InfoBankCorp
KOSDAQ:039290
Cash Flow Statement
Cash Flow Statement
InfoBankCorp
| 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 |
16 630
|
7 052
|
3 774
|
(4 672)
|
(1 692)
|
(4 846)
|
(3 271)
|
(1 837)
|
(3 632)
|
308
|
1 901
|
2 358
|
1 338
|
1 085
|
1 175
|
1 243
|
1 787
|
2 981
|
2 544
|
3 040
|
1 850
|
1 715
|
1 949
|
1 574
|
3 153
|
2 949
|
1 748
|
2 220
|
1 179
|
1 074
|
1 104
|
1 024
|
1 606
|
2 311
|
3 909
|
4 805
|
8 849
|
8 084
|
7 932
|
6 288
|
1 293
|
8 249
|
6 771
|
5 636
|
5 947
|
(2 006)
|
(3 310)
|
(6 240)
|
(3 737)
|
(3 373)
|
(3 878)
|
(82)
|
|
| Depreciation & Amortization |
1 861
|
1 999
|
1 977
|
1 952
|
1 897
|
1 827
|
1 785
|
1 752
|
1 737
|
1 681
|
1 617
|
1 560
|
1 504
|
1 462
|
1 374
|
1 285
|
1 191
|
1 118
|
1 103
|
1 108
|
1 129
|
1 134
|
1 112
|
1 096
|
1 106
|
1 141
|
1 299
|
1 393
|
1 514
|
1 600
|
1 576
|
1 600
|
1 565
|
1 533
|
1 491
|
1 464
|
1 423
|
1 398
|
1 393
|
1 374
|
1 348
|
1 315
|
1 249
|
1 175
|
1 146
|
1 153
|
1 180
|
1 211
|
1 236
|
1 223
|
1 210
|
1 186
|
|
| Stock-Based Compensation |
40
|
105
|
187
|
269
|
236
|
234
|
195
|
156
|
257
|
259
|
265
|
272
|
215
|
213
|
239
|
231
|
413
|
185
|
144
|
125
|
91
|
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 |
(13 365)
|
(6 120)
|
(5 286)
|
1 085
|
(156)
|
1 687
|
295
|
590
|
2 363
|
512
|
1 620
|
1 714
|
1 997
|
2 236
|
1 514
|
1 849
|
2 090
|
1 959
|
2 214
|
2 065
|
2 227
|
2 336
|
1 779
|
1 544
|
1 175
|
1 058
|
1 803
|
1 968
|
1 959
|
2 413
|
2 073
|
1 687
|
994
|
284
|
(161)
|
(331)
|
(2 916)
|
(2 348)
|
(2 714)
|
(2 502)
|
782
|
(6 647)
|
(5 891)
|
(5 907)
|
(5 773)
|
1 164
|
2 141
|
3 452
|
1 534
|
1 425
|
1 389
|
611
|
|
| Cash Taxes Paid |
32
|
27
|
2 221
|
2 224
|
2 237
|
2 285
|
2 472
|
2 472
|
2 473
|
2 502
|
173
|
170
|
168
|
133
|
841
|
1 164
|
1 175
|
1 516
|
1 150
|
1 046
|
1 267
|
878
|
524
|
406
|
409
|
415
|
1 000
|
1 002
|
770
|
924
|
483
|
565
|
560
|
395
|
1
|
294
|
289
|
564
|
1 117
|
961
|
968
|
699
|
251
|
20
|
47
|
66
|
3 123
|
4 387
|
4 367
|
4 496
|
1 846
|
572
|
|
| Cash Interest Paid |
10
|
4
|
0
|
0
|
0
|
6
|
14
|
22
|
31
|
34
|
34
|
43
|
33
|
24
|
20
|
3
|
12
|
13
|
11
|
12
|
8
|
8
|
8
|
9
|
9
|
0
|
9
|
9
|
21
|
25
|
25
|
27
|
14
|
13
|
11
|
9
|
9
|
7
|
6
|
4
|
4
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
7
|
6
|
6
|
6
|
|
| Change in Working Capital |
1 409
|
1 358
|
(1 161)
|
(3 137)
|
(4 940)
|
(2 561)
|
(1 376)
|
(2 869)
|
(3 196)
|
(3 616)
|
(2 527)
|
(2 531)
|
(2 034)
|
(1 206)
|
(2 232)
|
1 274
|
2 663
|
203
|
96
|
(3 640)
|
(3 263)
|
(2 982)
|
(3 624)
|
(1 092)
|
(2 505)
|
(1 107)
|
(2 322)
|
(3 374)
|
(1 673)
|
(3 520)
|
(977)
|
988
|
1 670
|
749
|
1 120
|
2 618
|
1 883
|
1 883
|
(384)
|
(5 814)
|
1 174
|
1 307
|
3 552
|
6 417
|
(4 460)
|
(124)
|
(5 879)
|
(4 455)
|
(1 016)
|
(3 777)
|
740
|
(1 208)
|
|
| Cash from Operating Activities |
6 535
N/A
|
4 290
-34%
|
(696)
N/A
|
(4 773)
-586%
|
(4 891)
-2%
|
(3 893)
+20%
|
(2 567)
+34%
|
(2 364)
+8%
|
(2 729)
-15%
|
(1 115)
+59%
|
2 611
N/A
|
3 101
+19%
|
2 804
-10%
|
3 576
+28%
|
1 830
-49%
|
5 651
+209%
|
7 731
+37%
|
6 261
-19%
|
5 956
-5%
|
2 574
-57%
|
1 943
-25%
|
2 202
+13%
|
1 217
-45%
|
3 121
+156%
|
2 929
-6%
|
4 041
+38%
|
2 528
-37%
|
2 207
-13%
|
2 978
+35%
|
1 567
-47%
|
3 776
+141%
|
5 298
+40%
|
5 835
+10%
|
4 877
-16%
|
6 360
+30%
|
8 555
+35%
|
9 239
+8%
|
9 017
-2%
|
6 227
-31%
|
(653)
N/A
|
4 597
N/A
|
4 224
-8%
|
5 681
+34%
|
7 321
+29%
|
(3 140)
N/A
|
187
N/A
|
(5 868)
N/A
|
(6 031)
-3%
|
(1 982)
+67%
|
(4 502)
-127%
|
(538)
+88%
|
507
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18 146)
|
(1 716)
|
3 287
|
5 352
|
(543)
|
(1 796)
|
(2 324)
|
(2 422)
|
(2 456)
|
(1 214)
|
(517)
|
(536)
|
(326)
|
(105)
|
3
|
33
|
(355)
|
(907)
|
(933)
|
(1 259)
|
(1 120)
|
(627)
|
(687)
|
(442)
|
(915)
|
(901)
|
(1 169)
|
(1 057)
|
(786)
|
(753)
|
(352)
|
(385)
|
(159)
|
(236)
|
(395)
|
(501)
|
(611)
|
(530)
|
(714)
|
(718)
|
(698)
|
(905)
|
(603)
|
(944)
|
(1 192)
|
(1 007)
|
(960)
|
(782)
|
(606)
|
(581)
|
(547)
|
(235)
|
|
| Other Items |
12 329
|
3 572
|
(1 234)
|
(6 359)
|
3 083
|
1 933
|
4 168
|
3 672
|
1 276
|
1 494
|
(1 845)
|
(2 256)
|
(2 511)
|
(2 855)
|
(1 242)
|
(1 085)
|
(1 350)
|
(2 637)
|
(1 628)
|
(2 400)
|
(2 497)
|
(1 450)
|
(3 502)
|
(3 779)
|
(4 663)
|
(4 358)
|
(1 907)
|
(2 071)
|
(1 447)
|
(2 045)
|
(4 488)
|
(2 752)
|
(2 165)
|
(1 960)
|
(1 444)
|
(3 233)
|
(3 713)
|
(4 434)
|
(4 787)
|
(4 548)
|
(5 539)
|
7 245
|
(3 927)
|
(1 941)
|
8 947
|
1 865
|
17 858
|
11 788
|
1 534
|
(5 535)
|
(10 127)
|
(6 911)
|
|
| Cash from Investing Activities |
(5 817)
N/A
|
1 857
N/A
|
2 053
+11%
|
(1 007)
N/A
|
2 539
N/A
|
137
-95%
|
1 845
+1 245%
|
1 249
-32%
|
(1 180)
N/A
|
280
N/A
|
(2 362)
N/A
|
(2 792)
-18%
|
(2 837)
-2%
|
(2 960)
-4%
|
(1 240)
+58%
|
(1 052)
+15%
|
(1 705)
-62%
|
(3 543)
-108%
|
(2 561)
+28%
|
(3 659)
-43%
|
(3 617)
+1%
|
(2 077)
+43%
|
(4 188)
-102%
|
(4 220)
-1%
|
(5 578)
-32%
|
(5 258)
+6%
|
(3 077)
+41%
|
(3 129)
-2%
|
(2 233)
+29%
|
(2 798)
-25%
|
(4 840)
-73%
|
(3 137)
+35%
|
(2 324)
+26%
|
(2 196)
+5%
|
(1 839)
+16%
|
(3 734)
-103%
|
(4 324)
-16%
|
(4 964)
-15%
|
(5 500)
-11%
|
(5 266)
+4%
|
(6 236)
-18%
|
6 340
N/A
|
(4 530)
N/A
|
(2 885)
+36%
|
7 755
N/A
|
857
-89%
|
16 898
+1 871%
|
11 006
-35%
|
929
-92%
|
(6 116)
N/A
|
(10 674)
-75%
|
(7 146)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
126
|
382
|
95
|
95
|
118
|
(845)
|
(893)
|
(810)
|
(659)
|
99
|
153
|
70
|
70
|
0
|
0
|
355
|
671
|
822
|
822
|
674
|
787
|
800
|
877
|
592
|
67
|
(76)
|
(15)
|
63
|
159
|
0
|
0
|
59
|
59
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 145)
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
|
| Net Issuance of Debt |
(300)
|
0
|
0
|
0
|
0
|
800
|
800
|
800
|
800
|
0
|
0
|
(300)
|
(300)
|
0
|
0
|
(200)
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(110)
|
(166)
|
(215)
|
(281)
|
(237)
|
(248)
|
(260)
|
(249)
|
(237)
|
(526)
|
(516)
|
(503)
|
(489)
|
(176)
|
(166)
|
(166)
|
(169)
|
(170)
|
(176)
|
(181)
|
(183)
|
(187)
|
(188)
|
(182)
|
(177)
|
(173)
|
|
| Cash Paid for Dividends |
(249)
|
(249)
|
(249)
|
(249)
|
(249)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(249)
|
(249)
|
(249)
|
0
|
(536)
|
(554)
|
(420)
|
0
|
(305)
|
(287)
|
(451)
|
0
|
(257)
|
(257)
|
(227)
|
0
|
(123)
|
(123)
|
(123)
|
0
|
(741)
|
(741)
|
(741)
|
0
|
(169)
|
(169)
|
(169)
|
0
|
(417)
|
(417)
|
(417)
|
0
|
(83)
|
(83)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
48
|
(1)
|
0
|
0
|
0
|
23
|
0
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
112
|
140
|
165
|
106
|
93
|
52
|
0
|
|
| Cash from Financing Activities |
(424)
N/A
|
(167)
+61%
|
(153)
+8%
|
(153)
N/A
|
(130)
+15%
|
(294)
-126%
|
(93)
+68%
|
(10)
+89%
|
141
N/A
|
99
-30%
|
153
+55%
|
(230)
N/A
|
(230)
N/A
|
0
N/A
|
0
N/A
|
155
N/A
|
471
+203%
|
622
+32%
|
420
-32%
|
473
+12%
|
536
+14%
|
549
+2%
|
291
-47%
|
(11)
N/A
|
(330)
-2 824%
|
(474)
-43%
|
(438)
+8%
|
(398)
+9%
|
(508)
-28%
|
(594)
-17%
|
(464)
+22%
|
(416)
+10%
|
(428)
-3%
|
(417)
+3%
|
(301)
+28%
|
(648)
-116%
|
(639)
+1%
|
(625)
+2%
|
(1 230)
-97%
|
(917)
+25%
|
(907)
+1%
|
(907)
0%
|
(338)
+63%
|
(340)
-1%
|
(1 403)
-313%
|
(1 383)
+1%
|
(1 605)
-16%
|
(1 585)
+1%
|
(500)
+68%
|
(506)
-1%
|
(172)
+66%
|
(192)
-12%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(40)
|
(14)
|
1
|
(29)
|
(18)
|
(28)
|
(92)
|
8
|
97
|
112
|
201
|
318
|
0
|
(24)
|
(76)
|
(268)
|
27
|
(30)
|
(8)
|
18
|
(125)
|
(75)
|
(26)
|
(43)
|
61
|
104
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(9)
|
11
|
(6)
|
(5)
|
4
|
(15)
|
8
|
15
|
5
|
6
|
20
|
(4)
|
0
|
2
|
(17)
|
(1)
|
0
|
(3)
|
(6)
|
(5)
|
|
| Net Change in Cash |
254
N/A
|
5 965
+2 245%
|
1 205
-80%
|
(5 962)
N/A
|
(2 499)
+58%
|
(4 077)
-63%
|
(907)
+78%
|
(1 118)
-23%
|
(3 672)
-229%
|
(625)
+83%
|
602
N/A
|
398
-34%
|
(263)
N/A
|
311
N/A
|
215
-31%
|
4 487
+1 991%
|
6 525
+45%
|
3 309
-49%
|
3 808
+15%
|
(595)
N/A
|
(1 263)
-112%
|
600
N/A
|
(2 706)
N/A
|
(1 154)
+57%
|
(2 917)
-153%
|
(1 587)
+46%
|
(986)
+38%
|
(1 320)
-34%
|
238
N/A
|
(1 825)
N/A
|
(1 529)
+16%
|
1 746
N/A
|
3 074
+76%
|
2 275
-26%
|
4 214
+85%
|
4 168
-1%
|
4 280
+3%
|
3 413
-20%
|
(495)
N/A
|
(6 821)
-1 277%
|
(2 541)
+63%
|
9 663
N/A
|
833
-91%
|
4 092
+391%
|
3 213
-21%
|
(335)
N/A
|
9 407
N/A
|
3 389
-64%
|
(1 554)
N/A
|
(11 128)
-616%
|
(11 390)
-2%
|
(6 836)
+40%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11 611)
N/A
|
2 574
N/A
|
2 591
+1%
|
580
-78%
|
(5 434)
N/A
|
(5 689)
-5%
|
(4 890)
+14%
|
(4 787)
+2%
|
(5 185)
-8%
|
(2 330)
+55%
|
2 094
N/A
|
2 565
+23%
|
2 479
-3%
|
3 471
+40%
|
1 833
-47%
|
5 684
+210%
|
7 376
+30%
|
5 354
-27%
|
5 023
-6%
|
1 315
-74%
|
823
-37%
|
1 575
+91%
|
531
-66%
|
2 680
+405%
|
2 015
-25%
|
3 141
+56%
|
1 359
-57%
|
1 149
-15%
|
2 193
+91%
|
814
-63%
|
3 425
+321%
|
4 914
+43%
|
5 676
+16%
|
4 641
-18%
|
5 965
+29%
|
8 055
+35%
|
8 628
+7%
|
8 487
-2%
|
5 513
-35%
|
(1 370)
N/A
|
3 899
N/A
|
3 319
-15%
|
5 078
+53%
|
6 377
+26%
|
(4 332)
N/A
|
(820)
+81%
|
(6 829)
-733%
|
(6 813)
+0%
|
(2 588)
+62%
|
(5 083)
-96%
|
(1 085)
+79%
|
272
N/A
|
|