Infinitt Healthcare Co Ltd
KOSDAQ:071200
Cash Flow Statement
Cash Flow Statement
Infinitt Healthcare Co Ltd
| 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 | 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 |
4 542
|
4 222
|
3 553
|
3 691
|
5 217
|
5 480
|
5 287
|
5 496
|
(3 074)
|
(6 550)
|
(8 428)
|
(10 428)
|
(7 070)
|
(5 597)
|
3 026
|
3 774
|
8 516
|
9 465
|
(284)
|
1 176
|
1 803
|
4 580
|
8 587
|
10 143
|
5 635
|
4 461
|
5 430
|
3 959
|
7 175
|
6 662
|
4 909
|
5 563
|
1 496
|
848
|
480
|
(1 343)
|
4 837
|
5 912
|
8 737
|
11 455
|
7 269
|
6 682
|
5 500
|
2 571
|
6 667
|
9 065
|
10 330
|
14 224
|
0
|
17 298
|
9 082
|
10 386
|
0
|
0
|
10 814
|
19 474
|
29 317
|
37 775
|
30 418
|
44 642
|
33 773
|
26 267
|
37 156
|
|
| Depreciation & Amortization |
2 486
|
2 510
|
2 519
|
2 526
|
3 308
|
3 278
|
3 254
|
3 137
|
3 938
|
4 345
|
4 772
|
5 259
|
3 881
|
3 603
|
3 200
|
2 810
|
2 526
|
2 349
|
2 823
|
3 251
|
3 664
|
4 025
|
3 835
|
3 753
|
3 576
|
3 510
|
3 444
|
3 348
|
3 347
|
3 308
|
3 284
|
3 463
|
3 214
|
3 433
|
3 530
|
3 013
|
2 692
|
2 076
|
1 898
|
1 917
|
2 544
|
2 665
|
2 479
|
2 639
|
2 129
|
2 121
|
2 115
|
2 039
|
2 360
|
2 464
|
2 545
|
2 583
|
3
|
9
|
(33)
|
2 498
|
2 545
|
2 606
|
2 593
|
2 594
|
2 524
|
2 429
|
2 390
|
|
| Change in Deffered Taxes |
694
|
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
|
|
| Stock-Based Compensation |
164
|
255
|
180
|
181
|
182
|
207
|
596
|
918
|
1 262
|
0
|
0
|
0
|
740
|
0
|
0
|
0
|
431
|
451
|
733
|
1 047
|
650
|
415
|
142
|
(163)
|
54
|
37
|
123
|
193
|
6
|
(1)
|
(52)
|
(87)
|
245
|
320
|
356
|
392
|
1 143
|
1 198
|
1 119
|
0
|
133
|
133
|
135
|
135
|
1 510
|
6
|
30
|
56
|
296
|
1 041
|
1 105
|
1 169
|
(653)
|
(678)
|
(704)
|
289
|
260
|
260
|
260
|
260
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
175
|
890
|
(200)
|
(1 412)
|
2 617
|
2 497
|
4 203
|
3 289
|
6 351
|
6 418
|
6 065
|
8 143
|
5 604
|
5 048
|
(2 428)
|
(2 407)
|
(3 644)
|
(3 761)
|
4 999
|
4 220
|
1 717
|
182
|
(2 157)
|
(3 933)
|
73
|
2 487
|
2 640
|
4 798
|
(73)
|
298
|
627
|
(417)
|
4 354
|
2 885
|
1 418
|
2 928
|
1 466
|
790
|
3 414
|
2 085
|
4 046
|
5 060
|
3 314
|
5 440
|
2 822
|
25
|
(931)
|
(2 659)
|
(9 249)
|
(3 434)
|
5 498
|
1 650
|
(9 265)
|
(19 469)
|
(15 853)
|
(11 150)
|
(16 062)
|
(17 682)
|
(16 504)
|
(28 058)
|
(12 764)
|
(5 687)
|
(20 640)
|
|
| Cash Taxes Paid |
0
|
236
|
264
|
492
|
987
|
906
|
1 408
|
1 371
|
1 362
|
1 276
|
1 178
|
1 008
|
691
|
625
|
158
|
215
|
346
|
765
|
1 317
|
1 335
|
1 068
|
914
|
839
|
919
|
844
|
693
|
688
|
606
|
712
|
723
|
471
|
639
|
433
|
311
|
356
|
561
|
670
|
665
|
575
|
150
|
599
|
689
|
685
|
609
|
302
|
313
|
497
|
576
|
752
|
1 033
|
1 384
|
1 641
|
(302)
|
(885)
|
(1 027)
|
406
|
326
|
836
|
433
|
1 039
|
3 221
|
3 318
|
3 842
|
|
| Cash Interest Paid |
0
|
126
|
260
|
385
|
462
|
445
|
457
|
469
|
1 044
|
1 226
|
1 308
|
1 349
|
996
|
873
|
777
|
731
|
582
|
517
|
588
|
503
|
597
|
604
|
484
|
502
|
318
|
281
|
244
|
191
|
197
|
155
|
140
|
162
|
153
|
152
|
146
|
124
|
96
|
69
|
57
|
51
|
107
|
112
|
148
|
174
|
122
|
246
|
228
|
208
|
287
|
164
|
152
|
135
|
(4)
|
(14)
|
22
|
27
|
28
|
25
|
(1)
|
32
|
31
|
30
|
31
|
|
| Change in Working Capital |
1 404
|
1 341
|
(204)
|
(2 774)
|
(11 388)
|
(11 190)
|
(10 032)
|
(6 024)
|
(2 273)
|
(2 492)
|
3 943
|
3 058
|
359
|
7 075
|
2 628
|
142
|
92
|
(4 642)
|
(4 676)
|
(2 179)
|
(4 269)
|
(3 308)
|
(3 621)
|
(2 314)
|
(2 399)
|
(3 406)
|
(5 458)
|
(7 784)
|
(4 705)
|
(7 134)
|
(5 793)
|
(3 589)
|
(1 371)
|
1 794
|
3 889
|
2 709
|
(2 348)
|
(1 575)
|
(3 086)
|
(1 172)
|
1 046
|
1 529
|
742
|
3 118
|
4 536
|
2 607
|
5 639
|
3 820
|
195
|
267
|
(3 045)
|
(1 758)
|
3 634
|
4 382
|
1 452
|
(599)
|
871
|
(1 473)
|
(3 619)
|
(7 184)
|
(13 607)
|
(11 419)
|
(10 385)
|
|
| Cash from Operating Activities |
9 300
N/A
|
9 655
+4%
|
5 923
-39%
|
2 230
-62%
|
(247)
N/A
|
65
N/A
|
2 711
+4 071%
|
5 897
+118%
|
4 943
-16%
|
1 722
-65%
|
6 353
+269%
|
6 033
-5%
|
2 775
-54%
|
10 130
+265%
|
6 428
-37%
|
4 320
-33%
|
7 490
+73%
|
3 411
-54%
|
2 860
-16%
|
6 468
+126%
|
2 915
-55%
|
5 478
+88%
|
6 645
+21%
|
7 650
+15%
|
6 885
-10%
|
7 053
+2%
|
6 057
-14%
|
4 320
-29%
|
5 744
+33%
|
3 135
-45%
|
3 026
-3%
|
5 019
+66%
|
7 693
+53%
|
8 959
+16%
|
9 317
+4%
|
7 308
-22%
|
6 647
-9%
|
7 203
+8%
|
10 964
+52%
|
14 285
+30%
|
14 904
+4%
|
15 935
+7%
|
12 033
-24%
|
13 766
+14%
|
16 155
+17%
|
13 818
-14%
|
17 154
+24%
|
17 424
+2%
|
15 944
-8%
|
16 596
+4%
|
14 080
-15%
|
12 860
-9%
|
1 770
-86%
|
1 568
-11%
|
(2 399)
N/A
|
10 223
N/A
|
10 856
+6%
|
11 092
+2%
|
12 888
+16%
|
11 994
-7%
|
9 925
-17%
|
11 590
+17%
|
8 521
-26%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(769)
|
(2 219)
|
(3 530)
|
(3 921)
|
(8 139)
|
(8 849)
|
(6 837)
|
(7 254)
|
(9 205)
|
(10 558)
|
(12 760)
|
(13 799)
|
(8 960)
|
(6 903)
|
(6 019)
|
(4 384)
|
(3 553)
|
(2 421)
|
(1 721)
|
(1 887)
|
(1 779)
|
(1 808)
|
(2 047)
|
(1 836)
|
(1 924)
|
(1 934)
|
(1 971)
|
(2 356)
|
(1 863)
|
(1 996)
|
(2 906)
|
(2 228)
|
(1 692)
|
(1 211)
|
107
|
182
|
(452)
|
(524)
|
(547)
|
(606)
|
(17 035)
|
(17 037)
|
(17 066)
|
(17 724)
|
(1 324)
|
(1 276)
|
(1 576)
|
(993)
|
(909)
|
(979)
|
(644)
|
(584)
|
28
|
(74)
|
20
|
(718)
|
(753)
|
(590)
|
(616)
|
(357)
|
(466)
|
(459)
|
(455)
|
|
| Other Items |
(5 782)
|
(9 052)
|
(12 680)
|
(11 259)
|
(5 504)
|
(4 777)
|
(2 496)
|
822
|
2 137
|
3 803
|
5 452
|
5 280
|
4 088
|
3 160
|
15 872
|
15 681
|
11 758
|
9 807
|
(2 031)
|
(2 863)
|
(1 507)
|
4 343
|
4 137
|
5 987
|
6 607
|
3 774
|
3 764
|
2 069
|
62
|
45
|
178
|
326
|
(24 686)
|
(24 575)
|
(32 349)
|
(31 791)
|
(8 209)
|
(9 069)
|
(9 949)
|
(13 122)
|
3 835
|
24 839
|
33 568
|
26 424
|
10 924
|
(15 424)
|
(32 544)
|
(33 035)
|
(38 652)
|
(34 992)
|
(20 732)
|
(13 711)
|
(15 075)
|
(14 025)
|
(14 609)
|
(25 636)
|
(9 503)
|
(11 039)
|
(9 997)
|
(9 890)
|
(11 980)
|
(5 606)
|
(5 528)
|
|
| Cash from Investing Activities |
(6 551)
N/A
|
(11 271)
-72%
|
(16 210)
-44%
|
(15 179)
+6%
|
(13 643)
+10%
|
(13 626)
+0%
|
(9 334)
+31%
|
(6 433)
+31%
|
(7 068)
-10%
|
(6 755)
+4%
|
(7 307)
-8%
|
(8 518)
-17%
|
(4 872)
+43%
|
(3 743)
+23%
|
9 853
N/A
|
11 297
+15%
|
8 205
-27%
|
7 386
-10%
|
(3 752)
N/A
|
(4 750)
-27%
|
(3 286)
+31%
|
2 535
N/A
|
2 090
-18%
|
4 151
+99%
|
4 683
+13%
|
1 840
-61%
|
1 793
-3%
|
(287)
N/A
|
(1 801)
-528%
|
(1 951)
-8%
|
(2 727)
-40%
|
(1 902)
+30%
|
(26 379)
-1 287%
|
(25 787)
+2%
|
(32 244)
-25%
|
(31 610)
+2%
|
(8 661)
+73%
|
(9 593)
-11%
|
(10 496)
-9%
|
(13 727)
-31%
|
(13 200)
+4%
|
7 802
N/A
|
16 502
+112%
|
8 699
-47%
|
9 600
+10%
|
(16 700)
N/A
|
(34 119)
-104%
|
(34 028)
+0%
|
(39 562)
-16%
|
(35 970)
+9%
|
(21 375)
+41%
|
(14 296)
+33%
|
(15 047)
-5%
|
(14 099)
+6%
|
(14 589)
-3%
|
(26 354)
-81%
|
(10 255)
+61%
|
(11 629)
-13%
|
(10 613)
+9%
|
(10 247)
+3%
|
(12 446)
-21%
|
(6 065)
+51%
|
(5 983)
+1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
14 999
|
15 337
|
15 337
|
0
|
1 953
|
1 615
|
1 745
|
2 475
|
860
|
860
|
592
|
259
|
0
|
0
|
272
|
0
|
284
|
284
|
12
|
0
|
0
|
0
|
0
|
0
|
159
|
159
|
159
|
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
|
(1 043)
|
(1 504)
|
(1 504)
|
0
|
(461)
|
0
|
0
|
|
| Net Issuance of Debt |
845
|
1 765
|
(1 580)
|
(5 370)
|
(567)
|
(655)
|
3 331
|
2 523
|
573
|
2 314
|
(3 973)
|
(3 574)
|
(2 482)
|
(4 439)
|
(3 452)
|
(3 959)
|
(4 231)
|
(4 695)
|
(1 987)
|
(1 934)
|
(2 307)
|
(1 627)
|
(1 123)
|
(2 928)
|
(2 688)
|
(2 853)
|
(2 494)
|
(331)
|
(1 350)
|
41
|
(68)
|
(109)
|
874
|
0
|
(5 076)
|
(5 078)
|
(5 187)
|
(5 187)
|
(497)
|
(581)
|
(1 108)
|
(1 402)
|
305
|
(87)
|
158
|
90
|
(1 570)
|
(1 496)
|
(1 487)
|
(1 527)
|
(1 555)
|
(1 849)
|
35
|
(63)
|
272
|
(1 576)
|
(1 984)
|
(1 939)
|
(1 980)
|
(1 958)
|
(1 804)
|
(1 729)
|
(1 661)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(590)
|
(590)
|
(620)
|
0
|
(60)
|
(60)
|
(30)
|
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
|
(2 437)
|
|
| Other |
568
|
589
|
308
|
233
|
2 087
|
2 113
|
2 132
|
2 730
|
163
|
61
|
259
|
(663)
|
(260)
|
(214)
|
(405)
|
(163)
|
(263)
|
222
|
520
|
1 088
|
1 447
|
1 354
|
1 570
|
1 336
|
2 994
|
2 785
|
2 565
|
3 040
|
1 603
|
2 546
|
2 425
|
1 799
|
(121)
|
(898)
|
(1 211)
|
(787)
|
(96)
|
(340)
|
(168)
|
(314)
|
(218)
|
(200)
|
(155)
|
(481)
|
(119)
|
(243)
|
(218)
|
(254)
|
(287)
|
(164)
|
(152)
|
(90)
|
104
|
124
|
88
|
83
|
(18)
|
758
|
774
|
834
|
835
|
63
|
(61)
|
|
| Cash from Financing Activities |
1 413
N/A
|
2 232
+58%
|
13 605
+510%
|
10 200
-25%
|
16 857
+65%
|
16 795
0%
|
6 826
-59%
|
6 278
-8%
|
1 860
-70%
|
4 230
+127%
|
(2 915)
N/A
|
(3 438)
-18%
|
(2 180)
+37%
|
(4 425)
-103%
|
(3 995)
+10%
|
(4 260)
-7%
|
(4 222)
+1%
|
(4 599)
-9%
|
(1 183)
+74%
|
(563)
+52%
|
(849)
-51%
|
(262)
+69%
|
446
N/A
|
(1 592)
N/A
|
306
N/A
|
(66)
N/A
|
230
N/A
|
2 867
+1 147%
|
411
-86%
|
2 744
+568%
|
2 356
-14%
|
1 690
-28%
|
754
-55%
|
(990)
N/A
|
(6 286)
-535%
|
(5 864)
+7%
|
(5 283)
+10%
|
(5 526)
-5%
|
(666)
+88%
|
(894)
-34%
|
(1 326)
-48%
|
(1 603)
-21%
|
150
N/A
|
(568)
N/A
|
40
N/A
|
(152)
N/A
|
(1 786)
-1 076%
|
(1 750)
+2%
|
(1 774)
-1%
|
(1 692)
+5%
|
(1 706)
-1%
|
(1 939)
-14%
|
140
N/A
|
61
-57%
|
360
+494%
|
(1 492)
N/A
|
(3 045)
-104%
|
(2 685)
+12%
|
(2 710)
-1%
|
(1 124)
+59%
|
74
N/A
|
(162)
N/A
|
(2 655)
-1 538%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
150
|
112
|
(258)
|
16
|
(267)
|
(175)
|
546
|
(523)
|
(737)
|
(589)
|
(1 621)
|
(24)
|
352
|
206
|
1 328
|
1 754
|
1 261
|
520
|
469
|
(1 143)
|
410
|
(186)
|
(414)
|
256
|
(503)
|
884
|
712
|
356
|
480
|
387
|
635
|
1 003
|
121
|
1 320
|
733
|
(270)
|
(1 391)
|
(2 080)
|
(2 244)
|
(1 461)
|
223
|
(304)
|
295
|
436
|
270
|
(26)
|
(178)
|
(81)
|
(298)
|
71
|
(126)
|
439
|
499
|
170
|
528
|
|
| Net Change in Cash |
4 162
N/A
|
616
-85%
|
3 318
+439%
|
(2 749)
N/A
|
3 003
N/A
|
3 234
+8%
|
203
-94%
|
5 742
+2 729%
|
(115)
N/A
|
(691)
-501%
|
(4 127)
-497%
|
(5 907)
-43%
|
(4 544)
+23%
|
1 787
N/A
|
12 832
+618%
|
10 834
-16%
|
10 736
-1%
|
5 609
-48%
|
(3 696)
N/A
|
1 131
N/A
|
(868)
N/A
|
7 957
N/A
|
10 509
+32%
|
11 963
+14%
|
13 135
+10%
|
9 347
-29%
|
8 549
-9%
|
5 757
-33%
|
4 764
-17%
|
3 742
-21%
|
2 241
-40%
|
5 063
+126%
|
(18 435)
N/A
|
(16 934)
+8%
|
(28 501)
-68%
|
(29 810)
-5%
|
(6 817)
+77%
|
(7 529)
-10%
|
437
N/A
|
667
+53%
|
499
-25%
|
23 454
+4 600%
|
29 418
+25%
|
21 627
-26%
|
24 404
+13%
|
(5 113)
N/A
|
(20 996)
-311%
|
(19 815)
+6%
|
(25 168)
-27%
|
(21 370)
+15%
|
(8 706)
+59%
|
(2 938)
+66%
|
(12 868)
-338%
|
(12 497)
+3%
|
(16 806)
-34%
|
(17 704)
-5%
|
(2 742)
+85%
|
(3 150)
-15%
|
(561)
+82%
|
1 062
N/A
|
(1 948)
N/A
|
5 532
N/A
|
411
-93%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8 531
N/A
|
7 436
-13%
|
2 393
-68%
|
(1 691)
N/A
|
(8 386)
-396%
|
(8 784)
-5%
|
(4 126)
+53%
|
(1 357)
+67%
|
(4 262)
-214%
|
(8 836)
-107%
|
(6 407)
+27%
|
(7 766)
-21%
|
(6 185)
+20%
|
3 227
N/A
|
409
-87%
|
(64)
N/A
|
3 937
N/A
|
990
-75%
|
1 139
+15%
|
4 581
+302%
|
1 136
-75%
|
3 670
+223%
|
4 598
+25%
|
5 814
+26%
|
4 961
-15%
|
5 119
+3%
|
4 086
-20%
|
1 964
-52%
|
3 881
+98%
|
1 139
-71%
|
120
-89%
|
2 791
+2 226%
|
6 001
+115%
|
7 748
+29%
|
9 424
+22%
|
7 490
-21%
|
6 195
-17%
|
6 679
+8%
|
10 417
+56%
|
13 679
+31%
|
(2 131)
N/A
|
(1 102)
+48%
|
(5 033)
-357%
|
(3 958)
+21%
|
14 831
N/A
|
12 542
-15%
|
15 578
+24%
|
16 432
+5%
|
15 035
-8%
|
15 617
+4%
|
13 437
-14%
|
12 276
-9%
|
1 798
-85%
|
1 494
-17%
|
(2 379)
N/A
|
9 505
N/A
|
10 103
+6%
|
10 502
+4%
|
12 272
+17%
|
11 637
-5%
|
9 459
-19%
|
11 131
+18%
|
8 066
-28%
|
|