+18%
|
(2 668)
-23%
|
(2 110)
+21%
|
(1 039)
+51%
|
(1 493)
-44%
|
(907)
+39%
|
1 121
N/A
|
1 788
+60%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 710
|
1 617
|
1 710
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5 023
|
1 971
|
(259)
|
(541)
|
(1 763)
|
(1 763)
|
(3 083)
|
0
|
1 228
|
(2 001)
|
(5 001)
|
(8 701)
|
(10 943)
|
(10 899)
|
(10 499)
|
(7 984)
|
(7 453)
|
(5 170)
|
(4 878)
|
(5 536)
|
(6 377)
|
(7 438)
|
(3 848)
|
(4 375)
|
(3 273)
|
(3 163)
|
(4 707)
|
(3 175)
|
(2 337)
|
(2 275)
|
(2 313)
|
(1 675)
|
(1 906)
|
(2 184)
|
(1 884)
|
(1 684)
|
(546)
|
0
|
0
|
10 104
|
102
|
(8)
|
1 697
|
(8 332)
|
938
|
2 872
|
505
|
4 615
|
2 716
|
570
|
1 269
|
5 771
|
2 718
|
8 616
|
9 562
|
(2 145)
|
2 488
|
6 383
|
5 347
|
6 749
|
8 476
|
(1 818)
|
(2 097)
|
226
|
|
| Cash Paid for Dividends |
(1 238)
|
(2 476)
|
(1 238)
|
(1 238)
|
(1 238)
|
0
|
(495)
|
0
|
(495)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(1 300)
|
(650)
|
(650)
|
(650)
|
(650)
|
(663)
|
(663)
|
(663)
|
(663)
|
(676)
|
(676)
|
(676)
|
(676)
|
(690)
|
(690)
|
(690)
|
(690)
|
(704)
|
(704)
|
(704)
|
(704)
|
(717)
|
(717)
|
(717)
|
(717)
|
(739)
|
(739)
|
(739)
|
(739)
|
(764)
|
(764)
|
(764)
|
(764)
|
(780)
|
(780)
|
(780)
|
(780)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(5 243)
|
0
|
(1 130)
|
(1 096)
|
0
|
0
|
933
|
0
|
(63)
|
0
|
0
|
0
|
0
|
0
|
390
|
0
|
410
|
412
|
40
|
430
|
50
|
38
|
40
|
40
|
339
|
309
|
320
|
564
|
317
|
533
|
526
|
459
|
458
|
382
|
543
|
495
|
93
|
(195)
|
(129)
|
(379)
|
60
|
246
|
(13)
|
31
|
(69)
|
0
|
(97)
|
(132)
|
(233)
|
0
|
0
|
0
|
(95)
|
(75)
|
(45)
|
(45)
|
50
|
35
|
5
|
5
|
5
|
(5)
|
(10)
|
(10)
|
|
| Cash from Financing Activities |
(1 458)
N/A
|
(4 280)
-194%
|
(2 627)
+39%
|
(2 875)
-9%
|
(3 000)
-4%
|
(1 762)
+41%
|
(2 644)
-50%
|
0
N/A
|
670
N/A
|
(3 301)
N/A
|
(6 301)
-91%
|
(10 001)
-59%
|
(12 243)
-22%
|
(12 199)
+0%
|
(11 409)
+6%
|
(9 284)
+19%
|
(8 343)
+10%
|
(6 058)
+27%
|
(6 138)
-1%
|
(6 406)
-4%
|
(7 627)
-19%
|
(8 050)
-6%
|
(4 438)
+45%
|
(4 965)
-12%
|
(3 565)
+28%
|
(3 498)
+2%
|
(5 051)
-44%
|
(3 274)
+35%
|
(2 683)
+18%
|
(2 417)
+10%
|
(2 463)
-2%
|
(1 892)
+23%
|
(2 124)
-12%
|
(2 492)
-17%
|
(2 030)
+19%
|
(1 879)
+7%
|
(1 143)
+39%
|
(899)
+21%
|
(833)
+7%
|
9 020
N/A
|
(541)
N/A
|
(479)
+11%
|
966
N/A
|
(9 017)
N/A
|
152
N/A
|
2 067
+1 260%
|
1 380
-33%
|
5 361
+289%
|
3 453
-36%
|
1 283
-63%
|
310
-76%
|
5 017
+1 519%
|
1 858
-63%
|
7 761
+318%
|
8 737
+13%
|
(2 970)
N/A
|
1 758
N/A
|
6 418
+265%
|
5 352
-17%
|
6 754
+26%
|
8 481
+26%
|
(1 823)
N/A
|
(2 107)
-16%
|
216
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
939
|
8
|
(743)
|
(327)
|
(1 073)
|
65
|
520
|
58
|
(196)
|
(646)
|
(127)
|
130
|
232
|
573
|
610
|
49
|
(18)
|
(238)
|
(892)
|
(206)
|
(601)
|
(282)
|
253
|
(329)
|
96
|
39
|
(253)
|
(14)
|
118
|
(38)
|
121
|
58
|
95
|
20
|
83
|
34
|
(3)
|
(46)
|
265
|
9
|
(39)
|
512
|
1 054
|
(339)
|
(390)
|
(845)
|
(1 681)
|
(20)
|
111
|
276
|
135
|
956
|
786
|
657
|
511
|
|
| Net Change in Cash |
(1 269)
N/A
|
3
N/A
|
(220)
N/A
|
535
N/A
|
139
-74%
|
(567)
N/A
|
(952)
-68%
|
(704)
+26%
|
(994)
-41%
|
1 091
N/A
|
44
-96%
|
(1 149)
N/A
|
(1 994)
-74%
|
(4 317)
-116%
|
(2 688)
+38%
|
(3 421)
-27%
|
(1 999)
+42%
|
(785)
+61%
|
648
N/A
|
591
-9%
|
110
-81%
|
343
+212%
|
639
+86%
|
1 898
+197%
|
1 323
-30%
|
1 495
+13%
|
(64)
N/A
|
2 208
N/A
|
6 628
+200%
|
4 312
-35%
|
3 099
-28%
|
4 767
+54%
|
(45)
N/A
|
1 541
N/A
|
(370)
N/A
|
(1 677)
-353%
|
(2 221)
-32%
|
(3 606)
-62%
|
1 598
N/A
|
(2 054)
N/A
|
(13)
+99%
|
(792)
-5 992%
|
(3 305)
-317%
|
(603)
+82%
|
1 412
N/A
|
928
-34%
|
(1 569)
N/A
|
(3 424)
-118%
|
(121)
+96%
|
(2 862)
-2 273%
|
(1 048)
+63%
|
2 303
N/A
|
(6 120)
N/A
|
(1 254)
+80%
|
1 165
N/A
|
(2 703)
N/A
|
(1 122)
+58%
|
2 605
N/A
|
1 211
-54%
|
399
-67%
|
2 024
+408%
|
(1 237)
N/A
|
(1 760)
-42%
|
1 448
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(735)
N/A
|
1 512
N/A
|
(1 748)
N/A
|
(407)
+77%
|
3 260
N/A
|
1 649
-49%
|
2 616
+59%
|
3 363
+29%
|
(1 791)
N/A
|
2 791
N/A
|
5 540
+98%
|
8 804
+59%
|
10 980
+25%
|
9 978
-9%
|
9 741
-2%
|
6 609
-32%
|
6 252
-5%
|
5 994
-4%
|
8 091
+35%
|
7 601
-6%
|
8 804
+16%
|
8 848
+0%
|
5 261
-41%
|
6 903
+31%
|
4 871
-29%
|
4 964
+2%
|
4 826
-3%
|
6 014
+25%
|
9 145
+52%
|
7 068
-23%
|
5 939
-16%
|
6 610
+11%
|
2 811
-57%
|
4 503
+60%
|
1 982
-56%
|
619
-69%
|
(922)
N/A
|
(2 963)
-221%
|
2 145
N/A
|
(10 681)
N/A
|
1 078
N/A
|
(193)
N/A
|
(3 590)
-1 760%
|
8 474
N/A
|
1 554
-82%
|
(636)
N/A
|
(753)
-18%
|
(7 284)
-867%
|
(1 070)
+85%
|
(1 902)
-78%
|
(1 020)
+46%
|
(1 916)
-88%
|
(6 792)
-255%
|
(6 842)
-1%
|
(5 139)
+25%
|
3 426
N/A
|
(1 819)
N/A
|
(2 409)
-32%
|
(3 523)
-46%
|
(6 155)
-75%
|
(6 483)
-5%
|
129
N/A
|
(1 882)
N/A
|
(1 420)
+25%
|
|