Aminologics Co Ltd
KOSDAQ:074430
Cash Flow Statement
Cash Flow Statement
Aminologics Co Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 | 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 |
(2 312)
|
(2 529)
|
(1 232)
|
(679)
|
1 227
|
(277)
|
(12 212)
|
(12 463)
|
(29 983)
|
(31 577)
|
(22 250)
|
(24 114)
|
(13 874)
|
(12 700)
|
(11 353)
|
(10 086)
|
(8 100)
|
(8 291)
|
(11 350)
|
(10 070)
|
(2 825)
|
(1 447)
|
2 990
|
2 891
|
(3 742)
|
(3 602)
|
(3 520)
|
(3 569)
|
542
|
883
|
2 307
|
2 977
|
7 996
|
8 182
|
6 864
|
5 909
|
(1 201)
|
(2 789)
|
(2 180)
|
(1 468)
|
2 140
|
3 442
|
7 073
|
7 321
|
5 360
|
7 717
|
4 126
|
5 746
|
(7 282)
|
(9 357)
|
(10 120)
|
(13 256)
|
2 436
|
2 575
|
2 837
|
1 857
|
(1 620)
|
(581)
|
(942)
|
1 952
|
|
| Depreciation & Amortization |
1 179
|
1 217
|
1 277
|
1 303
|
1 345
|
24
|
488
|
0
|
488
|
971
|
1 262
|
1 630
|
1 384
|
1 740
|
1 689
|
1 752
|
1 943
|
1 894
|
1 516
|
1 387
|
1 256
|
1 209
|
1 162
|
1 139
|
1 114
|
914
|
714
|
511
|
310
|
267
|
222
|
180
|
135
|
162
|
195
|
231
|
267
|
263
|
249
|
237
|
227
|
232
|
247
|
261
|
279
|
289
|
307
|
322
|
351
|
385
|
410
|
435
|
446
|
447
|
447
|
454
|
465
|
479
|
493
|
495
|
|
| Change in Deffered Taxes |
54
|
0
|
0
|
9
|
71
|
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
|
|
| Other Non-Cash Items |
94
|
135
|
163
|
484
|
(734)
|
(269)
|
8 967
|
(1 838)
|
20 527
|
21 014
|
12 038
|
23 476
|
6 593
|
6 211
|
6 148
|
5 433
|
4 387
|
4 460
|
8 022
|
8 005
|
4 162
|
4 209
|
899
|
1 254
|
5 831
|
5 888
|
6 464
|
6 671
|
2 876
|
2 825
|
1 629
|
1 125
|
(3 880)
|
(4 144)
|
(3 524)
|
(2 794)
|
4 053
|
5 466
|
4 799
|
4 212
|
471
|
(1 058)
|
(3 274)
|
(3 465)
|
(639)
|
(278)
|
3 631
|
3 457
|
15 760
|
14 531
|
13 687
|
14 988
|
754
|
1 737
|
1 554
|
1 630
|
3 466
|
1 941
|
1 928
|
719
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
3
|
(105)
|
20
|
107
|
(102)
|
7
|
(59)
|
(144)
|
70
|
34
|
(18)
|
(12)
|
(2)
|
(6)
|
(5)
|
(2)
|
(16)
|
(18)
|
(22)
|
(27)
|
(27)
|
(4)
|
5
|
2
|
13
|
12
|
17
|
19
|
18
|
(2)
|
8
|
16
|
11
|
0
|
(9)
|
(15)
|
(19)
|
(9)
|
(23)
|
(15)
|
(19)
|
1
|
16
|
38
|
64
|
65
|
53
|
77
|
69
|
21
|
36
|
45
|
44
|
(53)
|
(51)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
(281)
|
837
|
696
|
2 336
|
2 974
|
1 875
|
2 191
|
744
|
451
|
472
|
337
|
181
|
142
|
113
|
82
|
48
|
29
|
22
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
25
|
17
|
17
|
38
|
31
|
40
|
39
|
19
|
17
|
15
|
15
|
13
|
13
|
15
|
17
|
21
|
27
|
32
|
37
|
40
|
43
|
50
|
58
|
64
|
68
|
65
|
62
|
|
| Change in Working Capital |
(1 435)
|
133
|
(2 640)
|
(4 075)
|
(4 854)
|
(1 983)
|
(1 528)
|
4 773
|
2 102
|
2 442
|
5 405
|
(1 041)
|
1 158
|
2 760
|
(1 427)
|
(772)
|
(296)
|
332
|
206
|
(2 225)
|
(664)
|
17
|
666
|
1 299
|
936
|
(333)
|
(314)
|
431
|
(727)
|
768
|
(703)
|
829
|
307
|
(397)
|
356
|
(170)
|
485
|
(1 283)
|
(789)
|
(2 792)
|
(1 070)
|
(2 376)
|
(3 070)
|
(652)
|
(4 064)
|
(4 291)
|
(1 669)
|
(4 594)
|
(3 603)
|
1 456
|
(2 075)
|
(1 432)
|
(3 855)
|
(2 285)
|
(812)
|
2 207
|
5 155
|
(57)
|
5 482
|
(1 677)
|
|
| Cash from Operating Activities |
(2 420)
N/A
|
(1 016)
+58%
|
(2 414)
-138%
|
(2 958)
-23%
|
(2 944)
+0%
|
(2 505)
+15%
|
(4 286)
-71%
|
(9 527)
-122%
|
(6 866)
+28%
|
(7 638)
-11%
|
(4 033)
+47%
|
(50)
+99%
|
(4 739)
-9 474%
|
(1 989)
+58%
|
(4 943)
-149%
|
(3 673)
+26%
|
(2 066)
+44%
|
(1 605)
+22%
|
(1 606)
0%
|
(2 903)
-81%
|
1 929
N/A
|
3 987
+107%
|
5 716
+43%
|
6 583
+15%
|
4 138
-37%
|
2 867
-31%
|
3 345
+17%
|
4 045
+21%
|
3 000
-26%
|
4 743
+58%
|
3 455
-27%
|
5 111
+48%
|
4 558
-11%
|
3 803
-17%
|
3 892
+2%
|
3 175
-18%
|
3 604
+14%
|
1 658
-54%
|
2 079
+25%
|
188
-91%
|
1 768
+840%
|
239
-86%
|
977
+308%
|
3 466
+255%
|
936
-73%
|
3 437
+267%
|
6 395
+86%
|
4 931
-23%
|
5 226
+6%
|
7 016
+34%
|
1 902
-73%
|
735
-61%
|
(218)
N/A
|
2 475
N/A
|
4 025
+63%
|
6 148
+53%
|
7 466
+21%
|
1 782
-76%
|
6 961
+291%
|
1 489
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 005)
|
(1 408)
|
(1 730)
|
(1 942)
|
(1 866)
|
(1 590)
|
(2 968)
|
(3 314)
|
(4 193)
|
(2 836)
|
(3 631)
|
(3 403)
|
(2 598)
|
(2 374)
|
(236)
|
(144)
|
(71)
|
0
|
(35)
|
(9)
|
(989)
|
(991)
|
(984)
|
(986)
|
(1 142)
|
0
|
(1 144)
|
(1 142)
|
(261)
|
(530)
|
(526)
|
(532)
|
(299)
|
(123)
|
(123)
|
(127)
|
(106)
|
(14)
|
(74)
|
(370)
|
(368)
|
(826)
|
(768)
|
(602)
|
(662)
|
(287)
|
(302)
|
(163)
|
(503)
|
(507)
|
(516)
|
(554)
|
(156)
|
(72)
|
(45)
|
(278)
|
(512)
|
0
|
(509)
|
0
|
|
| Other Items |
105
|
162
|
(30 734)
|
(21 539)
|
(36 943)
|
2 442
|
4 141
|
9 812
|
9 424
|
8 683
|
6 916
|
6 840
|
7 782
|
6 140
|
6 090
|
495
|
(60)
|
(104)
|
4 605
|
4 653
|
3 392
|
3 385
|
(1 201)
|
(1 135)
|
187
|
(9 854)
|
(9 845)
|
(9 883)
|
(9 944)
|
95
|
105
|
(50)
|
(50)
|
(100)
|
(6 414)
|
(6 879)
|
(6 877)
|
0
|
0
|
(116)
|
(621)
|
(621)
|
(610)
|
(486)
|
30
|
0
|
(619)
|
(319)
|
(332)
|
(3 304)
|
(4 272)
|
(4 577)
|
0
|
2 977
|
4 582
|
4 623
|
46
|
3 832
|
5 280
|
(14 762)
|
|
| Cash from Investing Activities |
(900)
N/A
|
(1 246)
-38%
|
(32 464)
-2 506%
|
(23 482)
+28%
|
(38 810)
-65%
|
852
N/A
|
1 174
+38%
|
6 498
+454%
|
5 231
-20%
|
5 846
+12%
|
3 285
-44%
|
3 437
+5%
|
5 184
+51%
|
3 766
-27%
|
5 854
+55%
|
351
-94%
|
(131)
N/A
|
(165)
-26%
|
4 570
N/A
|
4 645
+2%
|
2 403
-48%
|
2 394
0%
|
(2 185)
N/A
|
(2 121)
+3%
|
(955)
+55%
|
(10 994)
-1 051%
|
(10 989)
+0%
|
(11 025)
0%
|
(10 204)
+7%
|
(434)
+96%
|
(420)
+3%
|
(582)
-39%
|
(349)
+40%
|
(224)
+36%
|
(6 537)
-2 825%
|
(7 007)
-7%
|
(6 983)
+0%
|
(6 846)
+2%
|
(615)
+91%
|
(486)
+21%
|
(989)
-103%
|
(1 447)
-46%
|
(1 378)
+5%
|
(1 088)
+21%
|
(632)
+42%
|
(257)
+59%
|
(921)
-258%
|
(482)
+48%
|
(835)
-73%
|
(3 811)
-356%
|
(4 787)
-26%
|
(5 132)
-7%
|
(156)
+97%
|
2 905
N/A
|
4 537
+56%
|
4 345
-4%
|
(466)
N/A
|
3 323
N/A
|
4 771
+44%
|
(14 997)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
48 980
|
48 980
|
48 980
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 682
|
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
|
|
| Net Issuance of Debt |
448
|
(386)
|
(310)
|
(125)
|
498
|
(460)
|
(1 007)
|
(225)
|
(2 250)
|
(97)
|
(86)
|
(4 930)
|
(5 774)
|
(7 466)
|
(6 932)
|
(2 869)
|
0
|
(2 750)
|
(2 750)
|
(2 750)
|
(2 750)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(78)
|
(121)
|
(141)
|
(149)
|
(139)
|
(135)
|
(152)
|
(158)
|
(165)
|
(158)
|
(164)
|
(152)
|
(158)
|
(180)
|
(191)
|
(202)
|
(213)
|
(219)
|
(224)
|
(222)
|
(215)
|
(212)
|
(227)
|
(245)
|
(247)
|
19 752
|
|
| Cash Paid for Dividends |
(389)
|
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
|
|
| Other |
98
|
0
|
602
|
887
|
127
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(358)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
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)
|
(113)
|
|
| Cash from Financing Activities |
156
N/A
|
(278)
N/A
|
49 272
N/A
|
49 742
+1%
|
49 605
0%
|
(460)
N/A
|
(1 007)
-119%
|
(225)
+78%
|
(2 347)
-944%
|
(194)
+92%
|
(183)
+6%
|
(5 027)
-2 653%
|
10 550
N/A
|
8 857
-16%
|
9 392
+6%
|
13 455
+43%
|
0
N/A
|
(2 750)
N/A
|
(2 750)
N/A
|
(2 750)
N/A
|
(2 760)
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(30)
N/A
|
(78)
-159%
|
(121)
-55%
|
(141)
-17%
|
(149)
-6%
|
(139)
+7%
|
(135)
+3%
|
(152)
-13%
|
(158)
-4%
|
(165)
-4%
|
(158)
+4%
|
(164)
-4%
|
(152)
+8%
|
(158)
-4%
|
(180)
-14%
|
(191)
-6%
|
(202)
-6%
|
(213)
-5%
|
(219)
-3%
|
(224)
-2%
|
(222)
+1%
|
(215)
+3%
|
(212)
+2%
|
(227)
-7%
|
(245)
-8%
|
(248)
-1%
|
19 639
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
21
|
(0)
|
0
|
0
|
(21)
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
3
|
13
|
5
|
(6)
|
(1)
|
(13)
|
6
|
5
|
0
|
11
|
(5)
|
3
|
8
|
(5)
|
(2)
|
5
|
(18)
|
11
|
(16)
|
(5)
|
(1)
|
(48)
|
(187)
|
(123)
|
(178)
|
(17)
|
142
|
138
|
236
|
408
|
(323)
|
(364)
|
(402)
|
(609)
|
(142)
|
(133)
|
(84)
|
(515)
|
110
|
78
|
(252)
|
432
|
|
| Net Change in Cash |
(3 164)
N/A
|
(2 539)
+20%
|
14 394
N/A
|
23 303
+62%
|
7 851
-66%
|
(2 092)
N/A
|
(4 119)
-97%
|
(3 254)
+21%
|
(3 982)
-22%
|
(2 007)
+50%
|
(931)
+54%
|
(1 640)
-76%
|
10 996
N/A
|
10 636
-3%
|
10 304
-3%
|
10 132
-2%
|
(2 197)
N/A
|
(4 520)
-106%
|
217
N/A
|
(996)
N/A
|
1 577
N/A
|
6 366
+304%
|
3 520
-45%
|
4 440
+26%
|
3 190
-28%
|
(8 122)
N/A
|
(7 644)
+6%
|
(6 968)
+9%
|
(7 209)
-3%
|
4 312
N/A
|
3 043
-29%
|
4 524
+49%
|
4 207
-7%
|
3 554
-16%
|
(2 741)
N/A
|
(3 942)
-44%
|
(3 536)
+10%
|
(5 342)
-51%
|
1 323
N/A
|
(481)
N/A
|
440
N/A
|
(1 488)
N/A
|
(744)
+50%
|
2 203
N/A
|
281
-87%
|
3 167
+1 026%
|
5 552
+75%
|
4 676
-16%
|
3 877
-17%
|
2 639
-32%
|
(3 500)
N/A
|
(5 224)
-49%
|
(740)
+86%
|
5 025
N/A
|
8 262
+64%
|
9 766
+18%
|
6 884
-30%
|
4 938
-28%
|
11 232
+127%
|
6 563
-42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 425)
N/A
|
(2 424)
+29%
|
(4 143)
-71%
|
(4 900)
-18%
|
(4 810)
+2%
|
(4 096)
+15%
|
(7 254)
-77%
|
(12 841)
-77%
|
(11 059)
+14%
|
(10 474)
+5%
|
(7 664)
+27%
|
(3 453)
+55%
|
(7 337)
-113%
|
(4 363)
+41%
|
(5 179)
-19%
|
(3 817)
+26%
|
(2 137)
+44%
|
(1 605)
+25%
|
(1 641)
-2%
|
(2 912)
-77%
|
940
N/A
|
2 996
+219%
|
4 732
+58%
|
5 597
+18%
|
2 996
-46%
|
2 867
-4%
|
2 201
-23%
|
2 903
+32%
|
2 739
-6%
|
4 214
+54%
|
2 930
-30%
|
4 579
+56%
|
4 259
-7%
|
3 680
-14%
|
3 769
+2%
|
3 048
-19%
|
3 498
+15%
|
1 644
-53%
|
2 005
+22%
|
(182)
N/A
|
1 400
N/A
|
(586)
N/A
|
208
N/A
|
2 864
+1 276%
|
274
-90%
|
3 150
+1 051%
|
6 093
+93%
|
4 767
-22%
|
4 723
-1%
|
6 509
+38%
|
1 386
-79%
|
181
-87%
|
(374)
N/A
|
2 403
N/A
|
3 980
+66%
|
5 870
+47%
|
6 955
+18%
|
1 782
-74%
|
6 452
+262%
|
1 489
-77%
|
|