RFTech Co Ltd
KOSDAQ:061040
Cash Flow Statement
Cash Flow Statement
RFTech 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 |
23 525
|
23 688
|
23 110
|
16 686
|
3 553
|
(83)
|
(7 122)
|
(8 535)
|
(6 974)
|
(5 308)
|
(2 074)
|
8 098
|
5 670
|
5 094
|
5 907
|
(3 445)
|
9 756
|
10 895
|
12 786
|
15 472
|
3 734
|
3 113
|
6 410
|
2 784
|
6 607
|
5 164
|
(13 746)
|
5 988
|
(1 807)
|
15 344
|
2 002
|
(20 194)
|
(30 890)
|
(36 251)
|
(16 477)
|
(6 149)
|
17 457
|
9 992
|
19 513
|
28 401
|
12 009
|
11 432
|
3 456
|
(4 668)
|
1 528
|
1 076
|
8 014
|
1 438
|
(20 271)
|
(31 740)
|
(38 507)
|
(41 705)
|
|
| Depreciation & Amortization |
4 605
|
4 911
|
5 996
|
6 278
|
6 697
|
7 593
|
7 385
|
7 668
|
8 080
|
7 881
|
8 607
|
8 886
|
8 706
|
8 653
|
8 303
|
7 837
|
7 455
|
6 896
|
6 663
|
6 379
|
6 217
|
6 085
|
5 864
|
5 664
|
5 316
|
5 052
|
5 265
|
6 528
|
6 409
|
7 201
|
7 836
|
7 141
|
7 984
|
8 164
|
8 038
|
8 439
|
8 924
|
9 187
|
9 569
|
9 739
|
10 139
|
10 580
|
11 248
|
11 862
|
12 088
|
12 419
|
12 209
|
12 499
|
12 870
|
13 113
|
13 269
|
12 977
|
|
| Change in Deffered Taxes |
1 276
|
1 769
|
1 165
|
1 850
|
(1 083)
|
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
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
615
|
927
|
1 241
|
1 559
|
1 100
|
1 073
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
372
|
623
|
867
|
1 111
|
992
|
990
|
|
| Other Non-Cash Items |
8 833
|
5 985
|
6 963
|
2 959
|
6 069
|
7 847
|
8 196
|
5 298
|
6 682
|
7 453
|
6 009
|
6 994
|
5 342
|
6 074
|
5 255
|
6 702
|
175
|
(1 671)
|
(1 590)
|
(1 174)
|
4 995
|
5 177
|
7
|
(550)
|
(731)
|
(38)
|
22 391
|
15 198
|
28 404
|
12 793
|
26 162
|
45 724
|
50 078
|
57 405
|
35 003
|
22 302
|
2 352
|
9 342
|
1 702
|
4 527
|
16 055
|
14 943
|
18 882
|
14 998
|
9 442
|
11 257
|
12 270
|
14 572
|
32 486
|
21 149
|
15 765
|
12 959
|
|
| Cash Taxes Paid |
4 933
|
5 446
|
6 516
|
7 106
|
3 625
|
4 443
|
2 085
|
1 122
|
2 060
|
1 488
|
2 211
|
2 820
|
2 978
|
3 688
|
4 538
|
3 508
|
4 034
|
2 978
|
1 420
|
1 664
|
1 525
|
1 594
|
1 423
|
1 534
|
991
|
1 195
|
1 009
|
1 203
|
1 502
|
2 347
|
2 080
|
3 652
|
4 067
|
2 499
|
3 302
|
1 840
|
1 480
|
1 637
|
888
|
766
|
397
|
3 040
|
3 405
|
3 678
|
4 371
|
3 600
|
4 055
|
3 560
|
3 310
|
4 106
|
3 241
|
3 409
|
|
| Cash Interest Paid |
1 931
|
2 196
|
2 262
|
3 056
|
943
|
956
|
2 061
|
1 794
|
1 997
|
2 442
|
2 440
|
2 117
|
2 836
|
2 957
|
2 871
|
2 989
|
1 127
|
427
|
(286)
|
509
|
1 662
|
1 826
|
1 583
|
740
|
1 026
|
844
|
1 411
|
1 716
|
1 983
|
2 076
|
2 723
|
2 364
|
2 287
|
2 168
|
894
|
788
|
406
|
169
|
593
|
850
|
881
|
1 328
|
2 219
|
2 962
|
4 264
|
4 761
|
4 967
|
4 950
|
4 988
|
5 518
|
5 916
|
5 924
|
|
| Change in Working Capital |
(24 495)
|
(12 861)
|
2 373
|
(19 535)
|
(5 416)
|
(22 710)
|
(29 122)
|
(9 851)
|
6 326
|
6 107
|
(219)
|
3 879
|
1 087
|
7 691
|
11 464
|
3 728
|
2 334
|
(16 640)
|
(14 307)
|
(15 841)
|
(19 077)
|
(4 668)
|
(4 690)
|
1 565
|
1 831
|
2 029
|
(2 721)
|
(19 524)
|
(20 699)
|
(17 595)
|
(13 954)
|
(6 812)
|
(12 826)
|
(5 624)
|
(13 618)
|
(16 251)
|
(11 632)
|
(20 171)
|
(19 872)
|
(16 444)
|
(15 008)
|
(15 268)
|
(8 802)
|
(5 276)
|
2 718
|
9 393
|
(5 748)
|
(7 287)
|
44
|
4 805
|
16 359
|
27 008
|
|
| Cash from Operating Activities |
13 743
N/A
|
23 491
+71%
|
39 606
+69%
|
8 237
-79%
|
9 820
+19%
|
(8 609)
N/A
|
(21 567)
-151%
|
(6 399)
+70%
|
14 114
N/A
|
16 131
+14%
|
12 322
-24%
|
27 858
+126%
|
20 805
-25%
|
27 512
+32%
|
30 929
+12%
|
14 821
-52%
|
19 720
+33%
|
(520)
N/A
|
3 553
N/A
|
4 836
+36%
|
(4 130)
N/A
|
9 707
N/A
|
7 592
-22%
|
9 465
+25%
|
13 022
+38%
|
12 207
-6%
|
11 186
-8%
|
8 189
-27%
|
12 307
+50%
|
17 743
+44%
|
22 047
+24%
|
25 858
+17%
|
14 344
-45%
|
23 692
+65%
|
12 943
-45%
|
8 340
-36%
|
17 080
+105%
|
8 328
-51%
|
10 891
+31%
|
26 202
+141%
|
23 194
-11%
|
21 688
-6%
|
24 783
+14%
|
16 916
-32%
|
25 776
+52%
|
34 145
+32%
|
26 744
-22%
|
21 221
-21%
|
25 129
+18%
|
7 327
-71%
|
6 885
-6%
|
11 239
+63%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25 020)
|
(19 836)
|
(13 631)
|
(13 495)
|
(15 603)
|
(14 498)
|
(12 874)
|
(11 757)
|
(12 725)
|
(11 969)
|
(13 174)
|
(14 182)
|
(14 691)
|
(12 136)
|
(10 782)
|
(9 565)
|
(5 401)
|
(5 689)
|
(5 141)
|
(4 077)
|
(7 874)
|
(8 236)
|
(8 791)
|
(8 472)
|
(8 909)
|
(12 330)
|
(13 356)
|
(33 801)
|
(32 695)
|
(29 924)
|
(33 085)
|
(27 291)
|
(16 425)
|
(15 657)
|
(15 382)
|
(5 292)
|
(25 627)
|
(27 690)
|
(31 714)
|
(30 520)
|
(33 168)
|
(35 962)
|
(36 149)
|
(43 819)
|
(36 241)
|
(42 036)
|
(43 507)
|
(39 788)
|
(31 375)
|
(20 621)
|
(9 807)
|
(7 354)
|
|
| Other Items |
10 648
|
15 090
|
9 421
|
8 660
|
6 024
|
2 033
|
(71)
|
844
|
(300)
|
(1 681)
|
746
|
2 402
|
7 102
|
6 116
|
10 479
|
12 804
|
6 152
|
4 842
|
(4 165)
|
(4 312)
|
(2 950)
|
939
|
15 319
|
11 408
|
7 076
|
14 938
|
(34 325)
|
(21 547)
|
(20 856)
|
(56 429)
|
(12 114)
|
(10 175)
|
(6 468)
|
5 212
|
13 649
|
192
|
8 548
|
23 413
|
10 383
|
4 668
|
(4 187)
|
(7 710)
|
(6 377)
|
(23 616)
|
(26 902)
|
(29 554)
|
(54 313)
|
(41 141)
|
(28 126)
|
(22 035)
|
(7 044)
|
714
|
|
| Cash from Investing Activities |
(14 372)
N/A
|
(4 746)
+67%
|
(4 210)
+11%
|
(4 835)
-15%
|
(9 579)
-98%
|
(12 464)
-30%
|
(12 945)
-4%
|
(10 912)
+16%
|
(13 025)
-19%
|
(13 651)
-5%
|
(12 428)
+9%
|
(11 781)
+5%
|
(7 589)
+36%
|
(6 020)
+21%
|
(303)
+95%
|
3 239
N/A
|
751
-77%
|
(847)
N/A
|
(9 306)
-999%
|
(8 389)
+10%
|
(10 823)
-29%
|
(7 296)
+33%
|
6 529
N/A
|
2 937
-55%
|
(1 833)
N/A
|
2 607
N/A
|
(47 681)
N/A
|
(55 348)
-16%
|
(53 551)
+3%
|
(86 352)
-61%
|
(45 199)
+48%
|
(37 466)
+17%
|
(22 893)
+39%
|
(10 445)
+54%
|
(1 733)
+83%
|
(5 101)
-194%
|
(17 079)
-235%
|
(4 277)
+75%
|
(21 331)
-399%
|
(25 852)
-21%
|
(37 354)
-44%
|
(43 672)
-17%
|
(42 526)
+3%
|
(67 434)
-59%
|
(63 143)
+6%
|
(71 590)
-13%
|
(97 820)
-37%
|
(80 929)
+17%
|
(59 502)
+26%
|
(42 656)
+28%
|
(16 851)
+60%
|
(6 640)
+61%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
176
|
441
|
441
|
353
|
265
|
0
|
60
|
60
|
60
|
0
|
14 138
|
14 138
|
14 138
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
(679)
|
(1 947)
|
(2 908)
|
(2 908)
|
0
|
0
|
0
|
0
|
0
|
(750)
|
0
|
1 999
|
16 242
|
0
|
0
|
0
|
0
|
0
|
107
|
107
|
0
|
0
|
0
|
0
|
0
|
(984)
|
(984)
|
(2 747)
|
0
|
(1 965)
|
(1 965)
|
|
| Net Issuance of Debt |
2 842
|
688
|
3 541
|
5 915
|
12 248
|
18 792
|
22 392
|
10 667
|
8 666
|
1 652
|
(17 689)
|
(13 760)
|
(22 715)
|
(22 796)
|
(15 860)
|
(1 874)
|
(3 551)
|
1 910
|
25 879
|
24 945
|
23 477
|
20 464
|
(2 673)
|
(8 571)
|
(12 267)
|
35 909
|
44 646
|
41 982
|
52 703
|
10 571
|
(3 238)
|
(2 582)
|
(3 197)
|
(18 892)
|
(7 776)
|
(4 808)
|
2 549
|
12 226
|
9 931
|
11 994
|
26 244
|
26 886
|
37 425
|
82 008
|
67 143
|
66 238
|
63 010
|
20 003
|
12 612
|
8 799
|
2 933
|
(4 507)
|
|
| Cash Paid for Dividends |
(1 031)
|
0
|
(1 041)
|
(1 041)
|
(1 041)
|
0
|
(1 056)
|
(1 056)
|
(1 056)
|
0
|
(528)
|
(528)
|
(528)
|
0
|
(635)
|
(635)
|
(635)
|
0
|
0
|
0
|
0
|
0
|
(952)
|
(952)
|
(952)
|
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 |
(3 580)
|
(5 582)
|
(5 032)
|
500
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
109
|
0
|
0
|
0
|
(10)
|
(19)
|
(19)
|
(12)
|
(2)
|
(2 317)
|
7
|
0
|
39
|
2 324
|
12
|
102
|
93
|
707
|
850
|
(49)
|
529
|
(36)
|
(191)
|
618
|
10
|
0
|
(5)
|
(5)
|
0
|
156
|
228
|
268
|
268
|
(248)
|
120
|
215
|
215
|
408
|
135
|
0
|
|
| Cash from Financing Activities |
(1 593)
N/A
|
(5 483)
-244%
|
(2 092)
+62%
|
5 726
N/A
|
11 507
+101%
|
18 771
+63%
|
21 440
+14%
|
9 669
-55%
|
7 669
-21%
|
655
-91%
|
(4 079)
N/A
|
(42)
+99%
|
(8 996)
-21 319%
|
(9 077)
-1%
|
(16 386)
-81%
|
(2 508)
+85%
|
(4 202)
-68%
|
1 250
N/A
|
25 855
+1 968%
|
24 926
-4%
|
23 475
-6%
|
17 469
-26%
|
(5 566)
N/A
|
(12 430)
-123%
|
(16 088)
-29%
|
35 051
N/A
|
43 697
+25%
|
42 084
-4%
|
52 796
+25%
|
11 278
-79%
|
(3 138)
N/A
|
(2 631)
+16%
|
(670)
+75%
|
(1 936)
-189%
|
(5 219)
-170%
|
(2 192)
+58%
|
2 559
N/A
|
(2 767)
N/A
|
9 926
N/A
|
12 096
+22%
|
26 351
+118%
|
27 154
+3%
|
37 765
+39%
|
82 281
+118%
|
67 411
-18%
|
65 990
-2%
|
62 146
-6%
|
19 233
-69%
|
10 080
-48%
|
6 460
-36%
|
1 103
-83%
|
(6 473)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2 222)
N/A
|
13 262
N/A
|
33 304
+151%
|
9 128
-73%
|
11 748
+29%
|
(2 302)
N/A
|
(13 072)
-468%
|
(7 642)
+42%
|
8 758
N/A
|
3 135
-64%
|
(4 185)
N/A
|
16 035
N/A
|
4 220
-74%
|
12 415
+194%
|
14 240
+15%
|
15 552
+9%
|
16 269
+5%
|
(117)
N/A
|
20 102
N/A
|
21 373
+6%
|
8 522
-60%
|
19 880
+133%
|
8 555
-57%
|
(28)
N/A
|
(4 899)
-17 396%
|
49 865
N/A
|
7 202
-86%
|
(5 075)
N/A
|
11 552
N/A
|
(57 331)
N/A
|
(26 290)
+54%
|
(14 239)
+46%
|
(9 219)
+35%
|
11 311
N/A
|
5 991
-47%
|
1 048
-83%
|
2 560
+144%
|
1 284
-50%
|
(514)
N/A
|
12 446
N/A
|
12 191
-2%
|
5 170
-58%
|
20 023
+287%
|
31 763
+59%
|
30 044
-5%
|
28 545
-5%
|
(8 930)
N/A
|
(40 475)
-353%
|
(24 292)
+40%
|
(28 868)
-19%
|
(8 863)
+69%
|
(1 873)
+79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11 277)
N/A
|
3 655
N/A
|
25 975
+611%
|
(5 258)
N/A
|
(5 783)
-10%
|
(23 107)
-300%
|
(34 441)
-49%
|
(18 156)
+47%
|
1 389
N/A
|
4 162
+200%
|
(852)
N/A
|
13 676
N/A
|
6 114
-55%
|
15 376
+151%
|
20 147
+31%
|
5 256
-74%
|
14 319
+172%
|
(6 209)
N/A
|
(1 588)
+74%
|
759
N/A
|
(12 004)
N/A
|
1 471
N/A
|
(1 199)
N/A
|
993
N/A
|
4 113
+314%
|
(123)
N/A
|
(2 170)
-1 664%
|
(25 612)
-1 080%
|
(20 388)
+20%
|
(12 181)
+40%
|
(11 038)
+9%
|
(1 433)
+87%
|
(2 081)
-45%
|
8 035
N/A
|
(2 439)
N/A
|
3 048
N/A
|
(8 547)
N/A
|
(19 362)
-127%
|
(20 822)
-8%
|
(4 318)
+79%
|
(9 974)
-131%
|
(14 274)
-43%
|
(11 366)
+20%
|
(26 903)
-137%
|
(10 465)
+61%
|
(7 891)
+25%
|
(16 763)
-112%
|
(18 567)
-11%
|
(6 246)
+66%
|
(13 294)
-113%
|
(2 922)
+78%
|
3 885
N/A
|
|