Hans Biomed Corp
KOSDAQ:042520
Cash Flow Statement
Cash Flow Statement
Hans Biomed Corp
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | 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 | 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 |
2 604
|
3 439
|
2 101
|
2 321
|
1 796
|
1 549
|
1 043
|
822
|
692
|
204
|
778
|
893
|
1 490
|
2 354
|
2 518
|
2 523
|
2 884
|
2 690
|
3 434
|
4 202
|
3 702
|
4 108
|
3 498
|
3 621
|
3 878
|
4 271
|
4 909
|
4 879
|
5 423
|
4 965
|
4 772
|
6 596
|
7 038
|
7 108
|
8 140
|
6 412
|
6 063
|
7 754
|
5 298
|
6 232
|
6 744
|
6 364
|
9 511
|
8 501
|
6 035
|
3 778
|
(18 171)
|
(16 865)
|
(24 943)
|
(27 852)
|
0
|
(26 315)
|
(14 658)
|
(12 732)
|
0
|
0
|
0
|
(24 092)
|
(25 192)
|
(25 624)
|
(25 656)
|
(7 800)
|
(8 734)
|
(7 038)
|
(10 439)
|
(32 075)
|
|
| Depreciation & Amortization |
593
|
774
|
727
|
720
|
702
|
706
|
698
|
701
|
728
|
744
|
712
|
678
|
576
|
595
|
550
|
606
|
715
|
694
|
798
|
738
|
688
|
662
|
636
|
695
|
752
|
787
|
839
|
960
|
990
|
1 068
|
1 101
|
1 637
|
1 624
|
1 573
|
1 646
|
1 201
|
1 394
|
0
|
1 880
|
2 709
|
2 716
|
0
|
1 754
|
2 797
|
3 423
|
4 331
|
3 613
|
4 062
|
4 123
|
4 388
|
4 785
|
4 858
|
4 926
|
4 972
|
4 902
|
5 179
|
5 264
|
5 198
|
6 521
|
5 346
|
5 327
|
5 386
|
5 387
|
5 279
|
5 263
|
5 112
|
|
| Change in Deffered Taxes |
(36)
|
(36)
|
(118)
|
(69)
|
(148)
|
(260)
|
(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
|
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
|
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
|
225
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
102
|
123
|
2 447
|
2 468
|
2 412
|
2 408
|
30
|
26
|
43
|
26
|
21
|
|
| Other Non-Cash Items |
(158)
|
(183)
|
(230)
|
(319)
|
(97)
|
11
|
29
|
25
|
(5)
|
22
|
(162)
|
98
|
273
|
259
|
723
|
599
|
669
|
820
|
880
|
1 038
|
803
|
971
|
790
|
678
|
857
|
830
|
944
|
1 214
|
1 365
|
1 301
|
1 856
|
656
|
376
|
888
|
497
|
1 667
|
2 213
|
3 863
|
3 836
|
4 053
|
3 954
|
4 361
|
3 185
|
3 115
|
6 574
|
6 008
|
28 194
|
22 440
|
17 254
|
18 955
|
2 687
|
9 761
|
5 368
|
3 957
|
(6 915)
|
11 001
|
9 050
|
21 874
|
24 622
|
10 073
|
10 811
|
10 222
|
9 174
|
10 866
|
12 932
|
29 995
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(206)
|
0
|
(417)
|
(151)
|
(166)
|
0
|
(5)
|
9
|
0
|
318
|
434
|
446
|
657
|
511
|
581
|
629
|
1 395
|
1 986
|
0
|
1 914
|
2 922
|
2 538
|
2 716
|
983
|
979
|
998
|
1 033
|
1 080
|
1 252
|
1 418
|
1 602
|
1 613
|
2 602
|
3 799
|
3 935
|
4 262
|
3 470
|
2 648
|
2 652
|
2 645
|
2 596
|
2 548
|
1 992
|
1 505
|
1 252
|
335
|
555
|
243
|
236
|
(3)
|
215
|
322
|
230
|
289
|
328
|
780
|
870
|
983
|
804
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
44
|
62
|
56
|
74
|
75
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
942
|
38
|
60
|
86
|
(807)
|
158
|
205
|
266
|
317
|
358
|
334
|
328
|
247
|
342
|
368
|
344
|
407
|
308
|
332
|
209
|
360
|
326
|
351
|
583
|
515
|
611
|
666
|
695
|
738
|
795
|
1 054
|
1 206
|
1 381
|
1 737
|
1 474
|
1 617
|
1 632
|
1 676
|
1 782
|
1 738
|
1 814
|
|
| Change in Working Capital |
(199)
|
(1 151)
|
217
|
(218)
|
(1 971)
|
(567)
|
(454)
|
509
|
(221)
|
(1 386)
|
(317)
|
(1 024)
|
(1 308)
|
(1 661)
|
(2 289)
|
(2 733)
|
(1 414)
|
(2 044)
|
(2 780)
|
(1 840)
|
(4 225)
|
(3 869)
|
(2 861)
|
(3 914)
|
(3 355)
|
(2 706)
|
(3 227)
|
(3 490)
|
(3 404)
|
(5 684)
|
(8 045)
|
(8 630)
|
(4 969)
|
(2 763)
|
(5 627)
|
(5 464)
|
(9 265)
|
(9 804)
|
(6 751)
|
(6 506)
|
(8 873)
|
(7 691)
|
(7 718)
|
(8 022)
|
(8 478)
|
(12 492)
|
(9 069)
|
(8 770)
|
(486)
|
(1 559)
|
(818)
|
(1 934)
|
(5 444)
|
(4 428)
|
(7 180)
|
(9 094)
|
(7 413)
|
(6 714)
|
(8 859)
|
(4 080)
|
(4 067)
|
(6 049)
|
(6 324)
|
(9 660)
|
(9 392)
|
(2 713)
|
|
| Cash from Operating Activities |
2 804
N/A
|
2 842
+1%
|
2 698
-5%
|
2 435
-10%
|
282
-88%
|
1 440
+410%
|
1 225
-15%
|
1 920
+57%
|
1 128
-41%
|
(369)
N/A
|
1 011
N/A
|
645
-36%
|
1 030
+60%
|
1 548
+50%
|
1 501
-3%
|
995
-34%
|
2 853
+187%
|
2 160
-24%
|
2 333
+8%
|
4 138
+77%
|
968
-77%
|
1 872
+93%
|
2 062
+10%
|
1 080
-48%
|
2 132
+97%
|
3 181
+49%
|
3 466
+9%
|
3 563
+3%
|
4 373
+23%
|
1 650
-62%
|
(316)
N/A
|
259
N/A
|
4 069
+1 472%
|
6 806
+67%
|
4 655
-32%
|
3 815
-18%
|
406
-89%
|
2 147
+429%
|
4 262
+99%
|
5 664
+33%
|
3 716
-34%
|
4 913
+32%
|
6 732
+37%
|
5 554
-17%
|
6 718
+21%
|
1 625
-76%
|
4 567
+181%
|
867
-81%
|
(4 052)
N/A
|
(6 067)
-50%
|
(15 472)
-155%
|
(13 630)
+12%
|
(9 808)
+28%
|
(8 230)
+16%
|
(4 270)
+48%
|
(3 980)
+7%
|
(4 015)
-1%
|
(3 733)
+7%
|
(2 909)
+22%
|
264
N/A
|
1 559
+491%
|
1 759
+13%
|
(496)
N/A
|
(553)
-11%
|
(1 636)
-196%
|
318
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(970)
|
(970)
|
(253)
|
(274)
|
(246)
|
(288)
|
(227)
|
(221)
|
(262)
|
(1 052)
|
(1 626)
|
(1 620)
|
(1 743)
|
(1 068)
|
(594)
|
(868)
|
(1 511)
|
(3 373)
|
(8 403)
|
(9 393)
|
(8 838)
|
(17 336)
|
(13 154)
|
(12 418)
|
(12 957)
|
(4 062)
|
(6 072)
|
(7 174)
|
(8 788)
|
(8 690)
|
(9 713)
|
(15 742)
|
(17 861)
|
(17 346)
|
(13 465)
|
(6 090)
|
(2 172)
|
(2 069)
|
(2 537)
|
(3 760)
|
(4 970)
|
(14 709)
|
(15 740)
|
(15 409)
|
(15 248)
|
(6 365)
|
(7 973)
|
(7 810)
|
(7 086)
|
(6 638)
|
(5 208)
|
(5 964)
|
(5 983)
|
(5 200)
|
(4 134)
|
(2 499)
|
(2 504)
|
(2 067)
|
(2 457)
|
(2 262)
|
(2 524)
|
(2 829)
|
(2 767)
|
(2 275)
|
(2 004)
|
(1 758)
|
|
| Other Items |
(414)
|
(406)
|
(226)
|
(1 025)
|
(897)
|
(1 306)
|
(843)
|
(5 247)
|
(5 065)
|
(3 090)
|
(2 555)
|
2 299
|
1 668
|
5 280
|
3 318
|
4 091
|
4 439
|
2 259
|
3 951
|
3 717
|
3 809
|
2 053
|
1 509
|
2 366
|
2 339
|
1 079
|
904
|
(848)
|
(54)
|
(57)
|
102
|
2 631
|
1 936
|
2 053
|
2 074
|
473
|
(1 440)
|
(414)
|
(1 876)
|
(4 924)
|
1 019
|
(20 194)
|
(17 622)
|
(14 556)
|
(15 280)
|
6 827
|
6 843
|
5 530
|
(10 761)
|
(18 864)
|
(15 983)
|
(25 718)
|
(7 588)
|
7 229
|
7 301
|
16 266
|
8 865
|
5 387
|
5 974
|
(4)
|
(1 276)
|
(3 766)
|
(4 322)
|
(2 637)
|
(3 551)
|
(3 480)
|
|
| Cash from Investing Activities |
(1 384)
N/A
|
(1 376)
+1%
|
(480)
+65%
|
(1 299)
-171%
|
(1 142)
+12%
|
(1 594)
-40%
|
(1 069)
+33%
|
(5 468)
-411%
|
(5 326)
+3%
|
(4 142)
+22%
|
(4 181)
-1%
|
679
N/A
|
(76)
N/A
|
4 212
N/A
|
2 724
-35%
|
3 223
+18%
|
2 927
-9%
|
(1 114)
N/A
|
(4 451)
-299%
|
(5 676)
-28%
|
(5 029)
+11%
|
(15 283)
-204%
|
(11 645)
+24%
|
(10 053)
+14%
|
(10 618)
-6%
|
(2 983)
+72%
|
(5 168)
-73%
|
(8 022)
-55%
|
(8 842)
-10%
|
(8 747)
+1%
|
(9 610)
-10%
|
(13 111)
-36%
|
(15 925)
-21%
|
(15 293)
+4%
|
(11 391)
+26%
|
(5 617)
+51%
|
(3 612)
+36%
|
(2 483)
+31%
|
(4 412)
-78%
|
(8 684)
-97%
|
(3 951)
+55%
|
(34 903)
-783%
|
(33 363)
+4%
|
(29 966)
+10%
|
(30 528)
-2%
|
462
N/A
|
(1 130)
N/A
|
(2 280)
-102%
|
(17 847)
-683%
|
(25 502)
-43%
|
(21 190)
+17%
|
(31 682)
-50%
|
(13 571)
+57%
|
2 029
N/A
|
3 167
+56%
|
13 767
+335%
|
6 361
-54%
|
3 320
-48%
|
3 518
+6%
|
(2 267)
N/A
|
(3 800)
-68%
|
(6 595)
-74%
|
(7 090)
-7%
|
(4 912)
+31%
|
(5 555)
-13%
|
(5 237)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
4 352
|
4 352
|
3 725
|
3 464
|
(997)
|
(1 270)
|
(1 529)
|
(1 956)
|
(1 299)
|
(674)
|
59
|
1 700
|
1 952
|
3 240
|
3 392
|
2 440
|
9 252
|
8 612
|
8 772
|
8 772
|
1 160
|
280
|
120
|
120
|
225
|
105
|
105
|
105
|
0
|
0
|
40
|
285
|
0
|
12 215
|
12 175
|
11 930
|
11 870
|
(60)
|
929
|
1 159
|
0
|
666
|
(617)
|
0
|
0
|
0
|
7 477
|
7 477
|
7 202
|
4 162
|
(3 428)
|
(4 553)
|
(2 026)
|
(1 913)
|
(788)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
269
|
0
|
|
| Net Issuance of Debt |
(435)
|
(438)
|
0
|
(111)
|
(3)
|
(300)
|
(300)
|
4 625
|
4 625
|
4 925
|
4 925
|
0
|
(200)
|
(5 614)
|
(5 614)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
3 000
|
3 588
|
4 238
|
5 045
|
6 485
|
7 787
|
12 047
|
9 240
|
10 515
|
8 625
|
3 715
|
(297)
|
(8 200)
|
(8 200)
|
0
|
(7 188)
|
26 040
|
26 037
|
0
|
25 719
|
(899)
|
(277)
|
21 866
|
23 956
|
22 076
|
21 057
|
13 720
|
13 756
|
5 008
|
5 075
|
(10 074)
|
(1 142)
|
(1 093)
|
(1 391)
|
1 797
|
2 842
|
5 870
|
5 847
|
9 866
|
9 430
|
5 810
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(382)
|
(382)
|
0
|
0
|
(351)
|
(351)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(942)
|
0
|
0
|
(1 924)
|
(982)
|
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 |
1 240
|
1 655
|
613
|
513
|
524
|
522
|
464
|
461
|
462
|
145
|
186
|
96
|
147
|
0
|
(26)
|
0
|
(1 666)
|
5
|
38
|
0
|
1 690
|
20
|
13
|
0
|
0
|
0
|
0
|
0
|
104
|
152
|
0
|
0
|
228
|
157
|
595
|
1 033
|
823
|
368
|
346
|
493
|
(193)
|
292
|
1 302
|
1 225
|
1 974
|
2 213
|
339
|
424
|
4 372
|
301
|
1 204
|
960
|
(3 057)
|
1 020
|
864
|
943
|
919
|
1 053
|
1 107
|
509
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
804
N/A
|
1 217
+51%
|
613
-50%
|
4 754
+676%
|
4 874
+3%
|
3 947
-19%
|
3 628
-8%
|
4 088
+13%
|
3 435
-16%
|
3 159
-8%
|
3 155
0%
|
(1 203)
N/A
|
(696)
+42%
|
(5 482)
-688%
|
(3 940)
+28%
|
(3 628)
+8%
|
(3 498)
+4%
|
3 748
N/A
|
2 478
-34%
|
9 290
+275%
|
10 302
+11%
|
8 792
-15%
|
8 785
0%
|
1 173
-87%
|
3 281
+180%
|
3 120
-5%
|
3 708
+19%
|
4 463
+20%
|
5 254
+18%
|
6 742
+28%
|
7 892
+17%
|
12 047
+53%
|
9 468
-21%
|
10 711
+13%
|
9 505
-11%
|
5 033
-47%
|
12 741
+153%
|
3 401
-73%
|
4 076
+20%
|
4 163
+2%
|
(8 423)
N/A
|
27 221
N/A
|
28 498
+5%
|
28 481
0%
|
29 339
+3%
|
1 679
-94%
|
61
-96%
|
22 290
+36 321%
|
28 881
+30%
|
30 702
+6%
|
29 738
-3%
|
21 882
-26%
|
14 861
-32%
|
2 599
-83%
|
1 387
-47%
|
(11 158)
N/A
|
(2 136)
+81%
|
(829)
+61%
|
(1 073)
-29%
|
2 302
N/A
|
3 118
+35%
|
5 865
+88%
|
5 843
0%
|
9 866
+69%
|
9 698
-2%
|
5 810
-40%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
27
|
1
|
22
|
4
|
(31)
|
(16)
|
(21)
|
(38)
|
(0)
|
11
|
(6)
|
24
|
(1)
|
13
|
22
|
26
|
(41)
|
(52)
|
(65)
|
(67)
|
42
|
(43)
|
(8)
|
80
|
17
|
(124)
|
(153)
|
(176)
|
(82)
|
138
|
155
|
72
|
(27)
|
(106)
|
(61)
|
(20)
|
(62)
|
(207)
|
(140)
|
(121)
|
135
|
354
|
338
|
426
|
190
|
(167)
|
(377)
|
(151)
|
(300)
|
379
|
636
|
99
|
522
|
(305)
|
(317)
|
(1)
|
|
| Net Change in Cash |
2 224
N/A
|
2 684
+21%
|
2 831
+5%
|
5 890
+108%
|
4 014
-32%
|
3 793
-5%
|
3 784
0%
|
538
-86%
|
(764)
N/A
|
(1 354)
-77%
|
12
N/A
|
122
+941%
|
281
+130%
|
282
+0%
|
253
-10%
|
575
+127%
|
2 261
+293%
|
4 756
+110%
|
359
-92%
|
7 762
+2 062%
|
6 236
-20%
|
(4 595)
N/A
|
(800)
+83%
|
(7 787)
-874%
|
(5 183)
+33%
|
3 344
N/A
|
1 966
-41%
|
(48)
N/A
|
721
N/A
|
(422)
N/A
|
(1 992)
-372%
|
(848)
+57%
|
(2 396)
-182%
|
2 304
N/A
|
2 787
+21%
|
3 107
+11%
|
9 382
+202%
|
2 890
-69%
|
3 844
+33%
|
1 280
-67%
|
(8 503)
N/A
|
(2 697)
+68%
|
1 840
N/A
|
3 964
+115%
|
5 468
+38%
|
3 746
-31%
|
3 436
-8%
|
20 670
+502%
|
6 843
-67%
|
(989)
N/A
|
(6 790)
-587%
|
(23 076)
-240%
|
(8 180)
+65%
|
(3 176)
+61%
|
473
N/A
|
(1 537)
N/A
|
(167)
+89%
|
(1 392)
-734%
|
(764)
+45%
|
678
N/A
|
1 514
+123%
|
1 128
-26%
|
(1 221)
N/A
|
4 095
N/A
|
2 190
-47%
|
890
-59%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 834
N/A
|
1 872
+2%
|
2 444
+31%
|
2 160
-12%
|
37
-98%
|
1 152
+3 021%
|
998
-13%
|
1 699
+70%
|
866
-49%
|
(1 422)
N/A
|
(615)
+57%
|
(975)
-59%
|
(713)
+27%
|
480
N/A
|
907
+89%
|
127
-86%
|
1 342
+955%
|
(1 213)
N/A
|
(6 070)
-401%
|
(5 255)
+13%
|
(7 870)
-50%
|
(15 463)
-96%
|
(11 092)
+28%
|
(11 339)
-2%
|
(10 825)
+5%
|
(881)
+92%
|
(2 605)
-196%
|
(3 611)
-39%
|
(4 414)
-22%
|
(7 039)
-59%
|
(10 029)
-42%
|
(15 483)
-54%
|
(13 792)
+11%
|
(10 540)
+24%
|
(8 810)
+16%
|
(2 275)
+74%
|
(1 766)
+22%
|
78
N/A
|
1 726
+2 112%
|
1 903
+10%
|
(1 254)
N/A
|
(9 796)
-681%
|
(9 008)
+8%
|
(9 855)
-9%
|
(8 529)
+13%
|
(4 740)
+44%
|
(3 406)
+28%
|
(6 943)
-104%
|
(11 138)
-60%
|
(12 705)
-14%
|
(20 680)
-63%
|
(19 594)
+5%
|
(15 791)
+19%
|
(13 430)
+15%
|
(8 404)
+37%
|
(6 479)
+23%
|
(6 519)
-1%
|
(5 800)
+11%
|
(5 366)
+7%
|
(1 998)
+63%
|
(965)
+52%
|
(1 070)
-11%
|
(3 264)
-205%
|
(2 828)
+13%
|
(3 640)
-29%
|
(1 439)
+60%
|
|