YoungLimWon SoftLab Co Ltd
KOSDAQ:060850
Cash Flow Statement
Cash Flow Statement
YoungLimWon SoftLab Co Ltd
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
5 692
|
7 661
|
4 864
|
2 108
|
2 930
|
3 815
|
4 937
|
8 009
|
8 912
|
9 128
|
7 149
|
5 662
|
5 566
|
(946)
|
(1 305)
|
1 198
|
3 280
|
3 864
|
6 239
|
6 928
|
|
| Depreciation & Amortization |
733
|
882
|
597
|
648
|
721
|
790
|
862
|
912
|
938
|
950
|
988
|
1 007
|
1 033
|
(11)
|
(25)
|
219
|
998
|
964
|
924
|
894
|
|
| Other Non-Cash Items |
3 423
|
3 813
|
2 753
|
2 622
|
1 151
|
1 217
|
1 205
|
1 428
|
1 084
|
566
|
905
|
311
|
372
|
228
|
398
|
569
|
961
|
1 325
|
(245)
|
(1 951)
|
|
| Cash Taxes Paid |
(11)
|
(7)
|
0
|
17
|
84
|
89
|
89
|
99
|
118
|
154
|
162
|
219
|
273
|
(44)
|
(119)
|
(17)
|
336
|
548
|
594
|
845
|
|
| Cash Interest Paid |
347
|
384
|
193
|
166
|
125
|
111
|
106
|
100
|
104
|
114
|
140
|
170
|
168
|
(45)
|
(70)
|
(35)
|
74
|
89
|
113
|
103
|
|
| Change in Working Capital |
(2 424)
|
(6 628)
|
(5 412)
|
(1 401)
|
(5 019)
|
(2 484)
|
(1 577)
|
(4 673)
|
(1 541)
|
(2 221)
|
(2 053)
|
(1 129)
|
(2 167)
|
(49)
|
(121)
|
(2 889)
|
(413)
|
387
|
(5 781)
|
2 530
|
|
| Cash from Operating Activities |
7 424
N/A
|
5 728
-23%
|
2 802
-51%
|
3 977
+42%
|
(217)
N/A
|
3 339
N/A
|
5 427
+63%
|
5 675
+5%
|
9 393
+66%
|
8 422
-10%
|
6 989
-17%
|
5 851
-16%
|
4 804
-18%
|
(778)
N/A
|
(1 054)
-35%
|
(903)
+14%
|
4 826
N/A
|
6 541
+36%
|
1 138
-83%
|
8 400
+638%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(199)
|
(331)
|
(1 790)
|
(2 315)
|
(2 959)
|
(2 862)
|
(2 908)
|
(2 634)
|
(1 974)
|
(2 343)
|
(1 909)
|
(2 729)
|
(2 793)
|
616
|
(1 784)
|
(2 258)
|
(5 302)
|
(7 514)
|
(7 491)
|
(11 210)
|
|
| Other Items |
(3 476)
|
(7 084)
|
(4 323)
|
(5 651)
|
(5 176)
|
(2 183)
|
(1 884)
|
(1 292)
|
(1 098)
|
(1 872)
|
(1 794)
|
(2 266)
|
(2 629)
|
184
|
1 031
|
(653)
|
742
|
2 299
|
1 640
|
3 312
|
|
| Cash from Investing Activities |
(3 675)
N/A
|
(7 415)
-102%
|
(6 113)
+18%
|
(7 966)
-30%
|
(8 135)
-2%
|
(5 045)
+38%
|
(4 792)
+5%
|
(3 927)
+18%
|
(3 073)
+22%
|
(4 215)
-37%
|
(3 702)
+12%
|
(4 995)
-35%
|
(5 422)
-9%
|
800
N/A
|
(753)
N/A
|
(2 911)
-287%
|
(4 560)
-57%
|
(5 215)
-14%
|
(5 851)
-12%
|
(7 898)
-35%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
21 484
|
19 397
|
0
|
0
|
0
|
(626)
|
(1 075)
|
(1 075)
|
(1 075)
|
(449)
|
0
|
0
|
(745)
|
(745)
|
1 124
|
(745)
|
0
|
(77)
|
(2 846)
|
|
| Net Issuance of Debt |
(2 192)
|
(2 255)
|
(248)
|
(3 768)
|
(3 789)
|
(3 813)
|
(3 842)
|
(1 872)
|
(395)
|
(405)
|
(419)
|
(2 431)
|
(2 437)
|
2 007
|
2 017
|
1 918
|
2 592
|
3 889
|
7 667
|
8 983
|
|
| Cash Paid for Dividends |
(160)
|
0
|
0
|
0
|
(650)
|
(650)
|
(650)
|
0
|
(888)
|
(888)
|
(888)
|
0
|
(1 124)
|
0
|
(638)
|
(638)
|
(638)
|
0
|
(650)
|
(650)
|
|
| Cash from Financing Activities |
(265)
N/A
|
19 229
N/A
|
19 149
0%
|
15 630
-18%
|
15 118
-3%
|
(4 464)
N/A
|
(5 119)
-15%
|
(3 597)
+30%
|
(2 358)
+34%
|
(2 368)
0%
|
(1 756)
+26%
|
(3 319)
-89%
|
(3 561)
-7%
|
1 263
N/A
|
1 759
+39%
|
3 529
+101%
|
1 210
-66%
|
3 251
+169%
|
6 939
+113%
|
5 486
-21%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4 501
|
(19)
|
(173)
|
19 926
|
(4 657)
|
(16)
|
133
|
(4 220)
|
213
|
452
|
31
|
(15 668)
|
(67)
|
(47)
|
(32)
|
47
|
312
|
316
|
174
|
184
|
|
| Net Change in Cash |
7 986
N/A
|
17 524
+119%
|
15 665
-11%
|
31 567
+102%
|
2 109
-93%
|
(6 186)
N/A
|
(4 352)
+30%
|
(6 068)
-39%
|
4 174
N/A
|
2 291
-45%
|
1 562
-32%
|
(18 131)
N/A
|
(4 246)
+77%
|
1 238
N/A
|
(80)
N/A
|
(239)
-199%
|
1 787
N/A
|
4 893
+174%
|
2 399
-51%
|
6 172
+157%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
7 225
N/A
|
5 397
-25%
|
1 012
-81%
|
1 662
+64%
|
(3 175)
N/A
|
476
N/A
|
2 519
+429%
|
3 041
+21%
|
7 418
+144%
|
6 079
-18%
|
5 081
-16%
|
3 122
-39%
|
2 011
-36%
|
(162)
N/A
|
(2 837)
-1 651%
|
(3 162)
-11%
|
(477)
+85%
|
(973)
-104%
|
(6 353)
-553%
|
(2 810)
+56%
|
|