Korea New Network Corp
KOSDAQ:058400
Cash Flow Statement
Cash Flow Statement
Korea New Network Corp
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6 768
|
7 166
|
8 325
|
7 743
|
7 833
|
8 482
|
7 950
|
9 769
|
8 548
|
7 570
|
7 916
|
7 131
|
26 163
|
40 086
|
32 245
|
30 267
|
11 909
|
(2 989)
|
4 992
|
6 445
|
5 611
|
5 936
|
6 279
|
5 680
|
6 887
|
7 193
|
7 358
|
6 732
|
6 891
|
7 439
|
9 023
|
11 198
|
9 601
|
9 027
|
7 201
|
6 446
|
7 840
|
8 217
|
7 387
|
7 303
|
8 126
|
6 673
|
5 658
|
5 198
|
6 195
|
7 103
|
9 335
|
10 921
|
9 194
|
9 428
|
9 059
|
7 597
|
7 381
|
7 380
|
7 728
|
8 142
|
8 449
|
8 297
|
8 206
|
7 620
|
8 114
|
7 714
|
6 172
|
|
| Depreciation & Amortization |
3 453
|
3 586
|
2 904
|
2 621
|
1 888
|
1 577
|
1 897
|
1 713
|
2 095
|
2 310
|
2 568
|
2 663
|
3 100
|
3 632
|
3 888
|
3 277
|
4 256
|
4 205
|
4 152
|
5 175
|
4 129
|
4 098
|
4 109
|
4 118
|
4 142
|
4 195
|
4 279
|
4 369
|
4 399
|
4 361
|
4 254
|
4 137
|
4 018
|
3 921
|
3 853
|
3 784
|
3 758
|
3 817
|
3 789
|
3 699
|
3 658
|
3 529
|
3 505
|
3 529
|
3 537
|
3 576
|
3 586
|
3 560
|
3 398
|
3 239
|
3 103
|
2 999
|
2 963
|
2 820
|
2 649
|
2 515
|
2 414
|
2 421
|
2 439
|
2 450
|
2 473
|
2 479
|
2 512
|
|
| Change in Deffered Taxes |
(149)
|
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
|
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 |
1 401
|
1 508
|
1 209
|
1 172
|
618
|
960
|
1 173
|
1 653
|
1 187
|
584
|
1 281
|
935
|
(17 953)
|
(32 664)
|
(27 185)
|
(27 492)
|
(8 521)
|
6 104
|
335
|
642
|
2 458
|
2 402
|
2 873
|
2 749
|
1 500
|
1 545
|
566
|
(152)
|
(179)
|
232
|
(145)
|
1 300
|
1 500
|
1 390
|
2 477
|
1 515
|
1 489
|
1 392
|
961
|
451
|
600
|
186
|
1 505
|
1 580
|
1 507
|
2 341
|
310
|
2 296
|
2 352
|
2 278
|
2 579
|
1 845
|
783
|
(501)
|
(51)
|
(323)
|
(493)
|
(360)
|
(1 649)
|
(2 457)
|
(2 333)
|
(1 950)
|
(1 988)
|
|
| Cash Taxes Paid |
0
|
106
|
956
|
1 553
|
1 871
|
2 390
|
2 262
|
2 511
|
2 242
|
1 408
|
2 526
|
2 238
|
2 624
|
2 861
|
8 660
|
8 102
|
10 622
|
11 130
|
4 387
|
5 375
|
2 445
|
2 098
|
1 454
|
1 062
|
667
|
948
|
1 282
|
1 413
|
1 817
|
1 931
|
1 997
|
2 108
|
2 116
|
1 618
|
2 830
|
3 146
|
3 302
|
3 321
|
2 417
|
2 123
|
1 964
|
2 443
|
1 881
|
1 465
|
1 861
|
1 682
|
1 773
|
2 026
|
1 670
|
2 434
|
3 361
|
3 983
|
4 025
|
3 252
|
2 527
|
1 752
|
2 157
|
1 946
|
1 909
|
1 735
|
1 392
|
1 811
|
1 783
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
7
|
5
|
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
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1 842)
|
54
|
(1 213)
|
(658)
|
(198)
|
(583)
|
(350)
|
2 456
|
(2 478)
|
2 377
|
17 149
|
(1 633)
|
1 665
|
(10 592)
|
(29 988)
|
(14 599)
|
(14 147)
|
(5 254)
|
(920)
|
827
|
2 006
|
(73)
|
1 310
|
1 899
|
(2 674)
|
1 505
|
1 649
|
1 102
|
5 054
|
1 993
|
2 536
|
(8 065)
|
(8 164)
|
(10 297)
|
(11 991)
|
(2 224)
|
(573)
|
6 540
|
6 772
|
5 020
|
(344)
|
(4 312)
|
(3 795)
|
(2 162)
|
91
|
2 130
|
4 116
|
4 142
|
6 574
|
(1 009)
|
(3 487)
|
(6 715)
|
(8 452)
|
(4 761)
|
(5 543)
|
(41)
|
1 187
|
188
|
4 662
|
648
|
2 111
|
8 840
|
5 600
|
|
| Cash from Operating Activities |
9 630
N/A
|
12 165
+26%
|
11 238
-8%
|
10 888
-3%
|
10 141
-7%
|
10 444
+3%
|
10 669
+2%
|
15 592
+46%
|
9 352
-40%
|
12 840
+37%
|
28 913
+125%
|
9 095
-69%
|
12 975
+43%
|
462
-96%
|
(21 039)
N/A
|
(8 546)
+59%
|
(6 503)
+24%
|
2 066
N/A
|
8 558
+314%
|
13 088
+53%
|
14 204
+9%
|
12 364
-13%
|
14 571
+18%
|
14 447
-1%
|
9 856
-32%
|
14 438
+46%
|
13 854
-4%
|
12 052
-13%
|
16 166
+34%
|
14 026
-13%
|
15 669
+12%
|
8 572
-45%
|
6 955
-19%
|
4 041
-42%
|
1 540
-62%
|
9 520
+518%
|
12 516
+31%
|
19 969
+60%
|
18 912
-5%
|
16 474
-13%
|
12 041
-27%
|
6 076
-50%
|
6 872
+13%
|
8 146
+19%
|
11 330
+39%
|
15 150
+34%
|
17 348
+15%
|
20 921
+21%
|
21 518
+3%
|
13 936
-35%
|
11 254
-19%
|
5 727
-49%
|
2 675
-53%
|
4 938
+85%
|
4 783
-3%
|
10 293
+115%
|
11 556
+12%
|
10 545
-9%
|
13 657
+30%
|
8 261
-40%
|
10 365
+25%
|
17 084
+65%
|
12 297
-28%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 100)
|
(5 062)
|
(2 534)
|
(10 375)
|
(18 309)
|
(20 947)
|
(21 773)
|
(25 529)
|
(27 840)
|
(36 512)
|
(34 553)
|
(28 634)
|
(34 674)
|
(26 732)
|
(31 773)
|
(25 759)
|
(9 229)
|
(5 723)
|
(650)
|
(835)
|
(1 225)
|
(1 646)
|
(1 534)
|
(2 086)
|
(7 806)
|
(8 338)
|
(9 516)
|
(9 068)
|
(2 445)
|
(1 511)
|
(471)
|
(431)
|
(1 628)
|
(2 299)
|
(2 417)
|
(2 175)
|
(1 079)
|
(386)
|
(599)
|
(601)
|
(657)
|
(1 149)
|
(1 576)
|
(2 817)
|
(3 068)
|
(2 915)
|
(2 232)
|
(1 034)
|
(1 058)
|
(1 129)
|
(1 497)
|
(1 880)
|
(1 909)
|
(1 990)
|
(1 473)
|
(1 434)
|
(1 091)
|
(898)
|
(1 091)
|
(711)
|
(1 166)
|
(1 234)
|
(1 723)
|
|
| Other Items |
(2 584)
|
(4 447)
|
285
|
3 705
|
3 340
|
4 292
|
(1 950)
|
3 549
|
17 814
|
26 390
|
9 440
|
(3 489)
|
36 627
|
41 460
|
52 836
|
59 714
|
7 138
|
(6 276)
|
(860)
|
(6 680)
|
(7 795)
|
(9 013)
|
(9 032)
|
(11 044)
|
(1 505)
|
(1)
|
(892)
|
7 009
|
(6 514)
|
(9 478)
|
(7 881)
|
(8 367)
|
(6 696)
|
(4 126)
|
(4 644)
|
(3 849)
|
306
|
(6 573)
|
(9 229)
|
(10 224)
|
(12 649)
|
1 530
|
(3 971)
|
(3 101)
|
3 394
|
(10 962)
|
(2 844)
|
(10 322)
|
(10 045)
|
(13 363)
|
(20 973)
|
(14 212)
|
(17 129)
|
(9 574)
|
2 231
|
(7 995)
|
(9 575)
|
(9 885)
|
(13 791)
|
(3 759)
|
9 447
|
1 005
|
764
|
|
| Cash from Investing Activities |
(7 684)
N/A
|
(9 509)
-24%
|
(2 248)
+76%
|
(6 669)
-197%
|
(14 969)
-124%
|
(16 655)
-11%
|
(23 723)
-42%
|
(21 979)
+7%
|
(10 026)
+54%
|
(10 122)
-1%
|
(25 112)
-148%
|
(32 124)
-28%
|
1 953
N/A
|
14 727
+654%
|
21 063
+43%
|
33 956
+61%
|
(2 090)
N/A
|
(11 997)
-474%
|
(1 510)
+87%
|
(7 515)
-398%
|
(9 021)
-20%
|
(10 660)
-18%
|
(10 567)
+1%
|
(13 131)
-24%
|
(9 312)
+29%
|
(8 340)
+10%
|
(10 410)
-25%
|
(2 060)
+80%
|
(8 959)
-335%
|
(10 989)
-23%
|
(8 352)
+24%
|
(8 799)
-5%
|
(8 324)
+5%
|
(6 425)
+23%
|
(7 060)
-10%
|
(6 023)
+15%
|
(772)
+87%
|
(6 958)
-801%
|
(9 827)
-41%
|
(10 824)
-10%
|
(13 306)
-23%
|
381
N/A
|
(5 547)
N/A
|
(5 919)
-7%
|
326
N/A
|
(13 877)
N/A
|
(5 076)
+63%
|
(11 354)
-124%
|
(11 103)
+2%
|
(14 492)
-31%
|
(22 470)
-55%
|
(16 092)
+28%
|
(19 039)
-18%
|
(11 564)
+39%
|
758
N/A
|
(9 429)
N/A
|
(10 665)
-13%
|
(10 784)
-1%
|
(14 882)
-38%
|
(4 470)
+70%
|
8 281
N/A
|
(229)
N/A
|
(959)
-319%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
11 624
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
783
|
813
|
813
|
813
|
40
|
0
|
10
|
10
|
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
|
|
| Cash Paid for Dividends |
(2 383)
|
(4 766)
|
(2 383)
|
(2 383)
|
(2 383)
|
(3 311)
|
(3 311)
|
(3 311)
|
(3 311)
|
0
|
(2 980)
|
(2 980)
|
(2 980)
|
0
|
(3 987)
|
(3 987)
|
(3 987)
|
(3 987)
|
(3 311)
|
(3 311)
|
(3 311)
|
0
|
(3 311)
|
(3 311)
|
(3 311)
|
0
|
(3 311)
|
(3 311)
|
(3 311)
|
(5 416)
|
(2 105)
|
(2 105)
|
(2 105)
|
(3 311)
|
(3 311)
|
(3 311)
|
(3 311)
|
(3 307)
|
(3 307)
|
(3 307)
|
(3 311)
|
(2 653)
|
(2 653)
|
(2 653)
|
(2 656)
|
(1 993)
|
(2 000)
|
(2 000)
|
(1 993)
|
0
|
(2 670)
|
(2 670)
|
(2 670)
|
0
|
(2 649)
|
(2 649)
|
(2 649)
|
0
|
(2 666)
|
(2 666)
|
(2 666)
|
0
|
(2 666)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
1 850
|
2 943
|
3 074
|
3 074
|
1 239
|
266
|
525
|
15
|
0
|
0
|
(510)
|
0
|
0
|
0
|
(50)
|
(50)
|
(350)
|
0
|
(397)
|
(449)
|
(99)
|
(249)
|
166
|
218
|
212
|
372
|
238
|
167
|
54
|
(497)
|
(425)
|
(442)
|
(472)
|
(248)
|
(52)
|
23
|
(2)
|
(120)
|
(313)
|
(367)
|
(322)
|
(317)
|
(312)
|
(335)
|
(280)
|
(325)
|
(295)
|
(294)
|
(358)
|
(543)
|
(357)
|
|
| Cash from Financing Activities |
(2 383)
N/A
|
(4 766)
-100%
|
(2 383)
+50%
|
(2 383)
N/A
|
9 241
N/A
|
8 313
-10%
|
8 313
N/A
|
8 323
+0%
|
(3 311)
N/A
|
0
N/A
|
(2 980)
N/A
|
16 310
N/A
|
(1 130)
N/A
|
(37)
+97%
|
(913)
-2 368%
|
(20 213)
-2 114%
|
(2 748)
+86%
|
(3 721)
-35%
|
(2 786)
+25%
|
(3 296)
-18%
|
(2 528)
+23%
|
(2 618)
-4%
|
(3 008)
-15%
|
(2 498)
+17%
|
(3 271)
-31%
|
(3 301)
-1%
|
(3 351)
-2%
|
(3 351)
N/A
|
(3 661)
-9%
|
(5 416)
-48%
|
(2 502)
+54%
|
(2 554)
-2%
|
(2 204)
+14%
|
(3 560)
-62%
|
(3 145)
+12%
|
(3 093)
+2%
|
(3 099)
0%
|
(2 935)
+5%
|
(3 069)
-5%
|
(3 140)
-2%
|
(3 257)
-4%
|
(3 149)
+3%
|
(3 077)
+2%
|
(3 095)
-1%
|
(3 127)
-1%
|
(2 241)
+28%
|
(2 053)
+8%
|
(1 977)
+4%
|
(1 996)
-1%
|
(127)
+94%
|
(2 983)
-2 241%
|
(3 036)
-2%
|
(2 991)
+1%
|
(2 987)
+0%
|
(2 961)
+1%
|
(2 983)
-1%
|
(2 929)
+2%
|
(2 973)
-2%
|
(2 961)
+0%
|
(2 960)
+0%
|
(3 024)
-2%
|
(3 209)
-6%
|
(3 024)
+6%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(437)
N/A
|
(2 110)
-383%
|
6 607
N/A
|
1 836
-72%
|
4 413
+140%
|
2 102
-52%
|
(4 741)
N/A
|
1 936
N/A
|
(3 985)
N/A
|
2 718
N/A
|
821
-70%
|
(6 719)
N/A
|
13 798
N/A
|
15 152
+10%
|
(889)
N/A
|
5 197
N/A
|
(11 341)
N/A
|
(13 652)
-20%
|
4 262
N/A
|
2 277
-47%
|
2 655
+17%
|
(914)
N/A
|
996
N/A
|
(1 182)
N/A
|
(2 727)
-131%
|
2 797
N/A
|
93
-97%
|
6 641
+7 041%
|
3 546
-47%
|
(2 379)
N/A
|
4 815
N/A
|
(2 781)
N/A
|
(3 573)
-28%
|
(5 944)
-66%
|
(8 665)
-46%
|
404
N/A
|
8 645
+2 040%
|
10 076
+17%
|
6 016
-40%
|
2 510
-58%
|
(4 522)
N/A
|
3 308
N/A
|
(1 752)
N/A
|
(868)
+50%
|
8 529
N/A
|
(968)
N/A
|
10 220
N/A
|
7 590
-26%
|
8 419
+11%
|
(683)
N/A
|
(14 199)
-1 979%
|
(13 402)
+6%
|
(19 355)
-44%
|
(9 613)
+50%
|
2 580
N/A
|
(2 119)
N/A
|
(2 038)
+4%
|
(3 212)
-58%
|
(4 186)
-30%
|
831
N/A
|
15 621
+1 780%
|
13 645
-13%
|
8 314
-39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4 530
N/A
|
7 103
+57%
|
8 704
+23%
|
513
-94%
|
(8 168)
N/A
|
(10 503)
-29%
|
(11 104)
-6%
|
(9 937)
+11%
|
(18 488)
-86%
|
(23 672)
-28%
|
(5 640)
+76%
|
(19 539)
-246%
|
(21 699)
-11%
|
(26 270)
-21%
|
(52 812)
-101%
|
(34 305)
+35%
|
(15 732)
+54%
|
(3 657)
+77%
|
7 908
N/A
|
12 253
+55%
|
12 979
+6%
|
10 718
-17%
|
13 037
+22%
|
12 361
-5%
|
2 050
-83%
|
6 100
+198%
|
4 338
-29%
|
2 984
-31%
|
13 721
+360%
|
12 515
-9%
|
15 198
+21%
|
8 141
-46%
|
5 327
-35%
|
1 742
-67%
|
(877)
N/A
|
7 345
N/A
|
11 437
+56%
|
19 583
+71%
|
18 313
-6%
|
15 873
-13%
|
11 384
-28%
|
4 927
-57%
|
5 296
+7%
|
5 329
+1%
|
8 262
+55%
|
12 236
+48%
|
15 116
+24%
|
19 887
+32%
|
20 460
+3%
|
12 807
-37%
|
9 757
-24%
|
3 847
-61%
|
766
-80%
|
2 948
+285%
|
3 310
+12%
|
8 859
+168%
|
10 466
+18%
|
9 647
-8%
|
12 566
+30%
|
7 550
-40%
|
9 199
+22%
|
15 849
+72%
|
10 573
-33%
|
|