Okong Corp
KOSDAQ:045060
Cash Flow Statement
Cash Flow Statement
Okong 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 |
2 625
|
2 774
|
2 581
|
2 694
|
2 940
|
3 182
|
3 520
|
2 944
|
2 952
|
2 465
|
3 379
|
3 500
|
2 619
|
3 028
|
2 841
|
4 199
|
5 647
|
6 426
|
6 068
|
6 197
|
6 395
|
7 265
|
7 544
|
6 597
|
6 673
|
5 570
|
5 767
|
6 465
|
7 647
|
7 891
|
7 737
|
7 933
|
7 814
|
8 630
|
9 386
|
8 835
|
9 411
|
8 647
|
8 550
|
8 462
|
7 544
|
7 089
|
6 909
|
7 913
|
8 967
|
9 761
|
9 843
|
9 447
|
8 005
|
6 792
|
6 181
|
5 849
|
|
| Depreciation & Amortization |
1 510
|
1 487
|
1 477
|
1 484
|
1 501
|
1 509
|
1 514
|
1 546
|
1 782
|
1 949
|
2 102
|
2 245
|
2 220
|
2 422
|
2 511
|
2 589
|
2 634
|
2 520
|
2 541
|
2 549
|
2 558
|
2 572
|
2 583
|
2 578
|
2 553
|
2 532
|
2 513
|
2 505
|
2 666
|
2 684
|
2 680
|
2 650
|
2 447
|
2 371
|
2 317
|
2 302
|
2 301
|
2 306
|
2 308
|
2 304
|
2 352
|
2 413
|
2 475
|
2 552
|
2 595
|
2 668
|
2 746
|
2 821
|
2 896
|
2 935
|
2 980
|
3 025
|
|
| Other Non-Cash Items |
2 859
|
2 931
|
2 937
|
3 132
|
2 951
|
3 010
|
3 062
|
3 036
|
2 954
|
2 839
|
2 770
|
3 111
|
4 829
|
4 847
|
5 174
|
5 217
|
3 710
|
3 880
|
3 938
|
3 727
|
4 035
|
3 067
|
3 264
|
3 067
|
2 583
|
3 527
|
3 305
|
3 394
|
3 497
|
3 487
|
3 594
|
3 669
|
4 170
|
4 310
|
2 739
|
2 106
|
2 251
|
2 123
|
3 406
|
3 688
|
3 411
|
2 807
|
2 712
|
2 784
|
2 339
|
2 557
|
2 450
|
1 975
|
1 874
|
1 665
|
1 544
|
1 837
|
|
| Cash Taxes Paid |
721
|
812
|
958
|
1 234
|
1 153
|
1 175
|
1 205
|
1 290
|
1 229
|
1 163
|
1 096
|
1 272
|
1 289
|
1 512
|
1 769
|
1 754
|
1 734
|
1 688
|
1 657
|
1 706
|
1 695
|
1 437
|
1 594
|
1 410
|
1 587
|
1 445
|
1 608
|
1 417
|
1 541
|
1 811
|
1 363
|
1 574
|
1 461
|
1 688
|
1 907
|
2 241
|
2 061
|
1 825
|
1 580
|
1 337
|
1 355
|
1 243
|
1 082
|
678
|
921
|
796
|
1 398
|
1 461
|
1 499
|
1 669
|
1 127
|
1 030
|
|
| Cash Interest Paid |
1 157
|
1 116
|
1 080
|
1 029
|
990
|
1 019
|
1 044
|
1 129
|
1 228
|
1 262
|
1 311
|
1 312
|
1 284
|
1 294
|
1 265
|
1 252
|
1 232
|
1 209
|
1 184
|
1 165
|
1 152
|
1 133
|
1 104
|
1 069
|
1 033
|
994
|
957
|
897
|
857
|
772
|
679
|
599
|
516
|
449
|
388
|
336
|
271
|
246
|
262
|
296
|
339
|
376
|
354
|
315
|
261
|
204
|
193
|
161
|
132
|
98
|
61
|
51
|
|
| Change in Working Capital |
(3 878)
|
(2 580)
|
(1 462)
|
(2 035)
|
(1 113)
|
(2 859)
|
(3 149)
|
(4 850)
|
(5 915)
|
(5 345)
|
(5 115)
|
(4 144)
|
(4 778)
|
(4 167)
|
(3 749)
|
(2 696)
|
(815)
|
(3 539)
|
(3 356)
|
(1 474)
|
(4 276)
|
(3 390)
|
(3 265)
|
(4 931)
|
(2 450)
|
(3 832)
|
(1 156)
|
(1 023)
|
(2 030)
|
1 483
|
(1 122)
|
2 852
|
253
|
(3 213)
|
(7 731)
|
(9 842)
|
(8 868)
|
(10 723)
|
(8 003)
|
(9 719)
|
(5 487)
|
(841)
|
2 263
|
3 547
|
(139)
|
105
|
(557)
|
(3 449)
|
(1 640)
|
(5 668)
|
(4 534)
|
(641)
|
|
| Cash from Operating Activities |
3 116
N/A
|
4 610
+48%
|
5 533
+20%
|
5 275
-5%
|
6 280
+19%
|
4 845
-23%
|
4 947
+2%
|
2 677
-46%
|
1 773
-34%
|
1 906
+8%
|
3 137
+65%
|
4 712
+50%
|
4 890
+4%
|
6 130
+25%
|
6 776
+11%
|
9 310
+37%
|
11 176
+20%
|
9 291
-17%
|
9 193
-1%
|
10 999
+20%
|
8 713
-21%
|
9 515
+9%
|
10 126
+6%
|
7 311
-28%
|
9 358
+28%
|
7 796
-17%
|
10 429
+34%
|
11 340
+9%
|
11 780
+4%
|
15 545
+32%
|
12 889
-17%
|
17 104
+33%
|
14 685
-14%
|
12 099
-18%
|
6 713
-45%
|
3 403
-49%
|
5 096
+50%
|
2 354
-54%
|
6 261
+166%
|
4 735
-24%
|
7 821
+65%
|
11 467
+47%
|
14 359
+25%
|
16 795
+17%
|
13 762
-18%
|
15 091
+10%
|
14 481
-4%
|
10 794
-25%
|
11 135
+3%
|
5 724
-49%
|
6 171
+8%
|
10 070
+63%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(965)
|
(727)
|
(957)
|
(795)
|
(870)
|
(909)
|
(1 513)
|
(4 090)
|
(7 979)
|
(9 562)
|
(11 299)
|
(9 556)
|
(11 157)
|
(10 124)
|
(7 896)
|
(7 629)
|
(2 494)
|
(1 991)
|
(1 953)
|
(1 601)
|
(1 719)
|
(2 178)
|
(2 003)
|
(2 832)
|
(2 834)
|
(3 046)
|
(6 589)
|
(6 126)
|
(6 031)
|
(5 689)
|
(2 181)
|
(1 886)
|
(3 919)
|
(3 789)
|
(3 912)
|
(3 980)
|
(2 479)
|
(2 478)
|
(3 314)
|
(3 603)
|
(3 147)
|
(3 225)
|
(2 599)
|
(2 399)
|
(2 704)
|
(2 796)
|
(2 919)
|
(5 537)
|
(5 199)
|
(5 139)
|
(6 533)
|
(5 438)
|
|
| Other Items |
(74)
|
(42)
|
(486)
|
(244)
|
(5 173)
|
(7 280)
|
(7 539)
|
(8 724)
|
(3 727)
|
(779)
|
2 587
|
4 531
|
5 794
|
5 066
|
2 501
|
1 551
|
507
|
384
|
253
|
(1 794)
|
233
|
1 036
|
1 019
|
2 923
|
(1 259)
|
(3 527)
|
(5 952)
|
(5 465)
|
(2 427)
|
(922)
|
(4 397)
|
(9 743)
|
(10 439)
|
(7 737)
|
(2 729)
|
7 144
|
4 669
|
(55)
|
2 919
|
(3 018)
|
(872)
|
185
|
(3 814)
|
(4 875)
|
(6 316)
|
(6 851)
|
(5 924)
|
(3 442)
|
(2 743)
|
(229)
|
(1 479)
|
(1 958)
|
|
| Cash from Investing Activities |
(1 039)
N/A
|
(769)
+26%
|
(1 444)
-88%
|
(1 039)
+28%
|
(6 043)
-482%
|
(8 189)
-36%
|
(9 051)
-11%
|
(12 814)
-42%
|
(11 706)
+9%
|
(10 340)
+12%
|
(8 712)
+16%
|
(5 026)
+42%
|
(5 363)
-7%
|
(5 060)
+6%
|
(5 396)
-7%
|
(6 077)
-13%
|
(1 987)
+67%
|
(1 606)
+19%
|
(1 700)
-6%
|
(3 396)
-100%
|
(1 486)
+56%
|
(1 142)
+23%
|
(982)
+14%
|
91
N/A
|
(4 093)
N/A
|
(6 573)
-61%
|
(12 542)
-91%
|
(11 591)
+8%
|
(8 458)
+27%
|
(6 611)
+22%
|
(6 579)
+0%
|
(11 629)
-77%
|
(14 358)
-23%
|
(11 526)
+20%
|
(6 640)
+42%
|
3 165
N/A
|
2 189
-31%
|
(2 533)
N/A
|
(395)
+84%
|
(6 621)
-1 578%
|
(4 018)
+39%
|
(3 041)
+24%
|
(6 414)
-111%
|
(7 274)
-13%
|
(9 020)
-24%
|
(9 647)
-7%
|
(8 843)
+8%
|
(8 979)
-2%
|
(7 942)
+12%
|
(5 367)
+32%
|
(8 012)
-49%
|
(7 396)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
341
|
341
|
270
|
0
|
(106)
|
(106)
|
(35)
|
143
|
68
|
68
|
68
|
0
|
(77)
|
(77)
|
(77)
|
0
|
0
|
12 834
|
12 723
|
0
|
12 692
|
(142)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1 208
|
(850)
|
308
|
195
|
2 369
|
6 821
|
6 066
|
10 392
|
8 532
|
8 993
|
10 334
|
6 844
|
5 644
|
2 780
|
(359)
|
(1 148)
|
(1 833)
|
(3 427)
|
(1 269)
|
(2 360)
|
(2 666)
|
(3 866)
|
(7 233)
|
(5 564)
|
(6 387)
|
(6 084)
|
(6 370)
|
(5 106)
|
(6 907)
|
(5 098)
|
(3 406)
|
(6 196)
|
(4 086)
|
(9 142)
|
(8 341)
|
(7 802)
|
(6 695)
|
(1 553)
|
(1 133)
|
15
|
(1 633)
|
(4 726)
|
(5 139)
|
(6 279)
|
(4 222)
|
(1 138)
|
(4 644)
|
(3 651)
|
(3 663)
|
(3 656)
|
(158)
|
(159)
|
|
| Cash Paid for Dividends |
(572)
|
0
|
(572)
|
(572)
|
(572)
|
(572)
|
(572)
|
(572)
|
(572)
|
0
|
(575)
|
(575)
|
(575)
|
(575)
|
(575)
|
(575)
|
(575)
|
0
|
(690)
|
(690)
|
(690)
|
0
|
(804)
|
(804)
|
(804)
|
0
|
(843)
|
(843)
|
(843)
|
(1 686)
|
(843)
|
(843)
|
(843)
|
(1 011)
|
(1 011)
|
(1 011)
|
(1 011)
|
0
|
(847)
|
(847)
|
(847)
|
0
|
(847)
|
(847)
|
(847)
|
0
|
(847)
|
(847)
|
(847)
|
0
|
(847)
|
(847)
|
|
| Other |
(13)
|
(73)
|
(49)
|
(10)
|
(4)
|
(4)
|
(13)
|
(36)
|
(802)
|
(802)
|
(829)
|
(816)
|
0
|
0
|
0
|
(1 968)
|
(1 968)
|
0
|
(2 664)
|
(696)
|
(696)
|
(736)
|
(40)
|
(4 812)
|
(4 812)
|
0
|
0
|
0
|
0
|
0
|
(687)
|
(687)
|
(687)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
623
N/A
|
(1 495)
N/A
|
(312)
+79%
|
(387)
-24%
|
1 793
N/A
|
6 246
+248%
|
5 820
-7%
|
10 123
+74%
|
7 429
-27%
|
7 890
+6%
|
8 826
+12%
|
5 349
-39%
|
5 034
-6%
|
2 348
-53%
|
(845)
N/A
|
(3 622)
-329%
|
(4 307)
-19%
|
(6 079)
-41%
|
(4 701)
+23%
|
(3 824)
+19%
|
(4 130)
-8%
|
(5 370)
-30%
|
(8 077)
-50%
|
1 654
N/A
|
721
-56%
|
1 064
+48%
|
707
-34%
|
(6 090)
N/A
|
(7 781)
-28%
|
(6 814)
+12%
|
(4 935)
+28%
|
(7 726)
-57%
|
(5 616)
+27%
|
(10 841)
-93%
|
(9 362)
+14%
|
(8 823)
+6%
|
(7 844)
+11%
|
(1 691)
+78%
|
(2 108)
-25%
|
(960)
+54%
|
(2 480)
-158%
|
(5 573)
-125%
|
(5 986)
-7%
|
(7 126)
-19%
|
(5 069)
+29%
|
(1 985)
+61%
|
(5 491)
-177%
|
(4 498)
+18%
|
(4 510)
0%
|
(4 503)
+0%
|
(1 005)
+78%
|
(1 006)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(5)
|
(7)
|
(4)
|
(19)
|
(28)
|
(27)
|
(52)
|
(18)
|
0
|
(1)
|
22
|
5
|
1
|
0
|
1
|
7
|
1
|
0
|
0
|
(2)
|
(11)
|
(12)
|
(7)
|
(18)
|
(1)
|
10
|
1
|
8
|
1
|
(4)
|
(14)
|
(17)
|
(3)
|
(2)
|
10
|
17
|
0
|
0
|
20
|
(7)
|
(0)
|
4
|
(20)
|
4
|
(11)
|
(11)
|
(5)
|
(20)
|
0
|
(7)
|
(11)
|
11
|
|
| Net Change in Cash |
2 695
N/A
|
2 339
-13%
|
3 773
+61%
|
3 830
+2%
|
2 002
-48%
|
2 875
+44%
|
1 664
-42%
|
(32)
N/A
|
(2 504)
-7 725%
|
(545)
+78%
|
3 273
N/A
|
5 040
+54%
|
4 562
-9%
|
3 418
-25%
|
536
-84%
|
(382)
N/A
|
4 883
N/A
|
1 606
-67%
|
2 792
+74%
|
3 777
+35%
|
3 086
-18%
|
2 991
-3%
|
1 060
-65%
|
9 038
+753%
|
5 985
-34%
|
2 297
-62%
|
(1 405)
N/A
|
(6 333)
-351%
|
(4 458)
+30%
|
2 116
N/A
|
1 361
-36%
|
(2 268)
N/A
|
(5 292)
-133%
|
(10 269)
-94%
|
(9 280)
+10%
|
(2 238)
+76%
|
(559)
+75%
|
(1 870)
-235%
|
3 778
N/A
|
(2 854)
N/A
|
1 322
N/A
|
2 857
+116%
|
1 940
-32%
|
2 400
+24%
|
(337)
N/A
|
3 449
N/A
|
143
-96%
|
(2 703)
N/A
|
(1 317)
+51%
|
(4 154)
-215%
|
(2 857)
+31%
|
1 679
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 151
N/A
|
3 883
+81%
|
4 576
+18%
|
4 480
-2%
|
5 410
+21%
|
3 936
-27%
|
3 434
-13%
|
(1 413)
N/A
|
(6 206)
-339%
|
(7 656)
-23%
|
(8 162)
-7%
|
(4 844)
+41%
|
(6 267)
-29%
|
(3 994)
+36%
|
(1 120)
+72%
|
1 681
N/A
|
8 682
+416%
|
7 300
-16%
|
7 240
-1%
|
9 398
+30%
|
6 994
-26%
|
7 337
+5%
|
8 123
+11%
|
4 479
-45%
|
6 524
+46%
|
4 750
-27%
|
3 840
-19%
|
5 214
+36%
|
5 749
+10%
|
9 856
+71%
|
10 708
+9%
|
15 218
+42%
|
10 766
-29%
|
8 310
-23%
|
2 800
-66%
|
(577)
N/A
|
2 616
N/A
|
(124)
N/A
|
2 947
N/A
|
1 132
-62%
|
4 674
+313%
|
8 242
+76%
|
11 760
+43%
|
14 396
+22%
|
11 059
-23%
|
12 296
+11%
|
11 563
-6%
|
5 257
-55%
|
5 936
+13%
|
585
-90%
|
(363)
N/A
|
4 632
N/A
|
|