Uju Electronics Co Ltd
KOSDAQ:065680
Cash Flow Statement
Cash Flow Statement
Uju Electronics Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
13 747
|
13 925
|
6 119
|
5 937
|
8 741
|
7 875
|
11 574
|
13 074
|
12 857
|
12 145
|
14 602
|
13 824
|
13 989
|
12 424
|
11 063
|
12 252
|
10 545
|
9 599
|
3 785
|
402
|
473
|
1 599
|
7 822
|
7 257
|
11 787
|
11 495
|
10 562
|
12 892
|
12 902
|
15 734
|
20 331
|
21 606
|
16 699
|
18 292
|
17 203
|
14 399
|
12 219
|
7 476
|
3 102
|
2 824
|
5 616
|
|
Depreciation & Amortization |
19 592
|
19 185
|
18 114
|
16 843
|
15 596
|
16 312
|
14 974
|
14 510
|
13 534
|
12 274
|
12 772
|
12 433
|
13 601
|
13 537
|
13 643
|
13 951
|
13 165
|
13 436
|
13 665
|
14 298
|
14 186
|
15 264
|
14 572
|
13 954
|
14 544
|
12 905
|
15 662
|
16 072
|
16 926
|
18 559
|
17 624
|
18 677
|
18 644
|
17 795
|
16 990
|
15 915
|
15 031
|
14 608
|
14 067
|
13 798
|
12 801
|
|
Change in Deffered Taxes |
1 082
|
(236)
|
0
|
0
|
0
|
178
|
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 |
4 901
|
5 511
|
2 907
|
2 499
|
4 263
|
3 927
|
5 666
|
8 996
|
4 967
|
5 591
|
4 374
|
1 336
|
5 654
|
4 329
|
4 374
|
1 958
|
(266)
|
(586)
|
(874)
|
1 406
|
2 533
|
4 977
|
5 761
|
6 923
|
7 069
|
8 052
|
7 295
|
5 571
|
4 070
|
3 089
|
3 963
|
6 176
|
7 639
|
7 688
|
9 189
|
9 664
|
9 592
|
7 693
|
5 721
|
3 066
|
2 680
|
|
Cash Taxes Paid |
1 514
|
2 635
|
3 669
|
3 149
|
3 759
|
3 832
|
3 565
|
3 900
|
3 201
|
3 934
|
3 174
|
3 761
|
4 182
|
6 055
|
5 980
|
5 588
|
5 581
|
1 850
|
4 071
|
3 280
|
3 409
|
3 857
|
1 291
|
1 031
|
741
|
4 885
|
5 163
|
6 971
|
6 859
|
5 156
|
5 562
|
5 744
|
5 753
|
6 540
|
6 558
|
7 059
|
7 153
|
5 179
|
5 056
|
3 501
|
3 153
|
|
Cash Interest Paid |
612
|
743
|
848
|
752
|
731
|
611
|
521
|
596
|
640
|
633
|
646
|
623
|
652
|
632
|
615
|
618
|
603
|
585
|
684
|
1 122
|
895
|
1 107
|
1 020
|
818
|
914
|
813
|
740
|
443
|
516
|
358
|
261
|
280
|
265
|
356
|
421
|
646
|
1 020
|
1 542
|
2 105
|
2 506
|
2 902
|
|
Change in Working Capital |
1 321
|
(15 440)
|
2 458
|
11 538
|
6 655
|
8 582
|
1 477
|
(2 601)
|
1 478
|
(5 243)
|
(129)
|
8 705
|
(2 296)
|
(2 061)
|
(11 525)
|
(20 614)
|
(12 074)
|
(7 403)
|
4 409
|
(14 940)
|
(15 467)
|
(16 846)
|
(12 731)
|
15 622
|
6 062
|
12 599
|
(635)
|
(8 521)
|
(6 425)
|
(13 696)
|
(21 048)
|
(20 624)
|
(8 174)
|
(3 050)
|
(160)
|
(251)
|
1 885
|
(2 528)
|
4 205
|
11 560
|
(6 600)
|
|
Cash from Operating Activities |
39 561
N/A
|
21 863
-45%
|
29 597
+35%
|
36 721
+24%
|
35 254
-4%
|
36 872
+5%
|
33 690
-9%
|
33 978
+1%
|
32 836
-3%
|
24 825
-24%
|
31 619
+27%
|
36 298
+15%
|
30 948
-15%
|
28 229
-9%
|
17 555
-38%
|
7 545
-57%
|
11 369
+51%
|
15 045
+32%
|
20 984
+39%
|
1 165
-94%
|
1 725
+48%
|
4 993
+189%
|
15 425
+209%
|
43 757
+184%
|
39 463
-10%
|
45 053
+14%
|
32 883
-27%
|
26 016
-21%
|
27 473
+6%
|
23 686
-14%
|
20 870
-12%
|
25 834
+24%
|
34 808
+35%
|
40 725
+17%
|
43 221
+6%
|
39 727
-8%
|
38 728
-3%
|
27 248
-30%
|
27 095
-1%
|
31 248
+15%
|
14 497
-54%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(20 410)
|
(12 334)
|
(13 836)
|
(10 211)
|
(14 904)
|
(16 502)
|
(16 694)
|
(15 731)
|
(13 702)
|
(11 396)
|
(9 360)
|
(10 037)
|
(9 482)
|
(9 465)
|
(12 492)
|
(15 295)
|
(19 900)
|
(20 825)
|
(20 676)
|
(19 494)
|
(13 652)
|
(13 161)
|
(22 782)
|
(25 754)
|
(25 909)
|
(27 267)
|
(14 215)
|
(10 711)
|
(17 829)
|
(17 208)
|
(19 877)
|
(18 533)
|
(12 036)
|
(11 663)
|
(11 995)
|
(14 076)
|
(17 308)
|
(14 496)
|
(21 762)
|
(20 675)
|
(18 495)
|
|
Other Items |
(7 339)
|
(11 842)
|
(8 237)
|
(8 018)
|
(16 870)
|
(11 146)
|
(13 373)
|
(19 861)
|
4 841
|
3 470
|
(5 692)
|
3 230
|
(6 265)
|
(5 642)
|
(3 513)
|
3 852
|
(78)
|
(3 909)
|
145
|
(1 867)
|
9 591
|
31 505
|
22 084
|
9 006
|
6 178
|
(10 451)
|
1 505
|
10 780
|
(9 568)
|
(7 266)
|
(8 934)
|
(4 945)
|
659
|
(911)
|
(499)
|
(3 864)
|
3 030
|
15 159
|
14 848
|
6 265
|
15 084
|
|
Cash from Investing Activities |
(27 749)
N/A
|
(24 176)
+13%
|
(22 073)
+9%
|
(18 229)
+17%
|
(31 774)
-74%
|
(27 648)
+13%
|
(30 067)
-9%
|
(35 592)
-18%
|
(8 861)
+75%
|
(7 926)
+11%
|
(15 052)
-90%
|
(6 806)
+55%
|
(15 747)
-131%
|
(15 106)
+4%
|
(16 005)
-6%
|
(11 444)
+28%
|
(19 978)
-75%
|
(24 735)
-24%
|
(20 532)
+17%
|
(21 361)
-4%
|
(4 062)
+81%
|
18 344
N/A
|
(698)
N/A
|
(16 749)
-2 300%
|
(19 731)
-18%
|
(37 718)
-91%
|
(12 710)
+66%
|
70
N/A
|
(27 397)
N/A
|
(24 475)
+11%
|
(28 812)
-18%
|
(23 479)
+19%
|
(11 376)
+52%
|
(12 574)
-11%
|
(12 494)
+1%
|
(17 940)
-44%
|
(14 278)
+20%
|
664
N/A
|
(6 915)
N/A
|
(14 410)
-108%
|
(3 411)
+76%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(1 771)
|
(2 478)
|
(3 409)
|
(3 409)
|
(1 638)
|
(3 075)
|
(2 144)
|
(2 144)
|
(11 312)
|
(13 340)
|
(13 340)
|
(16 590)
|
(7 422)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 571)
|
(2 173)
|
(2 173)
|
(2 173)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
(4 279)
|
(4 279)
|
|
Net Issuance of Debt |
6 132
|
3 680
|
(2 596)
|
1 700
|
756
|
1 181
|
3 646
|
512
|
(330)
|
(298)
|
(404)
|
(62)
|
(8 373)
|
(9 581)
|
(2 989)
|
(3 923)
|
7 170
|
8 456
|
1 675
|
7 752
|
4 824
|
0
|
4 366
|
(740)
|
(661)
|
(233)
|
(251)
|
(472)
|
599
|
(345)
|
(502)
|
(635)
|
(2 236)
|
795
|
4 786
|
5 198
|
5 587
|
3 150
|
(1 081)
|
6 247
|
6 948
|
|
Cash Paid for Dividends |
(991)
|
(991)
|
(1 962)
|
(1 962)
|
(1 962)
|
0
|
(2 427)
|
(2 427)
|
(2 427)
|
0
|
(2 255)
|
(2 255)
|
(2 255)
|
(2 255)
|
(2 571)
|
(2 571)
|
(2 571)
|
(2 571)
|
(2 142)
|
(2 142)
|
(2 142)
|
(3 427)
|
(1 285)
|
(1 285)
|
(1 285)
|
(2 498)
|
(2 498)
|
(2 498)
|
(2 498)
|
(2 914)
|
(2 914)
|
(2 914)
|
(2 914)
|
(3 331)
|
(3 331)
|
(3 331)
|
(3 331)
|
(2 498)
|
(2 498)
|
(2 498)
|
(2 498)
|
|
Other |
0
|
498
|
302
|
(27)
|
0
|
(468)
|
(302)
|
143
|
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 from Financing Activities |
3 370
N/A
|
709
-79%
|
(7 665)
N/A
|
(3 698)
+52%
|
(2 845)
+23%
|
(4 325)
-52%
|
(1 228)
+72%
|
(3 918)
-219%
|
(14 069)
-259%
|
(16 095)
-14%
|
(15 999)
+1%
|
(19 035)
-19%
|
(18 050)
+5%
|
(15 086)
+16%
|
(8 810)
+42%
|
(6 494)
+26%
|
4 600
N/A
|
5 886
+28%
|
(467)
N/A
|
5 611
N/A
|
2 682
-52%
|
(325)
N/A
|
909
N/A
|
(4 199)
N/A
|
(4 120)
+2%
|
(3 334)
+19%
|
(2 750)
+18%
|
(2 971)
-8%
|
(1 899)
+36%
|
(3 259)
-72%
|
(3 416)
-5%
|
(3 549)
-4%
|
(5 150)
-45%
|
(2 536)
+51%
|
1 455
N/A
|
1 868
+28%
|
2 256
+21%
|
652
-71%
|
(3 730)
N/A
|
(531)
+86%
|
171
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(217)
|
(236)
|
(366)
|
(171)
|
87
|
100
|
248
|
167
|
108
|
(17)
|
(258)
|
(498)
|
472
|
(131)
|
592
|
867
|
(996)
|
(210)
|
(1 222)
|
(204)
|
1 641
|
3 521
|
2 604
|
1 803
|
(349)
|
(890)
|
(1 561)
|
(1 174)
|
(249)
|
(1 930)
|
370
|
591
|
670
|
1 330
|
2 341
|
2 829
|
(985)
|
(146)
|
(961)
|
(1 388)
|
(797)
|
|
Net Change in Cash |
14 965
N/A
|
(1 840)
N/A
|
(507)
+72%
|
14 623
N/A
|
722
-95%
|
4 999
+592%
|
2 643
-47%
|
(5 365)
N/A
|
10 014
N/A
|
787
-92%
|
310
-61%
|
9 959
+3 113%
|
(2 377)
N/A
|
(2 094)
+12%
|
(6 668)
-218%
|
(9 526)
-43%
|
(5 005)
+47%
|
(4 014)
+20%
|
(1 237)
+69%
|
(14 789)
-1 096%
|
1 986
N/A
|
26 533
+1 236%
|
18 240
-31%
|
24 612
+35%
|
15 263
-38%
|
3 111
-80%
|
15 862
+410%
|
21 941
+38%
|
(2 072)
N/A
|
(5 978)
-189%
|
(10 988)
-84%
|
(603)
+95%
|
18 952
N/A
|
26 945
+42%
|
34 522
+28%
|
26 483
-23%
|
25 721
-3%
|
28 417
+10%
|
15 489
-45%
|
14 919
-4%
|
10 459
-30%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
19 151
N/A
|
9 529
-50%
|
15 761
+65%
|
26 510
+68%
|
20 350
-23%
|
20 370
+0%
|
16 996
-17%
|
18 247
+7%
|
19 134
+5%
|
13 429
-30%
|
22 259
+66%
|
26 261
+18%
|
21 466
-18%
|
18 764
-13%
|
5 063
-73%
|
(7 750)
N/A
|
(8 531)
-10%
|
(5 780)
+32%
|
308
N/A
|
(18 329)
N/A
|
(11 927)
+35%
|
(8 168)
+32%
|
(7 357)
+10%
|
18 003
N/A
|
13 554
-25%
|
17 786
+31%
|
18 668
+5%
|
15 305
-18%
|
9 644
-37%
|
6 478
-33%
|
993
-85%
|
7 301
+635%
|
22 773
+212%
|
29 062
+28%
|
31 225
+7%
|
25 651
-18%
|
21 420
-16%
|
12 752
-40%
|
5 333
-58%
|
10 573
+98%
|
(3 998)
N/A
|