Korea Information Certificate Authority Inc
KOSDAQ:053300
Cash Flow Statement
Cash Flow Statement
Korea Information Certificate Authority Inc
| 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 |
4 737
|
4 773
|
4 698
|
4 024
|
3 848
|
3 391
|
3 598
|
3 742
|
4 337
|
4 667
|
4 959
|
4 988
|
5 497
|
5 984
|
6 233
|
5 861
|
6 023
|
4 863
|
4 481
|
5 511
|
6 031
|
8 122
|
9 187
|
7 851
|
8 364
|
6 719
|
5 676
|
7 140
|
5 272
|
8 015
|
8 997
|
9 753
|
13 727
|
12 564
|
12 629
|
12 551
|
10 010
|
7 408
|
5 513
|
6 684
|
7 747
|
9 905
|
12 811
|
10 077
|
19 915
|
16 934
|
17 883
|
12 432
|
11 705
|
17 087
|
19 542
|
|
| Depreciation & Amortization |
3 859
|
1 932
|
1 957
|
1 995
|
587
|
2 172
|
2 188
|
2 214
|
2 212
|
2 266
|
2 424
|
2 475
|
2 490
|
2 489
|
2 399
|
2 355
|
2 278
|
2 195
|
2 148
|
2 079
|
2 036
|
1 989
|
1 939
|
1 935
|
1 948
|
2 406
|
2 548
|
2 499
|
2 577
|
2 155
|
2 033
|
2 065
|
2 010
|
2 084
|
2 263
|
3 313
|
4 278
|
5 146
|
5 977
|
6 057
|
6 236
|
6 433
|
6 594
|
7 042
|
7 288
|
7 982
|
8 524
|
8 856
|
9 271
|
9 247
|
9 325
|
|
| Change in Deffered Taxes |
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
(61)
|
(750)
|
0
|
(135)
|
(10)
|
267
|
0
|
(350)
|
(414)
|
0
|
0
|
0
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
130
|
163
|
195
|
130
|
129
|
97
|
0
|
32
|
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
|
15
|
45
|
120
|
194
|
258
|
280
|
269
|
234
|
221
|
197
|
161
|
151
|
125
|
106
|
0
|
105
|
|
| Other Non-Cash Items |
(138)
|
926
|
1 277
|
1 214
|
2 601
|
1 177
|
1 123
|
1 026
|
1 144
|
1 038
|
1 482
|
1 037
|
1 130
|
1 429
|
1 184
|
1 583
|
2 011
|
3 023
|
3 078
|
2 806
|
2 457
|
602
|
210
|
1 549
|
952
|
2 751
|
3 989
|
2 664
|
5 001
|
2 815
|
1 762
|
1 437
|
(2 136)
|
(774)
|
(781)
|
464
|
3 176
|
6 290
|
8 685
|
10 866
|
7 668
|
5 504
|
2 758
|
5 704
|
(1 089)
|
2 484
|
4 463
|
8 369
|
11 402
|
8 916
|
9 143
|
|
| Cash Taxes Paid |
0
|
923
|
1 206
|
959
|
1 206
|
981
|
1 212
|
1 028
|
1 025
|
1 093
|
900
|
1 114
|
1 334
|
1 563
|
1 335
|
1 873
|
1 820
|
1 801
|
1 800
|
1 936
|
1 529
|
2 149
|
2 603
|
2 199
|
2 259
|
2 600
|
2 668
|
2 675
|
3 208
|
2 555
|
2 524
|
2 596
|
2 670
|
2 629
|
2 675
|
2 919
|
3 254
|
3 474
|
4 363
|
3 559
|
3 392
|
3 658
|
3 016
|
3 974
|
3 459
|
4 359
|
5 834
|
5 356
|
7 562
|
8 240
|
9 094
|
|
| Cash Interest Paid |
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
|
5
|
10
|
22
|
28
|
29
|
30
|
24
|
24
|
25
|
27
|
43
|
57
|
69
|
0
|
83
|
121
|
124
|
147
|
306
|
498
|
1 147
|
1 852
|
2 413
|
2 865
|
2 469
|
2 111
|
|
| Change in Working Capital |
1 515
|
1 469
|
3 355
|
3 710
|
2 704
|
738
|
183
|
578
|
441
|
101
|
(258)
|
(40)
|
(499)
|
(1 225)
|
497
|
(314)
|
(379)
|
(176)
|
281
|
(841)
|
(84)
|
(473)
|
(2 939)
|
(1 181)
|
357
|
(1 162)
|
(874)
|
(1 532)
|
(69)
|
370
|
1 011
|
682
|
(935)
|
(1 244)
|
(1 955)
|
(1 041)
|
(1 782)
|
2 787
|
(4 049)
|
(4 547)
|
(3 380)
|
227
|
3 559
|
887
|
(12 105)
|
(1 457)
|
(3 629)
|
(734)
|
(1 077)
|
(8 161)
|
(7 990)
|
|
| Cash from Operating Activities |
9 975
N/A
|
9 114
-9%
|
11 289
+24%
|
10 944
-3%
|
9 739
-11%
|
7 467
-23%
|
7 092
-5%
|
7 560
+7%
|
8 133
+8%
|
8 072
-1%
|
8 605
+7%
|
8 459
-2%
|
8 619
+2%
|
8 615
0%
|
9 563
+11%
|
9 486
-1%
|
9 799
+3%
|
9 896
+1%
|
10 255
+4%
|
9 556
-7%
|
10 575
+11%
|
10 312
-2%
|
8 882
-14%
|
10 153
+14%
|
11 622
+14%
|
10 712
-8%
|
11 339
+6%
|
10 771
-5%
|
12 687
+18%
|
13 356
+5%
|
13 803
+3%
|
13 936
+1%
|
12 758
-8%
|
12 628
-1%
|
12 155
-4%
|
15 286
+26%
|
15 682
+3%
|
21 630
+38%
|
16 126
-25%
|
19 061
+18%
|
18 271
-4%
|
22 069
+21%
|
25 722
+17%
|
23 710
-8%
|
14 009
-41%
|
25 943
+85%
|
27 242
+5%
|
28 923
+6%
|
31 302
+8%
|
27 088
-13%
|
30 020
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 385)
|
(5 294)
|
(5 659)
|
(4 532)
|
(3 934)
|
(3 151)
|
(2 797)
|
(4 489)
|
(4 956)
|
(4 580)
|
(5 143)
|
(2 427)
|
(1 616)
|
(1 349)
|
(265)
|
(528)
|
(412)
|
(351)
|
(505)
|
(848)
|
(809)
|
(1 301)
|
(3 972)
|
(4 622)
|
(4 684)
|
(4 579)
|
(1 875)
|
(2 016)
|
(2 175)
|
(1 796)
|
(3 075)
|
(3 070)
|
(3 918)
|
(4 726)
|
(4 644)
|
(6 223)
|
(8 646)
|
(11 641)
|
(14 106)
|
(16 968)
|
(18 147)
|
(18 356)
|
(22 772)
|
(21 442)
|
(20 826)
|
(17 488)
|
(9 290)
|
(5 504)
|
(1 629)
|
(1 155)
|
(1 344)
|
|
| Other Items |
(2 254)
|
(2 912)
|
(4 845)
|
(1 264)
|
(4 776)
|
(3 670)
|
(1 532)
|
(7 448)
|
(6 019)
|
(7 252)
|
(9 616)
|
(12 748)
|
(12 181)
|
(14 383)
|
(12 227)
|
(7 362)
|
(5 933)
|
(20 133)
|
(23 439)
|
(22 911)
|
(27 158)
|
(10 001)
|
(3 438)
|
(6 405)
|
(4 227)
|
(2 803)
|
(8 123)
|
(4 619)
|
(2 280)
|
(4 667)
|
(3 650)
|
(2 890)
|
(14 934)
|
(10 780)
|
9 777
|
2 777
|
11 421
|
7 466
|
(12 886)
|
1 437
|
(331)
|
2 906
|
(458)
|
19 278
|
(19 455)
|
(31 122)
|
(31 381)
|
(65 198)
|
(23 182)
|
10 325
|
14 377
|
|
| Cash from Investing Activities |
(7 638)
N/A
|
(8 205)
-7%
|
(10 503)
-28%
|
(5 796)
+45%
|
(8 710)
-50%
|
(6 821)
+22%
|
(4 329)
+37%
|
(11 937)
-176%
|
(10 975)
+8%
|
(11 832)
-8%
|
(14 759)
-25%
|
(15 175)
-3%
|
(13 796)
+9%
|
(15 732)
-14%
|
(12 492)
+21%
|
(7 890)
+37%
|
(6 347)
+20%
|
(20 484)
-223%
|
(23 944)
-17%
|
(23 759)
+1%
|
(27 967)
-18%
|
(11 302)
+60%
|
(7 411)
+34%
|
(11 028)
-49%
|
(8 911)
+19%
|
(7 383)
+17%
|
(9 998)
-35%
|
(6 635)
+34%
|
(4 455)
+33%
|
(6 463)
-45%
|
(6 725)
-4%
|
(5 961)
+11%
|
(18 853)
-216%
|
(15 507)
+18%
|
5 132
N/A
|
(3 446)
N/A
|
2 775
N/A
|
(4 175)
N/A
|
(26 992)
-546%
|
(15 531)
+42%
|
(18 479)
-19%
|
(15 449)
+16%
|
(23 230)
-50%
|
(2 164)
+91%
|
(40 281)
-1 761%
|
(48 610)
-21%
|
(40 671)
+16%
|
(70 702)
-74%
|
(24 810)
+65%
|
9 170
N/A
|
13 033
+42%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
9 420
|
9 420
|
9 420
|
0
|
510
|
823
|
823
|
0
|
0
|
0
|
16 217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 412
|
0
|
9 370
|
(5 236)
|
0
|
(5 236)
|
(7 188)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1 994)
|
(4 615)
|
(4 940)
|
(4 940)
|
|
| Net Issuance of Debt |
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
|
(443)
|
(577)
|
(517)
|
0
|
(337)
|
(338)
|
(531)
|
(663)
|
(545)
|
(581)
|
(866)
|
(1 142)
|
(1 442)
|
(1 778)
|
(1 721)
|
(1 882)
|
(1 953)
|
20 032
|
(2 167)
|
62 043
|
62 255
|
30 411
|
52 457
|
(14 640)
|
(18 790)
|
(4 268)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(637)
|
(637)
|
(637)
|
0
|
(799)
|
(799)
|
(799)
|
(1 743)
|
(944)
|
(944)
|
(944)
|
(1 558)
|
(1 558)
|
(1 558)
|
(1 558)
|
(1 558)
|
(1 558)
|
(1 558)
|
(1 558)
|
(2 493)
|
(2 493)
|
(2 493)
|
(2 493)
|
(3 117)
|
(3 117)
|
(3 117)
|
(3 117)
|
(3 117)
|
(3 117)
|
(3 117)
|
(3 117)
|
(5 513)
|
(4 849)
|
(4 849)
|
(5 513)
|
0
|
(5 513)
|
(5 513)
|
(4 849)
|
0
|
(2 829)
|
(2 829)
|
(2 829)
|
0
|
(6 091)
|
(6 091)
|
|
| Other |
0
|
0
|
0
|
0
|
8 783
|
(600)
|
(600)
|
(600)
|
(9 672)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
7 165
|
0
|
7 165
|
14 325
|
6 495
|
6 495
|
(6)
|
0
|
(38)
|
(38)
|
(702)
|
(712)
|
(10)
|
(10)
|
(552)
|
0
|
(555)
|
(545)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 783
N/A
|
8 183
-7%
|
8 183
N/A
|
8 183
N/A
|
(889)
N/A
|
(289)
+67%
|
24
N/A
|
24
N/A
|
(631)
N/A
|
(631)
N/A
|
(944)
-50%
|
15 273
N/A
|
14 659
-4%
|
14 659
N/A
|
14 659
N/A
|
(1 558)
N/A
|
(1 558)
N/A
|
(1 558)
N/A
|
(1 558)
N/A
|
(1 558)
N/A
|
(2 493)
-60%
|
(2 924)
-17%
|
(3 059)
-5%
|
(2 998)
+2%
|
(3 622)
-21%
|
(3 453)
+5%
|
(3 454)
0%
|
(3 647)
-6%
|
3 634
N/A
|
3 504
-4%
|
(1 738)
N/A
|
(2 053)
-18%
|
(12 144)
-492%
|
(12 198)
0%
|
(7 320)
+40%
|
(7 235)
+1%
|
(1 876)
+74%
|
(7 498)
-300%
|
14 481
N/A
|
(7 718)
N/A
|
56 482
N/A
|
59 417
+5%
|
27 573
-54%
|
47 083
+71%
|
(22 626)
N/A
|
(30 376)
-34%
|
(15 844)
+48%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
7
|
0
|
0
|
0
|
(13)
|
8
|
0
|
0
|
16
|
37
|
8
|
5
|
5
|
(41)
|
8
|
0
|
(5)
|
8
|
(36)
|
(33)
|
(9)
|
(22)
|
0
|
13
|
(6)
|
12
|
4
|
9
|
(8)
|
(32)
|
(34)
|
(99)
|
178
|
1 136
|
623
|
890
|
1 160
|
1 603
|
561
|
608
|
43
|
(1 408)
|
(147)
|
(154)
|
(413)
|
(282)
|
456
|
205
|
37
|
224
|
|
| Net Change in Cash |
2 336
N/A
|
916
-61%
|
786
-14%
|
5 148
+555%
|
9 812
+91%
|
8 816
-10%
|
10 954
+24%
|
3 806
-65%
|
(3 731)
N/A
|
(4 033)
-8%
|
(6 093)
-51%
|
(6 684)
-10%
|
(5 803)
+13%
|
(7 743)
-33%
|
(3 914)
+49%
|
16 877
N/A
|
18 111
+7%
|
4 066
-78%
|
978
-76%
|
(15 797)
N/A
|
(18 983)
-20%
|
(2 557)
+87%
|
(109)
+96%
|
(2 433)
-2 132%
|
231
N/A
|
399
+73%
|
(1 706)
N/A
|
1 142
N/A
|
4 619
+304%
|
3 432
-26%
|
3 592
+5%
|
4 294
+20%
|
(2 560)
N/A
|
804
N/A
|
16 685
+1 976%
|
10 410
-38%
|
7 203
-31%
|
6 417
-11%
|
(16 583)
N/A
|
(3 144)
+81%
|
(1 476)
+53%
|
(835)
+43%
|
15 564
N/A
|
13 681
-12%
|
30 056
+120%
|
36 337
+21%
|
13 862
-62%
|
5 759
-58%
|
(15 930)
N/A
|
5 919
N/A
|
27 433
+363%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4 590
N/A
|
3 820
-17%
|
5 630
+47%
|
6 412
+14%
|
5 805
-9%
|
4 316
-26%
|
4 295
0%
|
3 071
-28%
|
3 177
+3%
|
3 492
+10%
|
3 462
-1%
|
6 032
+74%
|
7 003
+16%
|
7 266
+4%
|
9 298
+28%
|
8 958
-4%
|
9 387
+5%
|
9 545
+2%
|
9 750
+2%
|
8 708
-11%
|
9 766
+12%
|
9 011
-8%
|
4 910
-46%
|
5 531
+13%
|
6 938
+25%
|
6 133
-12%
|
9 464
+54%
|
8 755
-7%
|
10 512
+20%
|
11 560
+10%
|
10 728
-7%
|
10 866
+1%
|
8 840
-19%
|
7 902
-11%
|
7 511
-5%
|
9 063
+21%
|
7 037
-22%
|
9 989
+42%
|
2 020
-80%
|
2 093
+4%
|
124
-94%
|
3 713
+2 905%
|
2 950
-21%
|
2 268
-23%
|
(6 818)
N/A
|
8 455
N/A
|
17 952
+112%
|
23 419
+30%
|
29 673
+27%
|
25 934
-13%
|
28 676
+11%
|
|