Sungho Electronics Corp
KOSDAQ:043260
Cash Flow Statement
Cash Flow Statement
Sungho Electronics Corp
| 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 |
(5 249)
|
(6 902)
|
(9 031)
|
(5 288)
|
(3 543)
|
(2 215)
|
558
|
163
|
(3 984)
|
0
|
0
|
0
|
0
|
0
|
0
|
973
|
0
|
0
|
0
|
(181)
|
0
|
(172)
|
(1 262)
|
(955)
|
(1 641)
|
(1 587)
|
(614)
|
(1 125)
|
(5 062)
|
(5 440)
|
(2 210)
|
2 874
|
13 638
|
13 730
|
12 441
|
10 566
|
3 170
|
2 003
|
(1 880)
|
(5 532)
|
(4 192)
|
2 127
|
8 773
|
7 956
|
17 584
|
16 051
|
26 659
|
26 882
|
8 077
|
4 658
|
(7 367)
|
(3 922)
|
|
| Depreciation & Amortization |
5 992
|
6 684
|
7 019
|
5 622
|
3 596
|
2 777
|
2 723
|
3 100
|
4 376
|
5 042
|
4 681
|
5 432
|
5 059
|
4 982
|
5 830
|
5 161
|
5 102
|
5 008
|
4 458
|
4 473
|
4 917
|
4 894
|
4 892
|
3 878
|
4 904
|
4 906
|
4 957
|
5 857
|
4 708
|
4 597
|
4 450
|
4 365
|
4 437
|
4 427
|
4 737
|
5 022
|
5 405
|
5 828
|
5 951
|
5 993
|
6 116
|
6 058
|
5 932
|
6 532
|
5 269
|
5 247
|
5 542
|
5 403
|
6 942
|
7 896
|
8 418
|
8 586
|
|
| 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
|
0
|
0
|
1 431
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
467
|
1 770
|
2 458
|
1 085
|
1 338
|
964
|
(54)
|
2 113
|
4 214
|
0
|
0
|
0
|
0
|
0
|
0
|
571
|
0
|
0
|
0
|
1 460
|
0
|
1 586
|
2 768
|
1 328
|
2 393
|
2 627
|
1 813
|
1 741
|
2 475
|
2 160
|
176
|
(2 812)
|
(9 344)
|
(9 047)
|
(7 965)
|
(6 833)
|
(1 004)
|
(600)
|
2 639
|
3 290
|
6 837
|
4 449
|
3 667
|
8 953
|
7 512
|
6 956
|
12 957
|
8 716
|
3 361
|
7 463
|
(959)
|
(3 509)
|
|
| Cash Taxes Paid |
(48)
|
(51)
|
235
|
(24)
|
(2)
|
16
|
(6)
|
495
|
988
|
0
|
(4 017)
|
937
|
437
|
421
|
5 479
|
1 061
|
(155)
|
(62)
|
156
|
(829)
|
231
|
330
|
230
|
279
|
165
|
38
|
(57)
|
(243)
|
96
|
(1 170)
|
(54)
|
153
|
(99)
|
1 254
|
209
|
(18)
|
739
|
605
|
784
|
710
|
59
|
357
|
(75)
|
48
|
197
|
(102)
|
741
|
8 151
|
13 267
|
13 430
|
12 403
|
5 253
|
|
| Cash Interest Paid |
0
|
689
|
486
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
745
|
0
|
0
|
0
|
494
|
0
|
1 196
|
2 069
|
2 049
|
0
|
1 375
|
2 450
|
3 055
|
3 071
|
1 958
|
2 152
|
2 084
|
3 017
|
0
|
3 267
|
4 374
|
5 147
|
5 411
|
5 485
|
5 580
|
5 245
|
|
| Change in Working Capital |
4 752
|
1 820
|
7 737
|
1 615
|
761
|
2 182
|
(1 515)
|
(432)
|
1 427
|
(4 645)
|
(3 165)
|
(5 873)
|
(7 524)
|
(2 654)
|
(2 389)
|
2 593
|
2 300
|
5 629
|
1 613
|
(2 748)
|
(1 022)
|
(6 020)
|
(3 085)
|
(3 942)
|
(4 641)
|
(712)
|
(4 971)
|
4 093
|
7 504
|
7 492
|
7 856
|
1 131
|
(8 152)
|
(13 380)
|
(18 606)
|
(21 953)
|
(19 228)
|
(12 147)
|
9 737
|
15 047
|
30 653
|
15 319
|
(3 794)
|
(12 466)
|
(25 823)
|
(19 852)
|
(896)
|
(29 041)
|
6 801
|
9 747
|
(2 278)
|
42 946
|
|
| Cash from Operating Activities |
5 961
N/A
|
3 372
-43%
|
8 183
+143%
|
3 034
-63%
|
2 153
-29%
|
3 707
+72%
|
1 713
-54%
|
4 944
+189%
|
6 032
+22%
|
257
-96%
|
408
+59%
|
(2 126)
N/A
|
(2 465)
-16%
|
2 215
N/A
|
3 329
+50%
|
9 298
+179%
|
7 402
-20%
|
10 637
+44%
|
6 071
-43%
|
1 459
-76%
|
3 895
+167%
|
(991)
N/A
|
2 035
N/A
|
(970)
N/A
|
1 015
N/A
|
5 234
+416%
|
1 186
-77%
|
10 567
+791%
|
9 625
-9%
|
8 808
-8%
|
10 272
+17%
|
5 558
-46%
|
580
-90%
|
(4 270)
N/A
|
(9 393)
-120%
|
(13 198)
-41%
|
(11 657)
+12%
|
(4 916)
+58%
|
16 447
N/A
|
18 798
+14%
|
39 414
+110%
|
27 953
-29%
|
14 577
-48%
|
10 975
-25%
|
4 542
-59%
|
8 402
+85%
|
44 262
+427%
|
11 961
-73%
|
25 180
+111%
|
29 764
+18%
|
(2 186)
N/A
|
44 102
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8 566)
|
(8 862)
|
(10 208)
|
(8 308)
|
(7 674)
|
(8 642)
|
(5 730)
|
(5 464)
|
(3 164)
|
(1 031)
|
(1 925)
|
(1 322)
|
(3 518)
|
(3 572)
|
(4 863)
|
(5 535)
|
(3 501)
|
(3 538)
|
(2 133)
|
(2 691)
|
(3 201)
|
(3 349)
|
(3 427)
|
(2 542)
|
(3 365)
|
(3 258)
|
(2 665)
|
(3 916)
|
(3 384)
|
(3 488)
|
(4 097)
|
(7 470)
|
(7 342)
|
(11 741)
|
(15 047)
|
(12 490)
|
(12 563)
|
(10 183)
|
(21 102)
|
(11 745)
|
(14 715)
|
0
|
(4 261)
|
(9 664)
|
(6 143)
|
(15 476)
|
(1 013)
|
(4 442)
|
(36 290)
|
(27 537)
|
(35 343)
|
(34 773)
|
|
| Other Items |
(619)
|
1 168
|
(657)
|
3 652
|
1 711
|
265
|
169
|
381
|
212
|
5 268
|
5 470
|
5 642
|
6 407
|
777
|
741
|
903
|
(129)
|
705
|
335
|
886
|
1 240
|
541
|
560
|
361
|
(25)
|
4
|
(58)
|
(5 506)
|
(6 052)
|
(17 142)
|
(21 435)
|
(17 041)
|
(15 906)
|
(9 874)
|
(346)
|
4 738
|
297
|
4 426
|
(7 062)
|
(7 945)
|
(9 965)
|
(5 082)
|
(21 428)
|
(24 298)
|
2 637
|
(12 057)
|
(14 032)
|
(24 417)
|
(60 472)
|
(56 825)
|
(56 051)
|
(77 456)
|
|
| Cash from Investing Activities |
(9 186)
N/A
|
(7 693)
+16%
|
(10 865)
-41%
|
(4 656)
+57%
|
(5 963)
-28%
|
(8 377)
-40%
|
(5 561)
+34%
|
(5 083)
+9%
|
(2 952)
+42%
|
4 236
N/A
|
3 545
-16%
|
4 320
+22%
|
2 889
-33%
|
(2 795)
N/A
|
(4 123)
-47%
|
(4 632)
-12%
|
(3 630)
+22%
|
(2 834)
+22%
|
(1 798)
+37%
|
(1 805)
0%
|
(1 962)
-9%
|
(2 808)
-43%
|
(2 868)
-2%
|
(2 182)
+24%
|
(3 390)
-55%
|
(3 254)
+4%
|
(2 723)
+16%
|
(9 422)
-246%
|
(9 435)
0%
|
(20 630)
-119%
|
(25 532)
-24%
|
(24 511)
+4%
|
(23 248)
+5%
|
(21 616)
+7%
|
(15 393)
+29%
|
(7 752)
+50%
|
(12 266)
-58%
|
(5 757)
+53%
|
(28 164)
-389%
|
(19 690)
+30%
|
(24 680)
-25%
|
(17 291)
+30%
|
(25 689)
-49%
|
(33 962)
-32%
|
(3 506)
+90%
|
(27 533)
-685%
|
(15 046)
+45%
|
(28 859)
-92%
|
(96 762)
-235%
|
(84 362)
+13%
|
(91 395)
-8%
|
(112 229)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
57
|
0
|
81
|
110
|
81
|
0
|
0
|
0
|
0
|
0
|
996
|
4 582
|
4 582
|
4 582
|
3 586
|
0
|
0
|
3 000
|
3 000
|
3 997
|
3 997
|
997
|
997
|
0
|
(2 113)
|
(4 056)
|
(5 172)
|
(5 556)
|
(4 046)
|
(2 103)
|
(987)
|
(447)
|
5 000
|
3 779
|
19 779
|
0
|
26 126
|
27 347
|
|
| Net Issuance of Debt |
6 199
|
6 101
|
8 078
|
6 037
|
2 114
|
3 198
|
(1 183)
|
(2 949)
|
(1 949)
|
(5 444)
|
(3 010)
|
(1 774)
|
(1 525)
|
1 685
|
(1 940)
|
(646)
|
(5 206)
|
(6 856)
|
(3 270)
|
(5 521)
|
(1 084)
|
2 122
|
1 300
|
4 118
|
3 001
|
(3 236)
|
2 628
|
(1 150)
|
(605)
|
16 376
|
13 954
|
18 289
|
18 717
|
19 030
|
21 125
|
17 100
|
26 457
|
18 934
|
24 693
|
24 080
|
22 046
|
15 264
|
15 796
|
16 590
|
10 508
|
14 565
|
1 058
|
5 751
|
40 984
|
37 158
|
35 196
|
61 829
|
|
| Other |
(1 883)
|
(2 084)
|
(1 934)
|
(1 309)
|
(1 413)
|
(1 253)
|
(1 703)
|
(1 272)
|
(733)
|
(755)
|
(1 330)
|
(733)
|
(733)
|
(1 135)
|
(141)
|
(733)
|
(582)
|
(278)
|
(555)
|
(539)
|
(1 382)
|
(1 071)
|
(1 490)
|
(1 485)
|
(1 601)
|
(1 970)
|
(797)
|
(1 844)
|
(1 276)
|
(1 044)
|
(1 251)
|
(974)
|
(16)
|
207
|
42
|
(315)
|
(286)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
(116)
|
(93)
|
(93)
|
(89)
|
104
|
183
|
|
| Cash from Financing Activities |
5 216
N/A
|
4 817
-8%
|
6 144
+28%
|
4 728
-23%
|
701
-85%
|
1 945
+177%
|
(2 887)
N/A
|
(4 221)
-46%
|
(2 682)
+36%
|
(6 198)
-131%
|
(4 340)
+30%
|
(2 507)
+42%
|
(2 258)
+10%
|
578
N/A
|
(2 023)
N/A
|
(1 379)
+32%
|
(5 707)
-314%
|
(7 081)
-24%
|
(3 801)
+46%
|
(5 979)
-57%
|
(2 466)
+59%
|
1 051
N/A
|
(190)
N/A
|
2 633
N/A
|
2 395
-9%
|
(624)
N/A
|
6 413
N/A
|
1 588
-75%
|
1 706
+7%
|
15 332
+799%
|
12 704
-17%
|
20 315
+60%
|
21 701
+7%
|
23 234
+7%
|
25 163
+8%
|
17 781
-29%
|
27 167
+53%
|
18 610
-32%
|
22 226
+19%
|
20 772
-7%
|
16 874
-19%
|
9 708
-42%
|
11 748
+21%
|
14 484
+23%
|
9 519
-34%
|
14 112
+48%
|
5 942
-58%
|
9 436
+59%
|
60 669
+543%
|
56 691
-7%
|
61 426
+8%
|
89 359
+45%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(11)
|
0
|
(132)
|
(63)
|
(84)
|
(91)
|
28
|
(41)
|
(20)
|
(16)
|
(15)
|
18
|
(8)
|
24
|
70
|
5
|
39
|
(16)
|
(36)
|
(4)
|
(8)
|
27
|
5
|
(8)
|
(11)
|
(32)
|
(34)
|
(11)
|
3
|
(17)
|
3
|
(23)
|
9
|
(9)
|
(25)
|
0
|
(28)
|
1
|
10
|
(16)
|
(54)
|
47
|
93
|
277
|
310
|
310
|
(250)
|
243
|
175
|
(388)
|
156
|
|
| Net Change in Cash |
1 991
N/A
|
485
-76%
|
3 461
+613%
|
2 974
-14%
|
(3 172)
N/A
|
(2 809)
+11%
|
(6 825)
-143%
|
(4 332)
+37%
|
357
N/A
|
(1 725)
N/A
|
(403)
+77%
|
(328)
+18%
|
(1 816)
-453%
|
(9)
+100%
|
(2 794)
-30 940%
|
3 357
N/A
|
(1 930)
N/A
|
760
N/A
|
456
-40%
|
(6 361)
N/A
|
(537)
+92%
|
(2 756)
-413%
|
(996)
+64%
|
(514)
+48%
|
12
N/A
|
1 345
+11 111%
|
4 844
+260%
|
2 699
-44%
|
1 884
-30%
|
3 513
+86%
|
(2 574)
N/A
|
1 365
N/A
|
(991)
N/A
|
(2 643)
-167%
|
368
N/A
|
(3 194)
N/A
|
3 244
N/A
|
7 908
+144%
|
10 509
+33%
|
19 891
+89%
|
31 591
+59%
|
20 315
-36%
|
684
-97%
|
(8 411)
N/A
|
10 832
N/A
|
(4 709)
N/A
|
35 468
N/A
|
(7 712)
N/A
|
(10 669)
-38%
|
2 268
N/A
|
(32 542)
N/A
|
21 388
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 605)
N/A
|
(5 490)
-111%
|
(2 025)
+63%
|
(5 274)
-160%
|
(5 521)
-5%
|
(4 934)
+11%
|
(4 017)
+19%
|
(520)
+87%
|
2 868
N/A
|
(774)
N/A
|
(1 517)
-96%
|
(3 448)
-127%
|
(5 983)
-74%
|
(1 357)
+77%
|
(1 535)
-13%
|
3 763
N/A
|
3 901
+4%
|
7 099
+82%
|
3 938
-45%
|
(1 232)
N/A
|
694
N/A
|
(4 340)
N/A
|
(1 393)
+68%
|
(3 512)
-152%
|
(2 350)
+33%
|
1 976
N/A
|
(1 479)
N/A
|
6 651
N/A
|
6 241
-6%
|
5 321
-15%
|
6 174
+16%
|
(1 912)
N/A
|
(6 762)
-254%
|
(16 012)
-137%
|
(24 440)
-53%
|
(25 688)
-5%
|
(24 220)
+6%
|
(15 099)
+38%
|
(4 656)
+69%
|
7 053
N/A
|
24 698
+250%
|
27 953
+13%
|
10 316
-63%
|
1 311
-87%
|
(1 601)
N/A
|
(7 074)
-342%
|
43 248
N/A
|
7 518
-83%
|
(11 109)
N/A
|
2 227
N/A
|
(37 529)
N/A
|
9 329
N/A
|
|