CuroHoldings Co Ltd
KOSDAQ:051780
Cash Flow Statement
Cash Flow Statement
CuroHoldings Co Ltd
| 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 |
(6 581)
|
(3 079)
|
(2 437)
|
(3 958)
|
(3 462)
|
(4 286)
|
(7 289)
|
(5 985)
|
(3 023)
|
(4 187)
|
366
|
2 246
|
2 191
|
2 318
|
(2 853)
|
(5 708)
|
(17 112)
|
(18 800)
|
(16 868)
|
(14 967)
|
0
|
0
|
0
|
0
|
0
|
(651)
|
(1 667)
|
(2 162)
|
(9 124)
|
(8 455)
|
(11 350)
|
(9 551)
|
(11 567)
|
(10 564)
|
(7 617)
|
(9 428)
|
(2 377)
|
(3 736)
|
(2 959)
|
(2 364)
|
(4 893)
|
(5 121)
|
(8 040)
|
(10 794)
|
(9 776)
|
(12 484)
|
(11 261)
|
(10 558)
|
(16 657)
|
(15 776)
|
(15 827)
|
(16 400)
|
|
| Depreciation & Amortization |
1 281
|
1 307
|
225
|
2 068
|
1 865
|
1 763
|
1 149
|
2 181
|
1 828
|
2 197
|
2 113
|
794
|
1 626
|
1 280
|
1 333
|
1 188
|
9 228
|
9 468
|
9 393
|
9 205
|
3 033
|
2 757
|
2 848
|
4 614
|
309
|
335
|
477
|
(178)
|
1 395
|
1 720
|
1 989
|
1 454
|
1 920
|
1 874
|
1 852
|
1 869
|
1 977
|
1 968
|
1 881
|
1 740
|
1 489
|
1 453
|
1 412
|
1 366
|
479
|
1 353
|
1 451
|
1 554
|
1 258
|
1 196
|
1 072
|
944
|
|
| Change in Deffered Taxes |
(1 067)
|
0
|
0
|
(1 067)
|
(614)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
687
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
51
|
90
|
147
|
241
|
269
|
343
|
0
|
386
|
694
|
581
|
592
|
49
|
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 Non-Cash Items |
7 136
|
6 164
|
5 507
|
7 564
|
5 863
|
6 401
|
9 154
|
5 947
|
2 495
|
0
|
0
|
(1 585)
|
36
|
1 452
|
3 022
|
4 790
|
2 177
|
2 294
|
1 186
|
0
|
0
|
501
|
38
|
49
|
0
|
434
|
1 559
|
2 235
|
10 578
|
10 321
|
13 586
|
12 144
|
13 133
|
13 389
|
11 841
|
13 128
|
5 342
|
5 779
|
4 035
|
4 044
|
7 052
|
7 242
|
8 860
|
10 519
|
9 833
|
9 868
|
8 129
|
5 748
|
13 925
|
14 186
|
15 081
|
16 880
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
384
|
748
|
748
|
667
|
247
|
(118)
|
150
|
247
|
247
|
246
|
(22)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
4
|
2
|
3
|
2
|
0
|
0
|
(220)
|
(0)
|
(205)
|
(78)
|
294
|
139
|
409
|
727
|
1 138
|
1 137
|
1 315
|
877
|
28
|
(23)
|
(253)
|
(254)
|
32
|
21
|
|
| Cash Interest Paid |
1 891
|
1 748
|
2 072
|
3 239
|
4 069
|
4 410
|
4 009
|
3 370
|
1 787
|
1 855
|
2 045
|
1 764
|
3 122
|
2 484
|
2 403
|
2 308
|
546
|
621
|
482
|
325
|
298
|
537
|
487
|
518
|
617
|
329
|
403
|
1 931
|
1 586
|
1 750
|
1 697
|
276
|
419
|
280
|
232
|
96
|
271
|
361
|
705
|
658
|
1 385
|
1 289
|
970
|
1 181
|
484
|
920
|
994
|
2 031
|
1 610
|
1 566
|
1 950
|
1 288
|
|
| Change in Working Capital |
(3 631)
|
(1 803)
|
(1 733)
|
(1 901)
|
(5 246)
|
(6 326)
|
(4 845)
|
(4 765)
|
(601)
|
(253)
|
(2 602)
|
(3 356)
|
(8 394)
|
(7 298)
|
(4 275)
|
(5 309)
|
1 372
|
(453)
|
(2 307)
|
2 978
|
(10 436)
|
(10 687)
|
(10 220)
|
(13 177)
|
661
|
(327)
|
(945)
|
(3 096)
|
(5 384)
|
(4 938)
|
(4 493)
|
(5 312)
|
(6 989)
|
(7 987)
|
(11 878)
|
(11 509)
|
(6 428)
|
(6 669)
|
(6 495)
|
(3 669)
|
(6 570)
|
(5 946)
|
(5 744)
|
(8 515)
|
(6 107)
|
(5 868)
|
(1 860)
|
942
|
2 490
|
4 522
|
3 138
|
1 962
|
|
| Cash from Operating Activities |
(2 862)
N/A
|
1 523
N/A
|
496
-67%
|
2 706
+445%
|
(1 593)
N/A
|
(3 062)
-92%
|
(2 445)
+20%
|
(3 236)
-32%
|
699
N/A
|
(790)
N/A
|
(1 533)
-94%
|
(1 901)
-24%
|
(4 542)
-139%
|
(2 248)
+51%
|
(2 774)
-23%
|
(5 039)
-82%
|
(4 335)
+14%
|
(7 492)
-73%
|
(8 596)
-15%
|
(5 383)
+37%
|
(7 403)
-38%
|
(6 438)
+13%
|
(5 076)
+21%
|
(3 428)
+32%
|
970
N/A
|
(239)
N/A
|
61
N/A
|
(3 250)
N/A
|
(2 535)
+22%
|
(1 370)
+46%
|
(955)
+30%
|
(1 265)
-32%
|
(3 503)
-177%
|
(3 288)
+6%
|
(5 802)
-76%
|
(5 941)
-2%
|
(1 531)
+74%
|
(2 603)
-70%
|
(3 583)
-38%
|
(293)
+92%
|
(2 921)
-896%
|
(2 471)
+15%
|
(3 512)
-42%
|
(7 425)
-111%
|
(4 215)
+43%
|
(7 130)
-69%
|
(3 541)
+50%
|
(2 314)
+35%
|
976
N/A
|
4 087
+319%
|
3 424
-16%
|
3 346
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(214)
|
(900)
|
4 733
|
(343)
|
(527)
|
2 224
|
1 736
|
(496)
|
(395)
|
0
|
(566)
|
(899)
|
(288)
|
(295)
|
(44)
|
144
|
(5 160)
|
(5 176)
|
(5 145)
|
(4 837)
|
(47)
|
(60)
|
(85)
|
(172)
|
(174)
|
(7 833)
|
(8 358)
|
(8 531)
|
(8 592)
|
(949)
|
(412)
|
(370)
|
(321)
|
(278)
|
(346)
|
(182)
|
(259)
|
(363)
|
(302)
|
(258)
|
(322)
|
(340)
|
(382)
|
(431)
|
(443)
|
(863)
|
(960)
|
(1 617)
|
(1 318)
|
(851)
|
(739)
|
(308)
|
|
| Other Items |
(11 513)
|
(11 654)
|
(12 082)
|
(7 330)
|
2 836
|
3 261
|
3 132
|
6 451
|
134
|
221
|
(40)
|
(621)
|
(7 913)
|
(8 520)
|
(10 172)
|
(11 338)
|
(4 392)
|
(4 122)
|
(1 285)
|
606
|
109
|
1 537
|
(1 174)
|
57
|
(469)
|
(3 279)
|
(3 575)
|
(6 384)
|
(6 167)
|
(6 742)
|
(3 533)
|
(2 065)
|
(3 403)
|
216
|
(4 174)
|
(4 232)
|
(2 627)
|
(6 603)
|
(3 202)
|
(2 907)
|
(2 831)
|
(1 628)
|
(136)
|
244
|
(8 326)
|
(5 697)
|
(7 053)
|
(6 704)
|
(11 599)
|
(10 892)
|
(11 181)
|
(12 492)
|
|
| Cash from Investing Activities |
(11 727)
N/A
|
(12 554)
-7%
|
(7 350)
+41%
|
(7 674)
-4%
|
2 310
N/A
|
5 485
+137%
|
4 867
-11%
|
5 955
+22%
|
(261)
N/A
|
(69)
+74%
|
(606)
-779%
|
(1 519)
-151%
|
(8 201)
-440%
|
(8 815)
-7%
|
(10 216)
-16%
|
(11 194)
-10%
|
(9 552)
+15%
|
(9 298)
+3%
|
(6 430)
+31%
|
(4 231)
+34%
|
62
N/A
|
1 477
+2 294%
|
(1 259)
N/A
|
(115)
+91%
|
(642)
-457%
|
(11 111)
-1 630%
|
(11 933)
-7%
|
(14 915)
-25%
|
(14 759)
+1%
|
(7 691)
+48%
|
(3 945)
+49%
|
(2 436)
+38%
|
(3 725)
-53%
|
(62)
+98%
|
(4 520)
-7 175%
|
(4 414)
+2%
|
(2 886)
+35%
|
(6 965)
-141%
|
(3 503)
+50%
|
(3 165)
+10%
|
(3 153)
+0%
|
(1 968)
+38%
|
(518)
+74%
|
(187)
+64%
|
(8 769)
-4 580%
|
(6 560)
+25%
|
(8 013)
-22%
|
(8 321)
-4%
|
(12 917)
-55%
|
(11 742)
+9%
|
(11 920)
-2%
|
(12 800)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2 353
|
0
|
0
|
3 053
|
2 800
|
0
|
0
|
1 000
|
984
|
0
|
1 979
|
5 066
|
20 459
|
20 459
|
20 466
|
17 359
|
3 964
|
0
|
2 962
|
1 983
|
0
|
0
|
0
|
0
|
1 195
|
2 194
|
2 194
|
2 194
|
1 086
|
87
|
87
|
87
|
10 513
|
0
|
0
|
12 902
|
3 798
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 967
|
0
|
0
|
0
|
(2)
|
(94)
|
5 100
|
5 100
|
|
| Net Issuance of Debt |
11 628
|
10 256
|
6 255
|
2 782
|
(3 958)
|
(4 412)
|
(3 505)
|
(3 065)
|
(1 005)
|
(248)
|
(1 015)
|
(531)
|
(5 284)
|
(6 486)
|
(5 098)
|
3 722
|
9 201
|
10 994
|
11 205
|
4 115
|
6 597
|
5 599
|
6 310
|
2 874
|
2 055
|
8 635
|
9 232
|
13 959
|
11 718
|
7 885
|
7 269
|
3 203
|
(1 587)
|
(6 744)
|
(3 117)
|
(1 551)
|
2 413
|
6 300
|
6 211
|
5 379
|
6 698
|
4 451
|
1 357
|
5 360
|
4 469
|
7 641
|
5 469
|
2 643
|
10 320
|
16 803
|
7 622
|
5 044
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(8)
|
42
|
43
|
44
|
0
|
0
|
1
|
0
|
0
|
6
|
40
|
45
|
48
|
45
|
9
|
(22)
|
32
|
95
|
57
|
83
|
(13)
|
(78)
|
(13)
|
(21)
|
32
|
(12)
|
(19)
|
11
|
(34)
|
46
|
196
|
199
|
200
|
138
|
(24)
|
(53)
|
(20)
|
|
| Cash from Financing Activities |
13 981
N/A
|
11 109
-21%
|
6 508
-41%
|
5 835
-10%
|
(1 158)
N/A
|
(1 612)
-39%
|
(705)
+56%
|
(2 065)
-193%
|
(21)
+99%
|
737
N/A
|
964
+31%
|
4 535
+370%
|
15 167
+234%
|
13 965
-8%
|
15 360
+10%
|
21 072
+37%
|
13 206
-37%
|
15 000
+14%
|
14 211
-5%
|
6 139
-57%
|
6 597
+7%
|
5 598
-15%
|
6 307
+13%
|
2 874
-54%
|
3 256
+13%
|
10 869
+234%
|
11 470
+6%
|
16 201
+41%
|
12 850
-21%
|
7 981
-38%
|
7 334
-8%
|
3 322
-55%
|
9 021
+172%
|
3 825
-58%
|
7 479
+96%
|
11 338
+52%
|
6 133
-46%
|
10 086
+64%
|
9 988
-1%
|
6 819
-32%
|
6 686
-2%
|
4 432
-34%
|
1 368
-69%
|
5 326
+289%
|
10 482
+97%
|
13 804
+32%
|
11 635
-16%
|
8 811
-24%
|
10 456
+19%
|
16 686
+60%
|
12 668
-24%
|
10 124
-20%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(336)
|
(92)
|
17
|
(359)
|
(401)
|
(643)
|
(804)
|
(395)
|
37
|
71
|
57
|
49
|
(12)
|
(19)
|
(16)
|
(31)
|
9
|
(2)
|
(2)
|
(10)
|
(31)
|
(16)
|
(9)
|
(12)
|
56
|
83
|
156
|
188
|
140
|
130
|
41
|
3
|
(27)
|
(28)
|
(24)
|
5
|
37
|
33
|
73
|
197
|
17
|
35
|
7
|
(112)
|
27
|
47
|
69
|
(1)
|
106
|
64
|
(55)
|
37
|
|
| Net Change in Cash |
(943)
N/A
|
(14)
+99%
|
(328)
-2 228%
|
509
N/A
|
(842)
N/A
|
168
N/A
|
914
+444%
|
259
-72%
|
454
+75%
|
(50)
N/A
|
(1 117)
-2 115%
|
1 164
N/A
|
2 412
+107%
|
2 882
+20%
|
2 354
-18%
|
4 809
+104%
|
(673)
N/A
|
(1 791)
-166%
|
(817)
+54%
|
(3 485)
-326%
|
(774)
+78%
|
620
N/A
|
(37)
N/A
|
(681)
-1 765%
|
3 639
N/A
|
(398)
N/A
|
(245)
+38%
|
(1 777)
-625%
|
(4 305)
-142%
|
(951)
+78%
|
2 476
N/A
|
(376)
N/A
|
1 767
N/A
|
447
-75%
|
(2 866)
N/A
|
989
N/A
|
1 753
+77%
|
550
-69%
|
2 975
+441%
|
3 558
+20%
|
629
-82%
|
28
-96%
|
(2 654)
N/A
|
(2 399)
+10%
|
(2 475)
-3%
|
161
N/A
|
151
-7%
|
(1 825)
N/A
|
(1 379)
+24%
|
9 094
N/A
|
4 118
-55%
|
706
-83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 076)
N/A
|
623
N/A
|
5 229
+740%
|
2 363
-55%
|
(2 120)
N/A
|
(838)
+60%
|
(709)
+15%
|
(3 732)
-426%
|
304
N/A
|
(790)
N/A
|
(2 099)
-166%
|
(2 799)
-33%
|
(4 830)
-73%
|
(2 543)
+47%
|
(2 818)
-11%
|
(4 895)
-74%
|
(9 495)
-94%
|
(12 668)
-33%
|
(13 741)
-8%
|
(10 220)
+26%
|
(7 450)
+27%
|
(6 498)
+13%
|
(5 161)
+21%
|
(3 600)
+30%
|
796
N/A
|
(8 072)
N/A
|
(8 297)
-3%
|
(11 781)
-42%
|
(11 127)
+6%
|
(2 319)
+79%
|
(1 367)
+41%
|
(1 635)
-20%
|
(3 824)
-134%
|
(3 566)
+7%
|
(6 148)
-72%
|
(6 122)
+0%
|
(1 790)
+71%
|
(2 966)
-66%
|
(3 885)
-31%
|
(552)
+86%
|
(3 243)
-488%
|
(2 811)
+13%
|
(3 893)
-39%
|
(7 856)
-102%
|
(4 658)
+41%
|
(7 993)
-72%
|
(4 500)
+44%
|
(3 931)
+13%
|
(342)
+91%
|
3 236
N/A
|
2 685
-17%
|
3 038
+13%
|
|