Korea Cable TV Chung Buk System Co Ltd
KOSDAQ:066790
Cash Flow Statement
Cash Flow Statement
Korea Cable TV Chung Buk System 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 |
(295)
|
(1 832)
|
(3 064)
|
(2 790)
|
(3 331)
|
(2 401)
|
(2 468)
|
(3 402)
|
(4 310)
|
0
|
0
|
0
|
0
|
68
|
(194)
|
(558)
|
(1 438)
|
(1 634)
|
(1 661)
|
(1 459)
|
(7 114)
|
(7 402)
|
0
|
(9 297)
|
0
|
(2 704)
|
(2 378)
|
(154)
|
0
|
178
|
(1 553)
|
(1 468)
|
0
|
(1 504)
|
1 549
|
1 602
|
1 188
|
1 289
|
(267)
|
(62)
|
734
|
835
|
940
|
1 024
|
2 534
|
2 120
|
2 177
|
2 162
|
(1 073)
|
(1 410)
|
(2 341)
|
(3 431)
|
|
| Depreciation & Amortization |
3 931
|
5 520
|
4 398
|
4 343
|
4 387
|
3 189
|
4 668
|
4 799
|
4 936
|
5 037
|
5 128
|
5 240
|
3 988
|
3 793
|
3 617
|
3 424
|
4 518
|
4 708
|
4 889
|
5 031
|
5 017
|
5 013
|
4 981
|
4 956
|
4 940
|
4 883
|
4 896
|
4 868
|
5 602
|
5 636
|
5 479
|
5 397
|
4 750
|
4 606
|
4 615
|
4 554
|
4 395
|
4 203
|
4 051
|
3 902
|
3 714
|
3 592
|
3 473
|
3 301
|
3 251
|
3 131
|
3 005
|
2 916
|
2 810
|
2 761
|
2 732
|
2 748
|
|
| Other Non-Cash Items |
1 901
|
2 576
|
4 753
|
4 660
|
3 412
|
2 192
|
(89)
|
101
|
404
|
0
|
0
|
0
|
0
|
91
|
27
|
151
|
0
|
167
|
449
|
575
|
0
|
791
|
0
|
3 275
|
0
|
3 507
|
3 701
|
1 313
|
0
|
966
|
2 497
|
2 225
|
0
|
2 324
|
(1 457)
|
(1 422)
|
(845)
|
(828)
|
1 655
|
1 504
|
956
|
1 040
|
581
|
359
|
(930)
|
(1 222)
|
(1 408)
|
(1 413)
|
1 064
|
989
|
1 236
|
1 303
|
|
| Cash Taxes Paid |
193
|
191
|
(26)
|
(46)
|
131
|
107
|
(45)
|
66
|
(157)
|
(145)
|
14
|
207
|
207
|
198
|
(11)
|
(314)
|
(315)
|
(159)
|
155
|
155
|
155
|
(4)
|
(144)
|
(159)
|
(159)
|
(158)
|
(14)
|
0
|
0
|
0
|
0
|
5
|
5
|
4
|
1
|
18
|
22
|
23
|
28
|
12
|
21
|
23
|
25
|
35
|
62
|
71
|
15
|
13
|
7
|
22
|
9
|
11
|
|
| Cash Interest Paid |
1 976
|
2 581
|
1 464
|
1 281
|
1 638
|
712
|
1 723
|
1 735
|
434
|
545
|
543
|
422
|
1 327
|
1 302
|
1 176
|
883
|
815
|
660
|
752
|
696
|
759
|
772
|
796
|
740
|
621
|
457
|
282
|
180
|
47
|
31
|
15
|
(1)
|
0
|
0
|
85
|
125
|
160
|
191
|
134
|
120
|
107
|
186
|
100
|
101
|
105
|
20
|
103
|
102
|
102
|
103
|
100
|
101
|
|
| Change in Working Capital |
(462)
|
409
|
(12 659)
|
(7 387)
|
(15 134)
|
(16 693)
|
(3 400)
|
(6 132)
|
(1 779)
|
(1 179)
|
(5 907)
|
(1 943)
|
(3 786)
|
(4 596)
|
376
|
(5 346)
|
443
|
2 263
|
1 572
|
2 534
|
6 804
|
5 557
|
6 809
|
5 944
|
59
|
1 089
|
(587)
|
(1 209)
|
(3 733)
|
(4 372)
|
(3 933)
|
(2 664)
|
564
|
(1 323)
|
(1 787)
|
(2 734)
|
(3 113)
|
(1 680)
|
(1 285)
|
(469)
|
(837)
|
(988)
|
(813)
|
(314)
|
(625)
|
144
|
(469)
|
(568)
|
(281)
|
(963)
|
(328)
|
(1 186)
|
|
| Cash from Operating Activities |
5 074
N/A
|
6 673
+32%
|
(6 571)
N/A
|
(1 174)
+82%
|
(10 668)
-808%
|
(13 712)
-29%
|
(1 289)
+91%
|
(4 634)
-260%
|
(748)
+84%
|
613
N/A
|
(3 321)
N/A
|
1 288
N/A
|
202
-84%
|
(644)
N/A
|
3 826
N/A
|
(2 329)
N/A
|
3 523
N/A
|
5 353
+52%
|
5 099
-5%
|
6 530
+28%
|
4 706
-28%
|
3 384
-28%
|
4 768
+41%
|
4 395
-8%
|
4 999
+14%
|
6 262
+25%
|
5 026
-20%
|
4 212
-16%
|
1 869
-56%
|
1 249
-33%
|
1 331
+7%
|
2 331
+75%
|
5 313
+128%
|
3 346
-37%
|
2 163
-35%
|
1 243
-43%
|
1 625
+31%
|
3 010
+85%
|
4 125
+37%
|
4 815
+17%
|
4 568
-5%
|
4 479
-2%
|
4 180
-7%
|
4 370
+5%
|
4 229
-3%
|
4 174
-1%
|
3 305
-21%
|
3 097
-6%
|
2 521
-19%
|
1 377
-45%
|
1 299
-6%
|
(567)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 268)
|
(6 200)
|
(8 350)
|
(9 011)
|
(7 438)
|
(6 975)
|
(6 482)
|
(6 140)
|
(5 665)
|
(7 583)
|
(6 431)
|
(10 806)
|
(5 857)
|
(4 769)
|
(5 198)
|
(1 364)
|
(6 642)
|
(6 830)
|
(6 375)
|
(6 364)
|
(4 456)
|
(2 830)
|
(2 339)
|
(1 583)
|
(1 919)
|
(1 834)
|
(1 833)
|
(1 803)
|
(1 567)
|
(1 948)
|
(2 018)
|
(1 957)
|
(2 025)
|
(1 711)
|
(1 677)
|
(1 983)
|
(2 150)
|
(2 483)
|
(2 400)
|
(2 177)
|
(2 249)
|
(2 478)
|
(2 803)
|
(2 607)
|
(2 655)
|
(2 221)
|
(2 153)
|
(2 445)
|
(2 528)
|
(2 662)
|
(3 024)
|
(3 323)
|
|
| Other Items |
(2 538)
|
(5 217)
|
(7 630)
|
(9 037)
|
3 783
|
6 459
|
7 012
|
12 688
|
(2 087)
|
194
|
6 566
|
442
|
7 732
|
8 658
|
7 660
|
10 683
|
10 396
|
8 014
|
2 563
|
1 210
|
180
|
(532)
|
(488)
|
17
|
306
|
409
|
1 894
|
1
|
94
|
566
|
(826)
|
623
|
450
|
93
|
731
|
738
|
(4 064)
|
(4 033)
|
(6 063)
|
(6 619)
|
(2 608)
|
(2 667)
|
(1 104)
|
(1 011)
|
(739)
|
(1 285)
|
(1 441)
|
(908)
|
(416)
|
59
|
101
|
(345)
|
|
| Cash from Investing Activities |
(7 806)
N/A
|
(11 417)
-46%
|
(15 979)
-40%
|
(18 047)
-13%
|
(3 656)
+80%
|
(516)
+86%
|
530
N/A
|
6 549
+1 135%
|
(7 752)
N/A
|
(7 389)
+5%
|
135
N/A
|
(10 364)
N/A
|
1 875
N/A
|
3 889
+107%
|
2 462
-37%
|
9 319
+278%
|
3 754
-60%
|
1 185
-68%
|
(3 812)
N/A
|
(5 154)
-35%
|
(4 276)
+17%
|
(3 362)
+21%
|
(2 828)
+16%
|
(1 566)
+45%
|
(1 613)
-3%
|
(1 425)
+12%
|
61
N/A
|
(1 802)
N/A
|
(1 473)
+18%
|
(1 382)
+6%
|
(2 843)
-106%
|
(1 335)
+53%
|
(1 575)
-18%
|
(1 618)
-3%
|
(946)
+42%
|
(1 245)
-32%
|
(6 214)
-399%
|
(6 516)
-5%
|
(8 463)
-30%
|
(8 795)
-4%
|
(4 856)
+45%
|
(5 146)
-6%
|
(3 907)
+24%
|
(3 618)
+7%
|
(3 394)
+6%
|
(3 507)
-3%
|
(3 594)
-2%
|
(3 353)
+7%
|
(2 945)
+12%
|
(2 603)
+12%
|
(2 924)
-12%
|
(3 668)
-25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9 258
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 476
|
5 967
|
6 961
|
6 961
|
2 486
|
994
|
0
|
0
|
501
|
0
|
0
|
0
|
311
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
4 956
|
0
|
4 986
|
4 986
|
28
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
8 024
|
8 019
|
8 019
|
8 019
|
(5)
|
0
|
0
|
|
| Net Issuance of Debt |
(6 564)
|
(3 859)
|
18 363
|
17 700
|
18 382
|
16 047
|
(1 368)
|
(394)
|
2 985
|
2 241
|
(4 531)
|
(1 054)
|
(4 716)
|
(4 965)
|
(2 333)
|
(10 144)
|
(9 024)
|
(7 928)
|
(6 051)
|
(173)
|
62
|
(13)
|
(413)
|
(2 786)
|
(2 544)
|
(2 240)
|
(1 588)
|
(133)
|
(774)
|
(910)
|
(1 081)
|
(1 358)
|
(673)
|
(680)
|
(637)
|
(642)
|
(657)
|
(631)
|
(647)
|
(621)
|
(673)
|
(591)
|
(393)
|
(245)
|
(101)
|
(47)
|
(106)
|
(110)
|
(115)
|
(130)
|
(155)
|
(192)
|
|
| Other |
0
|
0
|
(2 574)
|
(2 574)
|
(2 574)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
10
|
9
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(31)
|
(30)
|
(30)
|
(30)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
2 694
N/A
|
5 399
+100%
|
24 067
+346%
|
23 405
-3%
|
15 808
-32%
|
13 473
-15%
|
(1 369)
N/A
|
(394)
+71%
|
7 460
N/A
|
8 208
+10%
|
2 430
-70%
|
5 907
+143%
|
(2 230)
N/A
|
(3 971)
-78%
|
(2 333)
+41%
|
(10 144)
-335%
|
(8 522)
+16%
|
(7 427)
+13%
|
(5 550)
+25%
|
213
N/A
|
373
+75%
|
298
-20%
|
(102)
N/A
|
(2 360)
-2 214%
|
(2 544)
-8%
|
(2 240)
+12%
|
(1 588)
+29%
|
(133)
+92%
|
(774)
-484%
|
(910)
-18%
|
(1 082)
-19%
|
(1 360)
-26%
|
4 283
N/A
|
4 276
0%
|
4 349
+2%
|
4 354
+0%
|
(619)
N/A
|
(594)
+4%
|
(637)
-7%
|
(612)
+4%
|
(664)
-9%
|
(582)
+12%
|
(383)
+34%
|
(246)
+36%
|
(101)
+59%
|
7 976
N/A
|
7 882
-1%
|
7 879
0%
|
7 874
0%
|
(164)
N/A
|
(155)
+6%
|
(192)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(38)
N/A
|
656
N/A
|
1 516
+131%
|
4 183
+176%
|
1 485
-65%
|
(755)
N/A
|
(2 127)
-182%
|
1 521
N/A
|
(1 040)
N/A
|
1 432
N/A
|
(756)
N/A
|
(3 169)
-319%
|
(153)
+95%
|
(726)
-374%
|
3 955
N/A
|
(3 154)
N/A
|
(1 245)
+61%
|
(889)
+29%
|
(4 263)
-380%
|
1 589
N/A
|
803
-49%
|
320
-60%
|
1 838
+475%
|
469
-74%
|
842
+79%
|
2 597
+208%
|
3 499
+35%
|
2 277
-35%
|
(378)
N/A
|
(1 043)
-176%
|
(2 594)
-149%
|
(363)
+86%
|
8 021
N/A
|
6 004
-25%
|
5 566
-7%
|
4 351
-22%
|
(5 208)
N/A
|
(4 099)
+21%
|
(4 976)
-21%
|
(4 592)
+8%
|
(953)
+79%
|
(1 248)
-31%
|
(110)
+91%
|
507
N/A
|
734
+45%
|
8 643
+1 078%
|
7 593
-12%
|
7 622
+0%
|
7 450
-2%
|
(1 391)
N/A
|
(1 780)
-28%
|
(4 427)
-149%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(194)
N/A
|
473
N/A
|
(14 921)
N/A
|
(10 185)
+32%
|
(18 106)
-78%
|
(20 687)
-14%
|
(7 771)
+62%
|
(10 774)
-39%
|
(6 413)
+40%
|
(6 970)
-9%
|
(9 752)
-40%
|
(9 518)
+2%
|
(5 655)
+41%
|
(5 413)
+4%
|
(1 372)
+75%
|
(3 693)
-169%
|
(3 118)
+16%
|
(1 476)
+53%
|
(1 277)
+14%
|
166
N/A
|
250
+51%
|
554
+122%
|
2 429
+338%
|
2 813
+16%
|
3 080
+10%
|
4 427
+44%
|
3 193
-28%
|
2 409
-25%
|
302
-87%
|
(700)
N/A
|
(686)
+2%
|
374
N/A
|
3 288
+779%
|
1 635
-50%
|
486
-70%
|
(741)
N/A
|
(526)
+29%
|
527
N/A
|
1 724
+227%
|
2 639
+53%
|
2 319
-12%
|
2 001
-14%
|
1 377
-31%
|
1 763
+28%
|
1 574
-11%
|
1 952
+24%
|
1 152
-41%
|
652
-43%
|
(8)
N/A
|
(1 286)
-16 349%
|
(1 726)
-34%
|
(3 889)
-125%
|
|