HB Technology Co Ltd
KOSDAQ:078150
Cash Flow Statement
Cash Flow Statement
HB Technology Co Ltd
| 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 | 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 |
181
|
(352)
|
(2 007)
|
(2 280)
|
(4 408)
|
(2 632)
|
(5 066)
|
(7 257)
|
(10 244)
|
(10 521)
|
349
|
4 881
|
21 375
|
19 902
|
9 462
|
7 114
|
1 335
|
2 476
|
3 235
|
8 926
|
6 840
|
6 359
|
15 035
|
22 638
|
29 385
|
40 218
|
46 976
|
46 340
|
37 781
|
22 098
|
9 538
|
2 157
|
8 115
|
13 718
|
5 626
|
2 676
|
7 375
|
11 683
|
15 577
|
17 375
|
827
|
(8 337)
|
(14 170)
|
(23 500)
|
9 331
|
15 579
|
34 034
|
100 273
|
27 209
|
69 923
|
64 217
|
107
|
79 300
|
55 784
|
29 591
|
5 991
|
(51 593)
|
(75 168)
|
(46 883)
|
(4 090)
|
|
| Depreciation & Amortization |
837
|
845
|
851
|
765
|
740
|
707
|
683
|
769
|
826
|
0
|
0
|
3 303
|
5 096
|
7 202
|
9 363
|
8 462
|
8 568
|
8 603
|
8 595
|
8 626
|
8 672
|
8 844
|
9 034
|
9 334
|
9 599
|
9 633
|
9 547
|
9 286
|
8 967
|
8 753
|
8 520
|
8 504
|
9 293
|
10 907
|
12 148
|
13 389
|
14 061
|
13 732
|
13 950
|
13 960
|
13 759
|
13 258
|
12 573
|
10 688
|
8 780
|
7 115
|
5 502
|
5 104
|
4 802
|
4 640
|
4 549
|
4 432
|
4 150
|
3 954
|
3 744
|
3 538
|
3 493
|
3 498
|
3 504
|
3 543
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 134)
|
(3 134)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
272
|
360
|
448
|
538
|
355
|
349
|
261
|
172
|
83
|
0
|
0
|
0
|
2
|
160
|
379
|
648
|
2 758
|
2 788
|
2 757
|
2 170
|
611
|
98
|
(90)
|
228
|
50
|
0
|
0
|
0
|
0
|
3
|
69
|
106
|
368
|
223
|
277
|
361
|
482
|
476
|
356
|
235
|
|
| Other Non-Cash Items |
9 660
|
9 227
|
10 410
|
9 770
|
13 967
|
14 161
|
12 719
|
13 570
|
13 582
|
13 952
|
15 701
|
13 830
|
(2 601)
|
(2 697)
|
(4 012)
|
(1 590)
|
4 486
|
4 509
|
4 539
|
5 257
|
5 626
|
5 181
|
7 503
|
5 873
|
15 178
|
15 773
|
21 946
|
23 782
|
12 613
|
12 009
|
2 952
|
2 551
|
2 628
|
3 609
|
4 885
|
6 630
|
8 991
|
9 747
|
6 753
|
4 785
|
8 129
|
5 527
|
7 725
|
8 425
|
(22 591)
|
(22 400)
|
(34 628)
|
(81 236)
|
(21 135)
|
(70 539)
|
(74 284)
|
(31 264)
|
(97 891)
|
(72 084)
|
(34 297)
|
(12 833)
|
41 031
|
62 410
|
52 965
|
16 272
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
(52)
|
4
|
5
|
337
|
337
|
438
|
438
|
106
|
106
|
2
|
3
|
14
|
23
|
31
|
53
|
4 125
|
5 865
|
5 866
|
5 911
|
10 773
|
9 769
|
11 120
|
12 513
|
5 322
|
5 312
|
3 975
|
3 772
|
2 612
|
2 159
|
2 131
|
1 932
|
2 442
|
2 140
|
2 173
|
1 152
|
(226)
|
187
|
(147)
|
(186)
|
16 271
|
18 179
|
918
|
1 764
|
(13 885)
|
(15 779)
|
1 589
|
547
|
(15)
|
(361)
|
|
| Cash Interest Paid |
1 589
|
0
|
1 605
|
1 589
|
1 567
|
0
|
1 070
|
2 019
|
593
|
593
|
813
|
1 129
|
1 110
|
1 401
|
1 142
|
923
|
1 044
|
938
|
831
|
724
|
661
|
571
|
478
|
426
|
346
|
335
|
342
|
327
|
293
|
254
|
245
|
249
|
256
|
278
|
326
|
349
|
369
|
352
|
264
|
225
|
135
|
138
|
182
|
274
|
353
|
372
|
349
|
228
|
1 710
|
9 550
|
24 710
|
24 688
|
360
|
(7 437)
|
(22 458)
|
(22 171)
|
954
|
1 133
|
1 258
|
1 213
|
|
| Change in Working Capital |
(7 194)
|
4 870
|
2 011
|
2 544
|
(881)
|
(2 470)
|
(5 469)
|
(5 301)
|
994
|
(4 825)
|
(4 961)
|
(6 362)
|
5 439
|
3 894
|
3 321
|
2 388
|
(8 883)
|
(6 525)
|
(2 525)
|
(19 222)
|
(4 288)
|
16 987
|
(611)
|
26 475
|
(3 260)
|
(4 317)
|
(8 168)
|
(24 288)
|
(9 499)
|
(32 409)
|
(41 392)
|
(31 975)
|
(27 346)
|
(29 364)
|
(6 631)
|
(7 654)
|
(20 921)
|
(12 132)
|
(25 535)
|
(28 479)
|
(6 459)
|
(15 156)
|
1 345
|
15 122
|
(14 616)
|
(14 532)
|
(2 092)
|
(35 368)
|
(10 668)
|
(15 283)
|
(48 635)
|
(29 433)
|
(219)
|
(9 809)
|
22 570
|
36 752
|
10 150
|
17 307
|
8 534
|
6 549
|
|
| Cash from Operating Activities |
3 485
N/A
|
14 591
+319%
|
11 266
-23%
|
10 799
-4%
|
9 418
-13%
|
9 766
+4%
|
2 866
-71%
|
1 781
-38%
|
5 159
+190%
|
(750)
N/A
|
8 408
N/A
|
12 518
+49%
|
29 310
+134%
|
28 302
-3%
|
21 269
-25%
|
19 508
-8%
|
5 505
-72%
|
9 063
+65%
|
13 843
+53%
|
3 587
-74%
|
16 850
+370%
|
37 372
+122%
|
30 961
-17%
|
64 321
+108%
|
50 902
-21%
|
61 307
+20%
|
70 301
+15%
|
55 121
-22%
|
49 862
-10%
|
10 450
-79%
|
(20 381)
N/A
|
(18 762)
+8%
|
(7 310)
+61%
|
(1 130)
+85%
|
16 028
N/A
|
15 040
-6%
|
9 506
-37%
|
23 030
+142%
|
10 745
-53%
|
7 641
-29%
|
16 256
+113%
|
(4 709)
N/A
|
7 473
N/A
|
10 736
+44%
|
(19 095)
N/A
|
(14 238)
+25%
|
2 816
N/A
|
(11 227)
N/A
|
209
N/A
|
(11 259)
N/A
|
(54 153)
-381%
|
(56 158)
-4%
|
(14 661)
+74%
|
(22 156)
-51%
|
21 608
N/A
|
33 448
+55%
|
3 081
-91%
|
8 047
+161%
|
18 119
+125%
|
22 274
+23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 582)
|
(440)
|
(3 386)
|
(3 503)
|
(2 859)
|
(2 289)
|
(1 571)
|
(11 433)
|
(27 505)
|
(28 209)
|
(33 825)
|
(25 890)
|
(13 287)
|
(13 748)
|
(8 763)
|
(7 026)
|
(4 155)
|
(3 392)
|
(3 230)
|
(2 182)
|
(4 411)
|
(5 591)
|
(8 108)
|
(10 259)
|
(8 527)
|
(8 426)
|
(7 581)
|
(6 030)
|
(8 571)
|
(10 812)
|
(11 977)
|
(15 872)
|
(18 248)
|
(18 568)
|
(15 208)
|
(12 298)
|
(8 003)
|
(3 957)
|
(4 212)
|
(2 808)
|
(2 017)
|
(2 872)
|
(3 419)
|
(3 210)
|
(5 026)
|
(3 993)
|
(8 463)
|
(13 354)
|
(10 808)
|
(12 577)
|
(9 052)
|
(5 576)
|
(6 982)
|
(5 553)
|
(11 483)
|
(11 463)
|
(14 153)
|
(15 549)
|
(12 523)
|
(17 591)
|
|
| Other Items |
(8 738)
|
(16 487)
|
(12 099)
|
(11 003)
|
(2 876)
|
7 767
|
8 012
|
5 802
|
4 614
|
896
|
(1 383)
|
(1 023)
|
(1 806)
|
(2 254)
|
(2 091)
|
1 539
|
1 868
|
1 637
|
1 381
|
(1 138)
|
(894)
|
(18 022)
|
(13 686)
|
(32 460)
|
(40 048)
|
(38 124)
|
(50 569)
|
(41 295)
|
(28 540)
|
(19 521)
|
20 630
|
30 818
|
45 856
|
54 292
|
20 911
|
20 023
|
(2 077)
|
(2 679)
|
(6 535)
|
(2 118)
|
(5 664)
|
(7 286)
|
(17 515)
|
13 871
|
(54 137)
|
(51 969)
|
(35 982)
|
(61 577)
|
13 249
|
27 219
|
82 881
|
63 808
|
55 833
|
40 801
|
(13 911)
|
(5 657)
|
1 878
|
1 190
|
2 110
|
2 532
|
|
| Cash from Investing Activities |
(14 320)
N/A
|
(16 927)
-18%
|
(15 485)
+9%
|
(14 506)
+6%
|
(5 735)
+60%
|
5 478
N/A
|
6 441
+18%
|
(5 632)
N/A
|
(22 891)
-306%
|
(27 313)
-19%
|
(35 208)
-29%
|
(26 913)
+24%
|
(15 093)
+44%
|
(16 001)
-6%
|
(10 853)
+32%
|
(5 487)
+49%
|
(2 287)
+58%
|
(1 755)
+23%
|
(1 849)
-5%
|
(3 320)
-80%
|
(5 305)
-60%
|
(23 613)
-345%
|
(21 794)
+8%
|
(42 718)
-96%
|
(48 575)
-14%
|
(46 550)
+4%
|
(58 151)
-25%
|
(47 325)
+19%
|
(37 110)
+22%
|
(30 333)
+18%
|
8 654
N/A
|
14 946
+73%
|
27 608
+85%
|
35 724
+29%
|
5 703
-84%
|
7 725
+35%
|
(10 080)
N/A
|
(6 636)
+34%
|
(10 747)
-62%
|
(4 927)
+54%
|
(7 680)
-56%
|
(10 158)
-32%
|
(20 934)
-106%
|
10 661
N/A
|
(59 163)
N/A
|
(55 962)
+5%
|
(44 445)
+21%
|
(74 931)
-69%
|
2 440
N/A
|
14 642
+500%
|
73 829
+404%
|
58 232
-21%
|
48 851
-16%
|
35 248
-28%
|
(25 394)
N/A
|
(17 121)
+33%
|
(12 275)
+28%
|
(14 359)
-17%
|
(10 413)
+27%
|
(15 059)
-45%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3 789
|
3 789
|
3 177
|
2 879
|
0
|
717
|
5 692
|
6 892
|
7 653
|
6 945
|
3 570
|
2 370
|
1 608
|
1 600
|
581
|
686
|
789
|
864
|
283
|
178
|
100
|
25
|
25
|
100
|
75
|
296
|
2 440
|
2 567
|
2 567
|
2 346
|
202
|
384
|
(1 777)
|
0
|
(1 777)
|
(159)
|
0
|
1 530
|
1 197
|
15 451
|
(1 617)
|
(1 145)
|
(811)
|
(33 731)
|
0
|
0
|
0
|
15 716
|
(1 946)
|
(1 992)
|
(1 992)
|
(1 046)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10 916
|
(127)
|
4 077
|
1 752
|
(7 568)
|
(15 192)
|
(15 624)
|
(5 122)
|
5 723
|
10 287
|
14 454
|
4 614
|
(5 170)
|
(1 423)
|
(1 813)
|
(2 445)
|
(1 921)
|
(5 846)
|
(8 631)
|
(1 584)
|
(9 738)
|
(10 712)
|
(9 498)
|
(14 500)
|
(4 203)
|
1 086
|
(3 946)
|
(1 969)
|
(4 199)
|
1 792
|
3 434
|
5 192
|
6 966
|
1 016
|
7 071
|
5 157
|
1 057
|
(1 156)
|
(5 736)
|
(5 374)
|
(3 121)
|
(3 911)
|
3 972
|
29 654
|
35 212
|
35 902
|
28 230
|
148
|
(2 387)
|
(2 897)
|
(2 915)
|
(2 935)
|
(3 454)
|
4 035
|
15 020
|
17 041
|
17 904
|
11 246
|
2 601
|
4 081
|
|
| Cash Paid for Dividends |
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
|
(1 523)
|
0
|
0
|
0
|
(1 503)
|
(1 503)
|
0
|
0
|
(1 777)
|
(1 777)
|
(1 777)
|
0
|
(1 777)
|
(1 777)
|
|
| Other |
(861)
|
(862)
|
(1 089)
|
(272)
|
(106)
|
(110)
|
0
|
(135)
|
9 471
|
9 471
|
9 465
|
8 483
|
(10 960)
|
(10 959)
|
(10 957)
|
(9 950)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(10)
|
(10)
|
(9)
|
(9)
|
0
|
1 576
|
0
|
0
|
0
|
2 002
|
0
|
19 070
|
0
|
17 726
|
0
|
15 570
|
(52 024)
|
(310)
|
0
|
0
|
67 486
|
(2 663)
|
(5 591)
|
(2 666)
|
(716)
|
(24 611)
|
(21 684)
|
(24 608)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
13 843
N/A
|
2 800
-80%
|
6 165
+120%
|
4 359
-29%
|
(7 674)
N/A
|
(14 585)
-90%
|
(10 290)
+29%
|
1 638
N/A
|
22 848
+1 295%
|
26 706
+17%
|
27 489
+3%
|
15 467
-44%
|
(14 522)
N/A
|
(10 782)
+26%
|
(12 189)
-13%
|
(11 708)
+4%
|
(1 137)
+90%
|
(4 987)
-339%
|
(8 351)
-67%
|
(1 408)
+83%
|
(9 639)
-585%
|
(10 688)
-11%
|
(9 473)
+11%
|
(14 401)
-52%
|
(4 128)
+71%
|
1 381
N/A
|
(1 508)
N/A
|
588
N/A
|
(1 642)
N/A
|
4 129
N/A
|
3 628
-12%
|
5 576
+54%
|
6 766
+21%
|
815
-88%
|
6 871
+743%
|
6 574
-4%
|
3 060
-53%
|
374
-88%
|
12 529
+3 253%
|
10 077
-20%
|
12 988
+29%
|
12 670
-2%
|
1 662
-87%
|
(56 100)
N/A
|
34 902
N/A
|
35 591
+2%
|
28 552
-20%
|
83 350
+192%
|
(6 996)
N/A
|
(10 480)
-50%
|
(7 554)
+28%
|
(6 200)
+18%
|
(28 111)
-353%
|
(17 649)
+37%
|
(9 862)
+44%
|
(7 837)
+21%
|
16 127
N/A
|
9 469
-41%
|
824
-91%
|
2 304
+180%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
(2)
|
33
|
2
|
1
|
2
|
(33)
|
(4)
|
(2)
|
12
|
(7)
|
(7)
|
(5)
|
(26)
|
15
|
(0)
|
(21)
|
71
|
(2)
|
25
|
(80)
|
(62)
|
(97)
|
27
|
(70)
|
99
|
197
|
(222)
|
16
|
(235)
|
(276)
|
(144)
|
(172)
|
(90)
|
38
|
(228)
|
(99)
|
(373)
|
(466)
|
(618)
|
(254)
|
(490)
|
(249)
|
72
|
(314)
|
21
|
(203)
|
(960)
|
(803)
|
(884)
|
(921)
|
(463)
|
(519)
|
(394)
|
(994)
|
1 124
|
922
|
522
|
1 534
|
|
| Net Change in Cash |
3 008
N/A
|
463
-85%
|
1 944
+320%
|
686
-65%
|
(3 989)
N/A
|
661
N/A
|
(981)
N/A
|
(2 245)
-129%
|
5 111
N/A
|
(1 359)
N/A
|
702
N/A
|
1 065
+52%
|
(313)
N/A
|
1 514
N/A
|
(1 799)
N/A
|
2 327
N/A
|
2 081
-11%
|
2 299
+11%
|
3 714
+62%
|
(1 142)
N/A
|
1 931
N/A
|
2 991
+55%
|
(369)
N/A
|
7 104
N/A
|
(1 775)
N/A
|
16 068
N/A
|
10 741
-33%
|
8 580
-20%
|
10 888
+27%
|
(15 738)
N/A
|
(8 335)
+47%
|
1 483
N/A
|
26 920
+1 715%
|
35 238
+31%
|
28 511
-19%
|
29 377
+3%
|
2 257
-92%
|
16 668
+639%
|
12 154
-27%
|
12 326
+1%
|
20 946
+70%
|
(2 451)
N/A
|
(12 288)
-401%
|
(34 953)
-184%
|
(43 285)
-24%
|
(34 923)
+19%
|
(13 055)
+63%
|
(3 011)
+77%
|
(5 306)
-76%
|
(7 900)
-49%
|
11 238
N/A
|
(5 047)
N/A
|
5 616
N/A
|
(5 076)
N/A
|
(14 041)
-177%
|
7 496
N/A
|
8 057
+7%
|
4 079
-49%
|
9 053
+122%
|
11 053
+22%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 098)
N/A
|
14 151
N/A
|
7 880
-44%
|
7 296
-7%
|
6 559
-10%
|
7 478
+14%
|
1 296
-83%
|
(9 652)
N/A
|
(22 346)
-132%
|
(28 959)
-30%
|
(25 417)
+12%
|
(13 371)
+47%
|
16 023
N/A
|
14 554
-9%
|
12 506
-14%
|
12 482
0%
|
1 350
-89%
|
5 671
+320%
|
10 613
+87%
|
1 405
-87%
|
12 439
+785%
|
31 780
+155%
|
22 853
-28%
|
54 062
+137%
|
42 375
-22%
|
52 881
+25%
|
62 720
+19%
|
49 090
-22%
|
41 292
-16%
|
(362)
N/A
|
(32 358)
-8 836%
|
(34 634)
-7%
|
(25 558)
+26%
|
(19 698)
+23%
|
819
N/A
|
2 742
+235%
|
1 502
-45%
|
19 073
+1 170%
|
6 532
-66%
|
4 833
-26%
|
14 239
+195%
|
(7 581)
N/A
|
4 055
N/A
|
7 526
+86%
|
(24 121)
N/A
|
(18 231)
+24%
|
(5 647)
+69%
|
(24 581)
-335%
|
(10 599)
+57%
|
(23 836)
-125%
|
(63 205)
-165%
|
(61 734)
+2%
|
(21 642)
+65%
|
(27 708)
-28%
|
10 125
N/A
|
21 984
+117%
|
(11 072)
N/A
|
(7 501)
+32%
|
5 596
N/A
|
4 683
-16%
|
|