GigaLane Co Ltd
KOSDAQ:049080
Cash Flow Statement
Cash Flow Statement
GigaLane Co Ltd
| 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 |
8 188
|
10 380
|
10 828
|
11 118
|
9 744
|
11 877
|
7 764
|
1 385
|
(3 678)
|
(11 254)
|
(13 369)
|
(10 871)
|
(7 192)
|
(6 959)
|
(10 347)
|
(15 067)
|
(15 649)
|
(9 951)
|
(137)
|
5 770
|
7 224
|
4 100
|
(22 420)
|
0
|
(36 978)
|
(40 829)
|
(46 060)
|
0
|
(42 509)
|
(41 230)
|
(25 803)
|
0
|
(14 159)
|
(8 029)
|
3 647
|
1 436
|
(1 690)
|
(3 163)
|
(8 318)
|
(6 259)
|
(7 746)
|
(11 934)
|
(11 237)
|
(12 487)
|
(10 397)
|
(10 689)
|
(6 009)
|
(7 533)
|
(9 840)
|
(11 122)
|
|
| Depreciation & Amortization |
4 330
|
0
|
5 478
|
8 270
|
8 540
|
0
|
6 704
|
0
|
11 022
|
13 332
|
9 129
|
0
|
9 544
|
9 562
|
9 785
|
0
|
9 941
|
9 689
|
9 066
|
0
|
8 196
|
8 292
|
8 241
|
0
|
8 483
|
8 747
|
9 109
|
0
|
8 934
|
8 336
|
7 399
|
0
|
6 258
|
5 697
|
5 886
|
7 330
|
5 785
|
6 007
|
5 806
|
5 812
|
5 763
|
5 628
|
5 524
|
4 558
|
4 445
|
4 265
|
4 847
|
4 882
|
5 131
|
5 394
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
257
|
379
|
414
|
162
|
136
|
33
|
62
|
0
|
96
|
89
|
32
|
87
|
78
|
86
|
102
|
143
|
148
|
160
|
148
|
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
5 633
|
0
|
3 282
|
4 693
|
5 421
|
0
|
5 268
|
0
|
6 433
|
6 910
|
800
|
0
|
(2 203)
|
(2 191)
|
1 262
|
0
|
8 609
|
7 503
|
6 181
|
9 397
|
3 400
|
4 416
|
23 476
|
0
|
24 690
|
25 428
|
31 201
|
0
|
19 833
|
20 415
|
4 273
|
0
|
14 251
|
12 485
|
2 820
|
3 749
|
2 010
|
1 439
|
9 088
|
8 006
|
7 757
|
8 139
|
3 583
|
4 926
|
5 040
|
5 267
|
2 104
|
1 429
|
1 407
|
1 616
|
|
| Cash Taxes Paid |
169
|
248
|
54
|
111
|
183
|
63
|
173
|
152
|
394
|
442
|
378
|
341
|
(275)
|
(41)
|
93
|
90
|
407
|
168
|
40
|
11
|
(128)
|
(136)
|
(69)
|
(66)
|
1
|
18
|
(13)
|
(22)
|
12
|
10
|
17
|
31
|
7
|
36
|
42
|
42
|
61
|
42
|
57
|
56
|
67
|
68
|
64
|
18
|
27
|
34
|
42
|
92
|
(2)
|
(18)
|
|
| Cash Interest Paid |
1 333
|
1 571
|
1 721
|
1 665
|
884
|
1 185
|
1 266
|
1 147
|
1 688
|
1 471
|
1 234
|
1 513
|
1 529
|
1 286
|
1 178
|
960
|
911
|
1 267
|
1 301
|
0
|
1 915
|
1 886
|
2 232
|
2 676
|
1 879
|
2 246
|
1 672
|
1 609
|
1 379
|
1 001
|
1 353
|
1 125
|
1 146
|
950
|
596
|
576
|
619
|
615
|
1 257
|
1 435
|
1 232
|
1 360
|
623
|
522
|
654
|
527
|
797
|
869
|
914
|
915
|
|
| Change in Working Capital |
(7 380)
|
(8 366)
|
(9 668)
|
(9 337)
|
(11 730)
|
(1 422)
|
(5 910)
|
(4 968)
|
(6 913)
|
(18 988)
|
1 932
|
(3 494)
|
8 544
|
7 470
|
(2 448)
|
10 306
|
(7 674)
|
(6 606)
|
(19 111)
|
(34 316)
|
(18 221)
|
(22 819)
|
(19 109)
|
(21 302)
|
(16 881)
|
(5 657)
|
13 762
|
21 252
|
23 307
|
18 069
|
9 914
|
10 102
|
(6 174)
|
(6 121)
|
(1 974)
|
111
|
2 033
|
7 302
|
(5 413)
|
(6 802)
|
(2 233)
|
(7 368)
|
337
|
2 558
|
1 287
|
4 430
|
3 237
|
1 831
|
(601)
|
(168)
|
|
| Cash from Operating Activities |
10 770
N/A
|
7 519
-30%
|
9 920
+32%
|
10 286
+4%
|
7 518
-27%
|
19 215
+156%
|
13 827
-28%
|
6 381
-54%
|
1 666
-74%
|
(9 999)
N/A
|
(1 508)
+85%
|
(4 436)
-194%
|
8 692
N/A
|
7 881
-9%
|
(1 748)
N/A
|
6 286
N/A
|
(4 775)
N/A
|
637
N/A
|
(4 001)
N/A
|
(10 082)
-152%
|
601
N/A
|
(6 013)
N/A
|
(9 812)
-63%
|
(15 305)
-56%
|
(20 687)
-35%
|
(12 309)
+40%
|
8 013
N/A
|
15 503
+93%
|
9 567
-38%
|
5 590
-42%
|
(4 218)
N/A
|
(4 030)
+4%
|
174
N/A
|
4 032
+2 218%
|
10 379
+157%
|
12 626
+22%
|
8 139
-36%
|
11 585
+42%
|
1 162
-90%
|
757
-35%
|
3 541
+368%
|
(5 535)
N/A
|
(1 792)
+68%
|
(445)
+75%
|
375
N/A
|
3 273
+772%
|
4 179
+28%
|
609
-85%
|
(3 904)
N/A
|
(4 280)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17 676)
|
(20 795)
|
(21 496)
|
(16 758)
|
(18 232)
|
(23 878)
|
(26 715)
|
(29 836)
|
(28 044)
|
(21 407)
|
(18 154)
|
(15 888)
|
(15 070)
|
(17 706)
|
(15 272)
|
(14 030)
|
(9 195)
|
(5 494)
|
(5 322)
|
(4 498)
|
(4 654)
|
(3 799)
|
(3 491)
|
(3 275)
|
(3 887)
|
(7 232)
|
(7 343)
|
(7 073)
|
(7 382)
|
(4 879)
|
(4 045)
|
(4 184)
|
(3 970)
|
(6 167)
|
(1 992)
|
(2 046)
|
(1 196)
|
112
|
(4 500)
|
(3 785)
|
(3 583)
|
(1 895)
|
(981)
|
(896)
|
(1 133)
|
(2 752)
|
(6 584)
|
(8 584)
|
(9 277)
|
(11 453)
|
|
| Other Items |
4 549
|
4 260
|
(997)
|
(778)
|
(1 106)
|
1 630
|
653
|
1 110
|
980
|
(2 021)
|
(1 286)
|
(2 564)
|
(2 190)
|
13
|
299
|
971
|
578
|
(12 644)
|
(5 893)
|
(4 891)
|
(5 578)
|
9 276
|
7 896
|
11 964
|
14 317
|
11 941
|
5 975
|
14 440
|
13 215
|
12 850
|
25 037
|
11 761
|
10 087
|
11 726
|
(4 497)
|
(5 049)
|
(9 008)
|
(12 373)
|
(6 621)
|
(5 836)
|
(740)
|
(1 317)
|
3 849
|
4 299
|
4 776
|
6 361
|
5 349
|
4 462
|
(2 204)
|
5 809
|
|
| Cash from Investing Activities |
(13 126)
N/A
|
(16 533)
-26%
|
(22 493)
-36%
|
(17 535)
+22%
|
(19 337)
-10%
|
(22 248)
-15%
|
(26 062)
-17%
|
(28 726)
-10%
|
(27 064)
+6%
|
(23 428)
+13%
|
(19 440)
+17%
|
(18 453)
+5%
|
(17 260)
+6%
|
(17 693)
-3%
|
(14 973)
+15%
|
(13 058)
+13%
|
(8 617)
+34%
|
(18 138)
-110%
|
(11 214)
+38%
|
(9 387)
+16%
|
(10 231)
-9%
|
5 478
N/A
|
4 405
-20%
|
8 688
+97%
|
10 430
+20%
|
4 709
-55%
|
(1 368)
N/A
|
7 366
N/A
|
5 834
-21%
|
7 971
+37%
|
20 992
+163%
|
7 578
-64%
|
6 115
-19%
|
5 559
-9%
|
(6 489)
N/A
|
(7 095)
-9%
|
(10 204)
-44%
|
(12 262)
-20%
|
(11 122)
+9%
|
(9 621)
+13%
|
(4 323)
+55%
|
(3 212)
+26%
|
2 868
N/A
|
3 403
+19%
|
3 643
+7%
|
3 609
-1%
|
(1 236)
N/A
|
(4 123)
-234%
|
(11 480)
-178%
|
(5 644)
+51%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 215
|
1 215
|
22 875
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
255
|
255
|
8 350
|
18 210
|
17 892
|
0
|
9 788
|
(72)
|
(1 493)
|
0
|
81
|
141
|
1 565
|
0
|
0
|
0
|
21 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 898
|
5 866
|
|
| Net Issuance of Debt |
4 148
|
9 000
|
9 432
|
2 500
|
(285)
|
(2 882)
|
2 544
|
14 172
|
21 740
|
24 845
|
28 004
|
18 302
|
12 126
|
18 174
|
8 696
|
8 820
|
4 054
|
(10 181)
|
(4 216)
|
(356)
|
3 051
|
3 190
|
6 381
|
2 976
|
2 488
|
789
|
(8 883)
|
(16 021)
|
(16 873)
|
(6 236)
|
(10 776)
|
(9 926)
|
(12 221)
|
(19 878)
|
(12 658)
|
(10 936)
|
(4 856)
|
(2 811)
|
3 055
|
3 982
|
2 658
|
757
|
(2 336)
|
(1 333)
|
118
|
773
|
3 962
|
4 050
|
5 723
|
4 643
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(798)
|
(798)
|
(798)
|
(798)
|
(885)
|
(885)
|
(885)
|
(885)
|
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
|
|
| Other |
527
|
523
|
503
|
0
|
0
|
0
|
(607)
|
(609)
|
(579)
|
(938)
|
70
|
514
|
620
|
63
|
53
|
17
|
(146)
|
(178)
|
(40)
|
(677)
|
(4 099)
|
1 065
|
(310)
|
(79)
|
3 331
|
(846)
|
(82)
|
(225)
|
(186)
|
(225)
|
(171)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5 889
N/A
|
10 738
+82%
|
32 809
+206%
|
25 079
-24%
|
21 107
-16%
|
18 513
-12%
|
1 139
-94%
|
12 678
+1 013%
|
20 276
+60%
|
23 022
+14%
|
27 189
+18%
|
18 816
-31%
|
12 746
-32%
|
18 237
+43%
|
9 004
-51%
|
9 092
+1%
|
12 257
+35%
|
7 851
-36%
|
13 636
+74%
|
16 860
+24%
|
8 741
-48%
|
4 183
-52%
|
4 578
+9%
|
1 403
-69%
|
5 900
+321%
|
84
-99%
|
(7 400)
N/A
|
(14 682)
-98%
|
(17 059)
-16%
|
(6 522)
+62%
|
10 053
N/A
|
11 047
+10%
|
8 751
-21%
|
1 095
-87%
|
(12 658)
N/A
|
(10 936)
+14%
|
(4 856)
+56%
|
(2 811)
+42%
|
3 055
N/A
|
3 982
+30%
|
2 658
-33%
|
757
-72%
|
(2 336)
N/A
|
(1 333)
+43%
|
118
N/A
|
773
+554%
|
3 962
+413%
|
4 050
+2%
|
11 621
+187%
|
10 509
-10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
(59)
|
(2)
|
(9)
|
(63)
|
182
|
(6)
|
(8)
|
80
|
(96)
|
4
|
(3)
|
(26)
|
(148)
|
48
|
(201)
|
(17)
|
117
|
(210)
|
31
|
(73)
|
(232)
|
(39)
|
44
|
(70)
|
87
|
82
|
20
|
71
|
(23)
|
(248)
|
(263)
|
683
|
(43)
|
79
|
132
|
(536)
|
910
|
(215)
|
(256)
|
(469)
|
(1 148)
|
(80)
|
2
|
605
|
256
|
240
|
917
|
(1 082)
|
80
|
|
| Net Change in Cash |
3 530
N/A
|
1 665
-53%
|
20 234
+1 115%
|
17 821
-12%
|
9 225
-48%
|
15 662
+70%
|
(11 102)
N/A
|
(9 675)
+13%
|
(5 042)
+48%
|
(10 501)
-108%
|
6 245
N/A
|
(4 076)
N/A
|
4 152
N/A
|
8 277
+99%
|
(7 669)
N/A
|
2 119
N/A
|
(1 152)
N/A
|
(9 533)
-728%
|
(1 789)
+81%
|
(2 578)
-44%
|
(962)
+63%
|
3 416
N/A
|
(868)
N/A
|
(5 170)
-496%
|
(4 427)
+14%
|
(7 429)
-68%
|
(673)
+91%
|
8 207
N/A
|
(1 587)
N/A
|
7 016
N/A
|
26 579
+279%
|
14 331
-46%
|
15 723
+10%
|
10 642
-32%
|
(8 689)
N/A
|
(5 273)
+39%
|
(7 456)
-41%
|
(2 579)
+65%
|
(7 119)
-176%
|
(5 137)
+28%
|
1 406
N/A
|
(9 138)
N/A
|
(1 340)
+85%
|
1 627
N/A
|
4 742
+191%
|
7 911
+67%
|
7 146
-10%
|
1 454
-80%
|
(4 845)
N/A
|
664
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6 906)
N/A
|
(13 276)
-92%
|
(11 576)
+13%
|
(6 472)
+44%
|
(10 714)
-66%
|
(4 663)
+56%
|
(12 888)
-176%
|
(23 455)
-82%
|
(26 378)
-12%
|
(31 406)
-19%
|
(19 662)
+37%
|
(20 324)
-3%
|
(6 378)
+69%
|
(9 825)
-54%
|
(17 020)
-73%
|
(7 744)
+55%
|
(13 970)
-80%
|
(4 857)
+65%
|
(9 323)
-92%
|
(14 580)
-56%
|
(4 053)
+72%
|
(9 812)
-142%
|
(13 303)
-36%
|
(18 580)
-40%
|
(24 574)
-32%
|
(19 541)
+20%
|
670
N/A
|
8 430
+1 158%
|
2 185
-74%
|
711
-67%
|
(8 263)
N/A
|
(8 214)
+1%
|
(3 796)
+54%
|
(2 135)
+44%
|
8 387
N/A
|
10 581
+26%
|
6 943
-34%
|
11 696
+68%
|
(3 338)
N/A
|
(3 028)
+9%
|
(43)
+99%
|
(7 430)
-17 331%
|
(2 774)
+63%
|
(1 341)
+52%
|
(757)
+44%
|
521
N/A
|
(2 405)
N/A
|
(7 975)
-232%
|
(13 180)
-65%
|
(15 734)
-19%
|
|