Clover Hitechnology Co Ltd
KOSDAQ:043590
Cash Flow Statement
Cash Flow Statement
Clover Hitechnology Co Ltd
| 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 |
(291)
|
(1 496)
|
(1 823)
|
(1 549)
|
130
|
1 918
|
3 221
|
3 742
|
4 533
|
1 976
|
(262)
|
(1 445)
|
(2 145)
|
(3 478)
|
(2 257)
|
(2 333)
|
(3 397)
|
(1 513)
|
(2 762)
|
(3 823)
|
(3 501)
|
(4 182)
|
(4 597)
|
(1 556)
|
(259)
|
994
|
2 200
|
776
|
(884)
|
(1 855)
|
(4 665)
|
(7 439)
|
(33 302)
|
(37 089)
|
(36 478)
|
(34 455)
|
(7 478)
|
(4 061)
|
(3 640)
|
(3 550)
|
(3 440)
|
(2 179)
|
1 950
|
5 429
|
6 306
|
7 348
|
5 642
|
3 213
|
(739)
|
(1 073)
|
5 482
|
6 637
|
9 122
|
5 875
|
(3 514)
|
(6 374)
|
(9 827)
|
(7 046)
|
(5 594)
|
(4 458)
|
|
| Depreciation & Amortization |
4 244
|
4 139
|
4 067
|
4 047
|
4 143
|
1 529
|
2 971
|
4 470
|
5 994
|
6 142
|
6 321
|
6 433
|
6 506
|
6 478
|
6 351
|
6 188
|
6 031
|
5 646
|
5 400
|
5 105
|
4 784
|
4 644
|
4 482
|
4 309
|
4 188
|
3 978
|
3 767
|
3 624
|
3 463
|
3 344
|
3 274
|
3 193
|
3 104
|
3 036
|
3 017
|
2 983
|
2 881
|
0
|
0
|
0
|
1 216
|
1 493
|
1 765
|
2 030
|
1 141
|
1 166
|
1 197
|
1 228
|
1 199
|
1 161
|
1 116
|
1 061
|
1 026
|
1 007
|
1 741
|
2 100
|
2 418
|
2 313
|
1 465
|
1 021
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
64
|
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
|
(171)
|
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
|
17
|
0
|
77
|
116
|
126
|
148
|
116
|
143
|
148
|
159
|
147
|
131
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
155
|
207
|
(239)
|
783
|
405
|
(430)
|
877
|
761
|
(325)
|
(313)
|
(1 445)
|
(2 494)
|
(2 617)
|
(1 383)
|
(2 595)
|
(1 110)
|
917
|
348
|
1 494
|
3 093
|
1 428
|
1 976
|
3 606
|
719
|
1 880
|
451
|
(564)
|
756
|
(258)
|
1 041
|
856
|
287
|
21 459
|
22 986
|
23 567
|
24 267
|
3 484
|
1 730
|
2 225
|
2 854
|
848
|
(536)
|
(3 604)
|
(6 268)
|
(3 453)
|
(3 350)
|
(2 558)
|
(1 843)
|
849
|
542
|
(4 401)
|
(3 688)
|
(6 143)
|
(4 026)
|
1 899
|
1 800
|
2 775
|
1 445
|
1 243
|
1 431
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
317
|
699
|
699
|
699
|
1 118
|
1 008
|
1 011
|
1 020
|
359
|
186
|
637
|
928
|
860
|
761
|
307
|
108
|
101
|
106
|
126
|
32
|
35
|
46
|
32
|
42
|
66
|
55
|
58
|
75
|
0
|
50
|
41
|
75
|
0
|
68
|
20
|
(48)
|
(53)
|
(52)
|
(4)
|
(4)
|
1
|
0
|
2
|
22
|
39
|
41
|
78
|
447
|
490
|
374
|
0
|
64
|
(12)
|
(35)
|
(16)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
195
|
395
|
492
|
700
|
625
|
496
|
563
|
469
|
451
|
484
|
435
|
437
|
449
|
442
|
454
|
479
|
512
|
582
|
633
|
682
|
694
|
670
|
608
|
540
|
481
|
445
|
439
|
423
|
976
|
822
|
1 577
|
1 535
|
0
|
1 351
|
542
|
387
|
399
|
12
|
(21)
|
72
|
61
|
26
|
4
|
0
|
1
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
353
|
386
|
|
| Change in Working Capital |
(687)
|
(469)
|
(1 156)
|
(5 669)
|
(4 015)
|
1 294
|
1 771
|
(965)
|
2 724
|
345
|
(1 925)
|
1 834
|
(1 922)
|
(3 158)
|
(2 581)
|
(5 015)
|
(3 612)
|
(3 155)
|
(2 332)
|
(1 547)
|
277
|
1 764
|
1 745
|
1 581
|
(726)
|
156
|
(542)
|
(1 197)
|
126
|
(1 130)
|
1 140
|
1 541
|
794
|
1 646
|
(5 269)
|
(4 607)
|
(6 987)
|
(5 852)
|
(3 019)
|
(3 307)
|
(612)
|
(2 203)
|
(2 256)
|
(2 915)
|
(4 093)
|
(3 611)
|
402
|
1 926
|
1 469
|
3 052
|
957
|
1 377
|
546
|
(2 494)
|
(1 722)
|
(731)
|
948
|
(1 302)
|
637
|
906
|
|
| Cash from Operating Activities |
3 420
N/A
|
2 380
-30%
|
846
-64%
|
(2 392)
N/A
|
726
N/A
|
4 310
+494%
|
8 841
+105%
|
8 008
-9%
|
12 925
+61%
|
8 150
-37%
|
2 687
-67%
|
4 327
+61%
|
(178)
N/A
|
(1 542)
-766%
|
(1 082)
+30%
|
(2 270)
-110%
|
(62)
+97%
|
1 324
N/A
|
1 798
+36%
|
2 827
+57%
|
2 988
+6%
|
4 204
+41%
|
5 237
+25%
|
5 053
-4%
|
5 083
+1%
|
5 579
+10%
|
4 861
-13%
|
3 959
-19%
|
2 447
-38%
|
1 400
-43%
|
605
-57%
|
(2 418)
N/A
|
(7 944)
-229%
|
(9 421)
-19%
|
(15 163)
-61%
|
(11 811)
+22%
|
(8 100)
+31%
|
(6 028)
+26%
|
(3 065)
+49%
|
(3 357)
-10%
|
(1 989)
+41%
|
(3 425)
-72%
|
(2 144)
+37%
|
(1 724)
+20%
|
(99)
+94%
|
1 554
N/A
|
4 684
+201%
|
4 524
-3%
|
2 777
-39%
|
3 682
+33%
|
3 154
-14%
|
5 388
+71%
|
4 552
-16%
|
362
-92%
|
(1 596)
N/A
|
(3 205)
-101%
|
(3 857)
-20%
|
(4 761)
-23%
|
(2 420)
+49%
|
(1 271)
+47%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6 823)
|
(7 138)
|
(7 472)
|
(6 762)
|
(6 190)
|
(737)
|
(1 253)
|
(1 548)
|
(8 900)
|
(8 337)
|
(8 013)
|
(7 913)
|
(673)
|
(1 087)
|
(1 012)
|
(892)
|
(1 234)
|
(1 200)
|
(1 366)
|
(1 386)
|
(1 639)
|
(1 591)
|
(1 693)
|
(2 286)
|
(1 243)
|
(1 271)
|
(1 694)
|
(1 638)
|
(2 809)
|
(2 457)
|
(1 750)
|
(908)
|
(1 556)
|
(2 517)
|
(3 493)
|
0
|
(2 227)
|
(3 322)
|
(2 296)
|
(2 360)
|
(142)
|
0
|
(786)
|
(871)
|
(1 186)
|
(1 201)
|
(498)
|
(372)
|
(924)
|
(947)
|
(1 019)
|
(1 241)
|
(390)
|
(787)
|
(2 226)
|
(2 046)
|
(2 035)
|
(1 829)
|
(644)
|
(917)
|
|
| Other Items |
(2 759)
|
(644)
|
(346)
|
1 500
|
2 228
|
5
|
(3 128)
|
(3 171)
|
154
|
(1 960)
|
(347)
|
84
|
(3 040)
|
(383)
|
3 042
|
3 581
|
1 214
|
(365)
|
(2 244)
|
(3 241)
|
(2 738)
|
(1 701)
|
(2 406)
|
696
|
3 032
|
41
|
3 104
|
3 038
|
2 321
|
5 313
|
2 967
|
(2 588)
|
(32 954)
|
(21 718)
|
(14 967)
|
(13 690)
|
31 122
|
19 886
|
16 345
|
17 873
|
3 457
|
3 725
|
283
|
(6)
|
69
|
0
|
55
|
(6 372)
|
(9 104)
|
(5 864)
|
8 496
|
3 411
|
(381)
|
(2 600)
|
(7 341)
|
4 869
|
15 359
|
3 690
|
(4 506)
|
(6 087)
|
|
| Cash from Investing Activities |
(9 582)
N/A
|
(7 782)
+19%
|
(7 819)
0%
|
(5 262)
+33%
|
(3 962)
+25%
|
(732)
+82%
|
(4 381)
-498%
|
(4 719)
-8%
|
(8 747)
-85%
|
(10 298)
-18%
|
(8 361)
+19%
|
(7 830)
+6%
|
(3 712)
+53%
|
(1 469)
+60%
|
2 030
N/A
|
2 689
+32%
|
(21)
N/A
|
(1 566)
-7 357%
|
(3 610)
-131%
|
(4 626)
-28%
|
(4 377)
+5%
|
(3 293)
+25%
|
(4 098)
-24%
|
(1 590)
+61%
|
1 789
N/A
|
(1 229)
N/A
|
1 409
N/A
|
1 400
-1%
|
(488)
N/A
|
2 856
N/A
|
1 218
-57%
|
(3 497)
N/A
|
(34 510)
-887%
|
(24 235)
+30%
|
(18 461)
+24%
|
(15 173)
+18%
|
28 895
N/A
|
18 784
-35%
|
16 269
-13%
|
15 513
-5%
|
3 315
-79%
|
3 600
+9%
|
(504)
N/A
|
(877)
-74%
|
(1 117)
-27%
|
(1 406)
-26%
|
(444)
+68%
|
(6 744)
-1 420%
|
(10 028)
-49%
|
(6 811)
+32%
|
7 477
N/A
|
2 171
-71%
|
(771)
N/A
|
(3 387)
-339%
|
(9 567)
-182%
|
2 823
N/A
|
13 325
+372%
|
1 860
-86%
|
(5 150)
N/A
|
(7 004)
-36%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(686)
|
0
|
(10)
|
(96)
|
(235)
|
0
|
0
|
(138)
|
(324)
|
1 882
|
0
|
4 226
|
2 206
|
0
|
0
|
0
|
0
|
(353)
|
(353)
|
(353)
|
(353)
|
0
|
(588)
|
(588)
|
(626)
|
0
|
(38)
|
(38)
|
0
|
0
|
0
|
(2 979)
|
25 339
|
25 047
|
25 047
|
28 026
|
(292)
|
0
|
0
|
0
|
0
|
5 000
|
7 000
|
7 991
|
7 991
|
7 991
|
5 991
|
5 000
|
5 000
|
0
|
209
|
244
|
244
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
6 145
|
6 591
|
5 531
|
6 107
|
4 586
|
885
|
(2 488)
|
130
|
585
|
4 798
|
9 093
|
7 057
|
2 064
|
41
|
9
|
(573)
|
1 397
|
273
|
(102)
|
(396)
|
817
|
504
|
(1 580)
|
(3 092)
|
(4 315)
|
(7 012)
|
(5 692)
|
(3 845)
|
(4 355)
|
(2 843)
|
(3 600)
|
25 849
|
16 315
|
1 351
|
2 771
|
(27 631)
|
(15 021)
|
(500)
|
469
|
1 383
|
(1 116)
|
(12)
|
(3 138)
|
(4 830)
|
(1 519)
|
(2 656)
|
(936)
|
731
|
(106)
|
(101)
|
(92)
|
(81)
|
(75)
|
(4 367)
|
(3 432)
|
(5 042)
|
(3 946)
|
2 074
|
(217)
|
69
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
89
|
109
|
2 284
|
(61)
|
(84)
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 807)
|
(11 805)
|
(11 787)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
683
|
683
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5 459
N/A
|
5 905
+8%
|
5 521
-7%
|
6 011
+9%
|
4 352
-28%
|
885
-80%
|
(2 438)
N/A
|
42
N/A
|
350
+733%
|
6 789
+1 840%
|
11 053
+63%
|
9 016
-18%
|
4 186
-54%
|
(63)
N/A
|
(114)
-81%
|
(557)
-389%
|
1 397
N/A
|
(80)
N/A
|
(405)
-406%
|
(699)
-73%
|
459
N/A
|
499
+9%
|
(2 223)
N/A
|
(3 735)
-68%
|
(4 941)
-32%
|
(7 638)
-55%
|
(5 730)
+25%
|
(3 876)
+32%
|
(4 355)
-12%
|
(2 843)
+35%
|
(3 600)
-27%
|
22 863
N/A
|
41 653
+82%
|
26 397
-37%
|
27 816
+5%
|
394
-99%
|
(27 120)
N/A
|
(12 305)
+55%
|
(11 317)
+8%
|
(10 424)
+8%
|
(1 116)
+89%
|
4 986
N/A
|
3 842
-23%
|
3 161
-18%
|
6 472
+105%
|
5 335
-18%
|
5 055
-5%
|
5 731
+13%
|
4 894
-15%
|
(101)
N/A
|
117
N/A
|
163
+40%
|
169
+4%
|
(4 123)
N/A
|
(3 397)
+18%
|
(4 350)
-28%
|
(3 254)
+25%
|
2 766
N/A
|
475
-83%
|
69
-85%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(44)
|
5
|
0
|
(105)
|
(8)
|
(70)
|
(166)
|
(74)
|
(78)
|
(82)
|
(37)
|
0
|
4
|
0
|
168
|
0
|
81
|
100
|
(23)
|
0
|
(62)
|
(18)
|
(14)
|
(3)
|
50
|
53
|
(1)
|
102
|
154
|
137
|
184
|
(80)
|
(101)
|
(169)
|
0
|
(27)
|
(193)
|
(1)
|
44
|
81
|
346
|
457
|
896
|
116
|
356
|
54
|
(692)
|
(233)
|
(586)
|
(544)
|
(359)
|
103
|
99
|
(114)
|
(40)
|
|
| Net Change in Cash |
(703)
N/A
|
503
N/A
|
(1 452)
N/A
|
(1 643)
-13%
|
1 116
N/A
|
4 419
+296%
|
2 027
-54%
|
3 331
+64%
|
4 423
+33%
|
4 633
+5%
|
5 309
+15%
|
5 347
+1%
|
222
-96%
|
(3 152)
N/A
|
752
N/A
|
(175)
N/A
|
1 314
N/A
|
(318)
N/A
|
(2 217)
-597%
|
(2 330)
-5%
|
(930)
+60%
|
1 491
N/A
|
(984)
N/A
|
(295)
+70%
|
1 931
N/A
|
(3 350)
N/A
|
522
N/A
|
1 469
+181%
|
(2 399)
N/A
|
1 463
N/A
|
(1 724)
N/A
|
16 947
N/A
|
(699)
N/A
|
(7 105)
-916%
|
(5 671)
+20%
|
(26 406)
-366%
|
(6 405)
+76%
|
350
N/A
|
1 718
+391%
|
1 732
+1%
|
183
-89%
|
4 969
+2 611%
|
1 194
-76%
|
604
-49%
|
5 336
+784%
|
5 829
+9%
|
9 752
+67%
|
4 407
-55%
|
(2 240)
N/A
|
(2 873)
-28%
|
10 802
N/A
|
7 029
-35%
|
3 717
-47%
|
(7 734)
N/A
|
(15 104)
-95%
|
(5 092)
+66%
|
6 317
N/A
|
(36)
N/A
|
(7 209)
-19 965%
|
(8 246)
-14%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 403)
N/A
|
(4 758)
-40%
|
(6 626)
-39%
|
(9 154)
-38%
|
(5 464)
+40%
|
3 573
N/A
|
7 588
+112%
|
6 460
-15%
|
4 025
-38%
|
(187)
N/A
|
(5 326)
-2 748%
|
(3 586)
+33%
|
(851)
+76%
|
(2 629)
-209%
|
(2 094)
+20%
|
(3 162)
-51%
|
(1 296)
+59%
|
124
N/A
|
432
+248%
|
1 441
+234%
|
1 349
-6%
|
2 613
+94%
|
3 544
+36%
|
2 767
-22%
|
3 840
+39%
|
4 308
+12%
|
3 167
-26%
|
2 321
-27%
|
(362)
N/A
|
(1 057)
-192%
|
(1 145)
-8%
|
(3 326)
-190%
|
(9 500)
-186%
|
(11 938)
-26%
|
(18 656)
-56%
|
(11 811)
+37%
|
(10 327)
+13%
|
(9 350)
+9%
|
(5 361)
+43%
|
(5 717)
-7%
|
(2 131)
+63%
|
(3 425)
-61%
|
(2 930)
+14%
|
(2 595)
+11%
|
(1 285)
+50%
|
353
N/A
|
4 186
+1 085%
|
4 152
-1%
|
1 853
-55%
|
2 735
+48%
|
2 135
-22%
|
4 147
+94%
|
4 162
+0%
|
(425)
N/A
|
(3 822)
-800%
|
(5 251)
-37%
|
(5 892)
-12%
|
(6 590)
-12%
|
(3 064)
+54%
|
(2 188)
+29%
|
|