WebCash Corp
KOSDAQ:053580
Cash Flow Statement
Cash Flow Statement
WebCash Corp
| 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 |
4 526
|
10 004
|
7 886
|
5 500
|
8 250
|
6 984
|
8 055
|
9 279
|
7 124
|
9 002
|
10 836
|
17 386
|
19 431
|
19 444
|
19 940
|
14 865
|
13 867
|
12 736
|
11 171
|
11 534
|
11 910
|
11 932
|
10 358
|
5 607
|
3 824
|
3 287
|
4 162
|
7 186
|
7 826
|
8 613
|
10 026
|
|
| Depreciation & Amortization |
997
|
813
|
888
|
978
|
1 176
|
1 428
|
1 746
|
2 145
|
2 424
|
2 646
|
2 827
|
3 062
|
3 200
|
3 359
|
3 518
|
3 528
|
3 633
|
3 822
|
3 935
|
4 041
|
4 020
|
3 854
|
3 811
|
3 787
|
3 865
|
3 981
|
3 917
|
3 844
|
3 824
|
3 796
|
3 834
|
|
| Stock-Based Compensation |
63
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
204
|
265
|
327
|
235
|
251
|
267
|
284
|
300
|
313
|
310
|
312
|
314
|
302
|
168
|
120
|
179
|
48
|
133
|
128
|
|
| Other Non-Cash Items |
2 764
|
2 321
|
2 411
|
2 059
|
300
|
421
|
951
|
1 383
|
3 918
|
3 124
|
3 116
|
(1 553)
|
(1 779)
|
(664)
|
(657)
|
5 462
|
6 864
|
9 054
|
11 362
|
10 434
|
9 580
|
8 015
|
6 267
|
9 702
|
11 140
|
11 445
|
11 975
|
8 641
|
8 139
|
7 117
|
5 564
|
|
| Cash Taxes Paid |
0
|
825
|
742
|
918
|
922
|
764
|
755
|
751
|
1 641
|
2 375
|
2 732
|
3 093
|
3 259
|
3 527
|
3 783
|
3 250
|
4 650
|
5 405
|
6 687
|
6 690
|
5 009
|
4 021
|
3 929
|
3 925
|
3 175
|
1 840
|
380
|
797
|
1 932
|
3 554
|
3 845
|
|
| Cash Interest Paid |
196
|
167
|
173
|
182
|
139
|
123
|
98
|
78
|
82
|
62
|
55
|
103
|
111
|
120
|
132
|
85
|
76
|
75
|
74
|
81
|
92
|
99
|
105
|
109
|
109
|
104
|
96
|
128
|
162
|
155
|
166
|
|
| Change in Working Capital |
(6 075)
|
(2 280)
|
(8 559)
|
(926)
|
(5 524)
|
(6 685)
|
(2 026)
|
(5 666)
|
(582)
|
986
|
236
|
14 839
|
16 128
|
17 755
|
19 155
|
253
|
(7 881)
|
(17 901)
|
(21 160)
|
(17 424)
|
(14 576)
|
(11 111)
|
(10 309)
|
(12 131)
|
(9 739)
|
(5 416)
|
(2 066)
|
(4 300)
|
(4 066)
|
(7 441)
|
(7 260)
|
|
| Cash from Operating Activities |
2 212
N/A
|
10 856
+391%
|
2 626
-76%
|
7 612
+190%
|
4 204
-45%
|
2 150
-49%
|
8 727
+306%
|
7 141
-18%
|
12 883
+80%
|
15 759
+22%
|
17 015
+8%
|
33 733
+98%
|
36 979
+10%
|
39 891
+8%
|
41 956
+5%
|
24 108
-43%
|
16 482
-32%
|
7 710
-53%
|
5 308
-31%
|
8 585
+62%
|
10 933
+27%
|
12 689
+16%
|
10 127
-20%
|
6 965
-31%
|
9 090
+31%
|
13 297
+46%
|
17 988
+35%
|
15 371
-15%
|
15 722
+2%
|
12 085
-23%
|
12 164
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 461)
|
(3 850)
|
(4 345)
|
(3 651)
|
(4 051)
|
(6 835)
|
(7 033)
|
(8 873)
|
(8 065)
|
(5 197)
|
(4 296)
|
(1 969)
|
(3 163)
|
(2 772)
|
(2 512)
|
(5 027)
|
(4 615)
|
(4 780)
|
(7 411)
|
(5 246)
|
(6 398)
|
(6 354)
|
(3 865)
|
(3 689)
|
(2 222)
|
(1 446)
|
(1 564)
|
(2 260)
|
(2 287)
|
(2 961)
|
(2 969)
|
|
| Other Items |
818
|
(6 339)
|
(256)
|
61
|
(4 247)
|
(3 133)
|
(7 334)
|
(8 892)
|
(5 461)
|
(1 778)
|
(5 402)
|
(9 975)
|
(25 384)
|
(29 071)
|
(53 535)
|
(46 180)
|
(30 276)
|
(23 257)
|
4 003
|
2 429
|
3 431
|
(497)
|
(1 508)
|
(1 872)
|
(2 468)
|
(5 572)
|
(8 682)
|
(9 555)
|
(6 538)
|
(1 357)
|
(729)
|
|
| Cash from Investing Activities |
(1 643)
N/A
|
(10 187)
-520%
|
(4 602)
+55%
|
(3 590)
+22%
|
(8 298)
-131%
|
(9 969)
-20%
|
(14 367)
-44%
|
(17 765)
-24%
|
(13 526)
+24%
|
(6 975)
+48%
|
(9 698)
-39%
|
(11 944)
-23%
|
(28 547)
-139%
|
(31 843)
-12%
|
(56 046)
-76%
|
(51 208)
+9%
|
(34 891)
+32%
|
(28 037)
+20%
|
(3 408)
+88%
|
(2 817)
+17%
|
(2 967)
-5%
|
(6 852)
-131%
|
(5 373)
+22%
|
(5 561)
-4%
|
(4 690)
+16%
|
(7 018)
-50%
|
(10 245)
-46%
|
(11 814)
-15%
|
(8 825)
+25%
|
(4 318)
+51%
|
(3 699)
+14%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(6 525)
|
(6 498)
|
1 300
|
26 344
|
24 566
|
21 036
|
21 036
|
(4 164)
|
(5 541)
|
(2 939)
|
(2 939)
|
(2 305)
|
(450)
|
14 899
|
12 112
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 936)
|
(1 936)
|
(7 818)
|
(7 818)
|
(5 882)
|
(5 882)
|
0
|
0
|
(2 649)
|
|
| Net Issuance of Debt |
1 554
|
2 279
|
1 791
|
(4 200)
|
(5 958)
|
(6 069)
|
(5 228)
|
(2 392)
|
(817)
|
(897)
|
(952)
|
(955)
|
(985)
|
(1 012)
|
(1 048)
|
(1 104)
|
(1 114)
|
(1 155)
|
(1 053)
|
(1 095)
|
(1 172)
|
(1 178)
|
(1 335)
|
(1 365)
|
(1 395)
|
(1 440)
|
(1 420)
|
(1 669)
|
(1 964)
|
(1 967)
|
(2 006)
|
|
| Cash Paid for Dividends |
0
|
(722)
|
(722)
|
(722)
|
0
|
(852)
|
(852)
|
(852)
|
0
|
(1 324)
|
(1 324)
|
(1 324)
|
0
|
(1 641)
|
(1 641)
|
(1 641)
|
0
|
(1 352)
|
(1 352)
|
(1 352)
|
0
|
0
|
0
|
0
|
0
|
(1 336)
|
(1 337)
|
(1 337)
|
(1 337)
|
(1 277)
|
(1 277)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
110
|
110
|
110
|
0
|
0
|
0
|
0
|
5 140
|
(38)
|
(38)
|
(38)
|
0
|
120
|
120
|
120
|
118
|
(2)
|
(2)
|
6
|
8
|
8
|
8
|
0
|
0
|
60
|
60
|
|
| Cash from Financing Activities |
(7 825)
N/A
|
(6 252)
+20%
|
(6 713)
-7%
|
(3 622)
+46%
|
19 663
N/A
|
17 755
-10%
|
15 066
-15%
|
17 901
+19%
|
(5 724)
N/A
|
(7 763)
-36%
|
(5 216)
+33%
|
(5 218)
0%
|
527
N/A
|
(3 141)
N/A
|
12 173
N/A
|
9 330
-23%
|
3 702
-60%
|
9 248
+150%
|
(5 071)
N/A
|
(2 326)
+54%
|
(2 406)
-3%
|
(1 181)
+51%
|
(3 274)
-177%
|
(3 295)
-1%
|
(9 206)
-179%
|
(10 587)
-15%
|
(8 631)
+18%
|
(8 888)
-3%
|
(3 301)
+63%
|
(3 184)
+4%
|
(5 872)
-84%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Net Change in Cash |
(7 256)
N/A
|
(5 583)
+23%
|
(8 689)
-56%
|
400
N/A
|
15 569
+3 792%
|
9 936
-36%
|
9 426
-5%
|
7 277
-23%
|
(6 367)
N/A
|
1 021
N/A
|
2 101
+106%
|
16 571
+689%
|
8 959
-46%
|
4 908
-45%
|
(1 918)
N/A
|
(17 769)
-826%
|
(14 707)
+17%
|
(11 078)
+25%
|
(3 172)
+71%
|
3 442
N/A
|
5 560
+62%
|
4 657
-16%
|
1 480
-68%
|
(1 892)
N/A
|
(4 806)
-154%
|
(4 308)
+10%
|
(888)
+79%
|
(5 332)
-501%
|
3 596
N/A
|
4 583
+27%
|
2 593
-43%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(249)
N/A
|
7 006
N/A
|
(1 719)
N/A
|
3 961
N/A
|
153
-96%
|
(4 685)
N/A
|
1 694
N/A
|
(1 732)
N/A
|
4 818
N/A
|
10 562
+119%
|
12 719
+20%
|
31 764
+150%
|
33 816
+6%
|
37 119
+10%
|
39 444
+6%
|
19 081
-52%
|
11 867
-38%
|
2 930
-75%
|
(2 103)
N/A
|
3 339
N/A
|
4 535
+36%
|
6 335
+40%
|
6 262
-1%
|
3 275
-48%
|
6 868
+110%
|
11 851
+73%
|
16 424
+39%
|
13 111
-20%
|
13 435
+2%
|
9 124
-32%
|
9 194
+1%
|
|