GeneBioTech Co Ltd
KOSDAQ:086060
Cash Flow Statement
Cash Flow Statement
GeneBioTech Co Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | 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 |
1 908
|
2 290
|
2 291
|
2 646
|
2 468
|
1 980
|
1 265
|
743
|
303
|
271
|
806
|
777
|
712
|
1
|
445
|
665
|
(115)
|
(214)
|
(1 128)
|
(1 525)
|
(832)
|
(1 135)
|
(227)
|
36
|
146
|
414
|
232
|
554
|
584
|
1 021
|
1 615
|
1 701
|
2 535
|
2 502
|
3 510
|
3 941
|
1 847
|
6 454
|
1 496
|
1 312
|
2 553
|
(2 154)
|
1 142
|
341
|
(27)
|
(155)
|
(570)
|
(203)
|
(3 432)
|
(3 933)
|
(3 826)
|
(4 249)
|
(484)
|
338
|
415
|
316
|
1 523
|
1 846
|
2 600
|
3 594
|
2 591
|
2 605
|
2 426
|
2 551
|
2 865
|
2 930
|
3 598
|
3 682
|
|
| Depreciation & Amortization |
536
|
577
|
596
|
617
|
644
|
667
|
655
|
654
|
656
|
635
|
649
|
645
|
645
|
330
|
668
|
1 000
|
1 380
|
1 428
|
1 482
|
1 517
|
1 470
|
1 271
|
1 418
|
1 398
|
1 425
|
1 639
|
1 480
|
1 593
|
1 481
|
1 531
|
1 490
|
1 368
|
1 514
|
1 432
|
1 444
|
1 534
|
1 507
|
1 526
|
1 552
|
1 540
|
1 503
|
1 502
|
1 566
|
1 578
|
1 685
|
1 811
|
1 830
|
1 883
|
2 047
|
1 868
|
1 686
|
1 512
|
1 244
|
1 211
|
1 268
|
1 310
|
1 286
|
1 331
|
1 327
|
1 312
|
1 338
|
1 344
|
1 357
|
1 365
|
1 368
|
1 366
|
1 361
|
1 379
|
|
| Change in Deffered Taxes |
128
|
0
|
(14)
|
(9)
|
(50)
|
(50)
|
114
|
109
|
78
|
78
|
(17)
|
(12)
|
(75)
|
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
|
(42)
|
13
|
(44)
|
(15)
|
(124)
|
(180)
|
0
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
211
|
158
|
234
|
65
|
108
|
80
|
391
|
409
|
375
|
518
|
480
|
944
|
1 350
|
485
|
827
|
1 247
|
1 831
|
1 636
|
1 692
|
1 971
|
1 922
|
1 918
|
1 945
|
1 605
|
1 257
|
1 265
|
1 126
|
955
|
1 285
|
1 440
|
1 256
|
1 903
|
1 338
|
1 454
|
1 626
|
1 181
|
1 394
|
2 217
|
3 663
|
3 555
|
3 798
|
2 538
|
1 020
|
680
|
1 323
|
1 407
|
1 273
|
1 811
|
4 069
|
4 191
|
4 505
|
4 140
|
452
|
334
|
(168)
|
1 997
|
135
|
318
|
874
|
(1 185)
|
1 459
|
1 387
|
947
|
645
|
857
|
676
|
643
|
1 295
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
99
|
0
|
0
|
92
|
157
|
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
|
231
|
507
|
0
|
0
|
(7)
|
(291)
|
(142)
|
0
|
295
|
348
|
217
|
237
|
392
|
443
|
418
|
530
|
423
|
461
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
287
|
290
|
376
|
0
|
212
|
325
|
370
|
380
|
325
|
241
|
240
|
273
|
223
|
238
|
107
|
72
|
73
|
40
|
184
|
188
|
183
|
179
|
193
|
193
|
212
|
247
|
292
|
300
|
489
|
571
|
347
|
327
|
156
|
36
|
94
|
0
|
66
|
60
|
37
|
59
|
56
|
100
|
181
|
215
|
251
|
350
|
177
|
187
|
223
|
348
|
622
|
684
|
789
|
617
|
|
| Change in Working Capital |
(525)
|
(1 452)
|
(1 869)
|
(1 878)
|
(1 840)
|
(1 232)
|
(796)
|
(629)
|
(889)
|
(613)
|
(1 565)
|
(1 612)
|
50
|
1 422
|
(3 840)
|
(1 050)
|
(3 178)
|
(3 309)
|
332
|
(2 252)
|
(182)
|
(1 150)
|
(2 509)
|
89
|
(675)
|
146
|
1 234
|
(1 201)
|
(744)
|
(1 443)
|
1 177
|
(435)
|
(75)
|
(2 252)
|
(2 876)
|
(3 202)
|
(3 615)
|
(5 604)
|
(5 863)
|
(2 394)
|
(1 898)
|
(117)
|
(3 056)
|
(5 233)
|
(5 620)
|
(3 468)
|
(4 604)
|
(3 020)
|
(69)
|
(47)
|
214
|
(22)
|
(4 053)
|
(7 112)
|
(4 667)
|
(7 942)
|
(6 624)
|
(3 076)
|
(1 727)
|
256
|
1 980
|
243
|
(2 662)
|
(2 413)
|
(5 554)
|
(4 917)
|
(2 633)
|
(705)
|
|
| Cash from Operating Activities |
2 257
N/A
|
1 700
-25%
|
1 239
-27%
|
1 442
+16%
|
1 332
-8%
|
1 445
+9%
|
1 628
+13%
|
1 286
-21%
|
522
-59%
|
889
+70%
|
353
-60%
|
741
+110%
|
2 681
+262%
|
2 238
-17%
|
(1 899)
N/A
|
1 861
N/A
|
(82)
N/A
|
(460)
-462%
|
2 378
N/A
|
(289)
N/A
|
2 378
N/A
|
904
-62%
|
627
-31%
|
3 128
+399%
|
2 155
-31%
|
3 463
+61%
|
4 072
+18%
|
1 901
-53%
|
2 606
+37%
|
2 549
-2%
|
5 539
+117%
|
4 537
-18%
|
5 312
+17%
|
3 136
-41%
|
3 703
+18%
|
3 453
-7%
|
1 132
-67%
|
4 593
+306%
|
848
-82%
|
4 013
+374%
|
5 955
+48%
|
1 769
-70%
|
671
-62%
|
(2 634)
N/A
|
(2 682)
-2%
|
(392)
+85%
|
(2 115)
-439%
|
457
N/A
|
2 492
+446%
|
1 900
-24%
|
2 457
+29%
|
1 505
-39%
|
(2 841)
N/A
|
(5 229)
-84%
|
(3 152)
+40%
|
(4 595)
-46%
|
(3 679)
+20%
|
419
N/A
|
3 073
+634%
|
3 978
+29%
|
7 369
+85%
|
5 579
-24%
|
2 069
-63%
|
2 149
+4%
|
(464)
N/A
|
55
N/A
|
2 970
+5 296%
|
5 651
+90%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 429)
|
(1 363)
|
(1 105)
|
(661)
|
(331)
|
(190)
|
(137)
|
(105)
|
(19)
|
(17)
|
(98)
|
(115)
|
(239)
|
(2 366)
|
(3 644)
|
(4 152)
|
(3 440)
|
(1 997)
|
(81)
|
155
|
(584)
|
299
|
(538)
|
(482)
|
(518)
|
(622)
|
(632)
|
(674)
|
(927)
|
(1 494)
|
(1 458)
|
(1 368)
|
(1 296)
|
(818)
|
(1 041)
|
(1 023)
|
(1 206)
|
(1 094)
|
(966)
|
(1 071)
|
(559)
|
(482)
|
(752)
|
(1 037)
|
(2 306)
|
(4 554)
|
(4 373)
|
(5 067)
|
(4 395)
|
(4 099)
|
(4 172)
|
(3 068)
|
(3 115)
|
(1 291)
|
(1 356)
|
(1 209)
|
(1 174)
|
(1 361)
|
(1 034)
|
(1 121)
|
(767)
|
(630)
|
(523)
|
(788)
|
(1 183)
|
(1 746)
|
(4 369)
|
(4 227)
|
|
| Other Items |
(6 239)
|
(4 843)
|
(588)
|
(470)
|
(381)
|
(2 058)
|
534
|
(1 676)
|
(154)
|
(428)
|
(1 491)
|
23
|
(2 500)
|
74
|
(787)
|
273
|
481
|
283
|
(1 936)
|
(920)
|
(1 281)
|
(1 691)
|
2 827
|
424
|
423
|
1 308
|
17
|
400
|
486
|
48
|
2 282
|
1 762
|
1 462
|
(1 802)
|
(3 800)
|
(4 017)
|
(4 343)
|
(10 520)
|
(2 807)
|
(2 722)
|
(5 145)
|
3 970
|
(2 724)
|
(2 914)
|
1 305
|
2 655
|
1 770
|
3 598
|
3 691
|
7 310
|
12 223
|
10 194
|
9 025
|
4 099
|
1 327
|
3 404
|
1 824
|
711
|
(1 136)
|
(3 931)
|
(4 559)
|
(4 106)
|
(3 900)
|
(2 490)
|
153
|
(310)
|
2 288
|
694
|
|
| Cash from Investing Activities |
(7 668)
N/A
|
(6 206)
+19%
|
(1 692)
+73%
|
(1 131)
+33%
|
(712)
+37%
|
(2 248)
-216%
|
396
N/A
|
(1 780)
N/A
|
(173)
+90%
|
(445)
-158%
|
(1 589)
-257%
|
(92)
+94%
|
(2 740)
-2 891%
|
(2 292)
+16%
|
(4 431)
-93%
|
(3 879)
+12%
|
(2 958)
+24%
|
(1 714)
+42%
|
(2 016)
-18%
|
(765)
+62%
|
(1 865)
-144%
|
(1 393)
+25%
|
2 290
N/A
|
(57)
N/A
|
(95)
-65%
|
686
N/A
|
(615)
N/A
|
(273)
+56%
|
(441)
-61%
|
(1 446)
-228%
|
825
N/A
|
394
-52%
|
166
-58%
|
(2 619)
N/A
|
(4 841)
-85%
|
(5 041)
-4%
|
(5 549)
-10%
|
(11 614)
-109%
|
(3 773)
+68%
|
(3 793)
-1%
|
(5 703)
-50%
|
3 488
N/A
|
(3 476)
N/A
|
(3 951)
-14%
|
(1 001)
+75%
|
(1 900)
-90%
|
(2 603)
-37%
|
(1 469)
+44%
|
(704)
+52%
|
3 211
N/A
|
8 051
+151%
|
7 126
-11%
|
5 910
-17%
|
2 807
-53%
|
(29)
N/A
|
2 195
N/A
|
650
-70%
|
(650)
N/A
|
(2 170)
-234%
|
(5 052)
-133%
|
(5 326)
-5%
|
(4 736)
+11%
|
(4 422)
+7%
|
(3 277)
+26%
|
(1 030)
+69%
|
(2 056)
-100%
|
(2 081)
-1%
|
(3 533)
-70%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6 670
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(596)
|
0
|
0
|
(596)
|
0
|
0
|
0
|
0
|
1 767
|
0
|
4 908
|
4 908
|
3 141
|
0
|
0
|
0
|
0
|
0
|
500
|
1 500
|
1 500
|
2 500
|
2 000
|
1 000
|
1 000
|
0
|
0
|
0
|
0
|
5 640
|
5 640
|
5 640
|
5 640
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 911)
|
(5 820)
|
(5 820)
|
(5 473)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(221)
|
(445)
|
1 012
|
(262)
|
0
|
(460)
|
275
|
1 549
|
1 800
|
1 800
|
0
|
(500)
|
(500)
|
267
|
5 023
|
(65)
|
(1 168)
|
(1 199)
|
(3 685)
|
(1 768)
|
(721)
|
(368)
|
(2 662)
|
(1 608)
|
(2 163)
|
(3 504)
|
(3 608)
|
(854)
|
(1 346)
|
(967)
|
(2 452)
|
(3 156)
|
(3 175)
|
(3 018)
|
(1 329)
|
(601)
|
1 709
|
3 339
|
3 248
|
405
|
(797)
|
(1 109)
|
107
|
1 659
|
(149)
|
907
|
1 643
|
1 973
|
1 759
|
(2 153)
|
(2 331)
|
124
|
4 489
|
7 052
|
5 344
|
5 232
|
3 035
|
1 591
|
3 000
|
1 054
|
(713)
|
1 024
|
1 722
|
1 719
|
2 976
|
1 480
|
(483)
|
(2 190)
|
|
| Cash Paid for Dividends |
0
|
0
|
(307)
|
(307)
|
(307)
|
0
|
(307)
|
(307)
|
(307)
|
0
|
(146)
|
(146)
|
(146)
|
(500)
|
(292)
|
(292)
|
(292)
|
166
|
(175)
|
(175)
|
(175)
|
(175)
|
(204)
|
(204)
|
(204)
|
(162)
|
(211)
|
(211)
|
(211)
|
(211)
|
(250)
|
(250)
|
(250)
|
0
|
(258)
|
(258)
|
(258)
|
0
|
(258)
|
(258)
|
(258)
|
0
|
(258)
|
(258)
|
(258)
|
0
|
(258)
|
(258)
|
(258)
|
0
|
(258)
|
(258)
|
(258)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(292)
|
0
|
0
|
0
|
(478)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
281
|
(89)
|
(287)
|
(290)
|
(376)
|
(356)
|
(214)
|
(327)
|
(372)
|
(314)
|
(325)
|
(241)
|
(241)
|
(275)
|
(227)
|
(243)
|
(111)
|
(76)
|
(75)
|
(41)
|
(185)
|
(188)
|
(183)
|
(179)
|
(193)
|
(193)
|
(212)
|
(247)
|
(292)
|
(300)
|
(489)
|
(571)
|
(347)
|
(327)
|
(156)
|
(36)
|
(94)
|
0
|
(66)
|
(2 780)
|
(3 247)
|
(3 269)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6 157
N/A
|
6 225
+1%
|
706
-89%
|
(569)
N/A
|
(784)
-38%
|
(767)
+2%
|
(31)
+96%
|
1 243
N/A
|
898
-28%
|
898
N/A
|
(742)
N/A
|
(1 242)
-67%
|
(366)
+71%
|
(322)
+12%
|
4 444
N/A
|
(647)
N/A
|
(69)
+89%
|
379
N/A
|
834
+120%
|
2 638
+217%
|
1 873
-29%
|
2 285
+22%
|
(3 191)
N/A
|
(2 053)
+36%
|
(2 608)
-27%
|
(3 941)
-51%
|
(3 546)
+10%
|
193
N/A
|
(168)
N/A
|
1 246
N/A
|
(778)
N/A
|
(2 448)
-215%
|
(2 610)
-7%
|
(3 456)
-32%
|
(1 770)
+49%
|
(1 039)
+41%
|
1 258
N/A
|
8 528
+578%
|
8 418
-1%
|
5 540
-34%
|
4 293
-23%
|
(1 667)
N/A
|
(640)
+62%
|
830
N/A
|
(755)
N/A
|
322
N/A
|
1 229
+282%
|
1 678
+37%
|
1 406
-16%
|
(5 417)
N/A
|
(8 475)
-56%
|
(8 734)
-3%
|
(4 490)
+49%
|
963
N/A
|
2 465
+156%
|
5 073
+106%
|
3 035
-40%
|
1 613
-47%
|
3 000
+86%
|
1 054
-65%
|
(713)
N/A
|
1 024
N/A
|
1 722
+68%
|
1 719
0%
|
2 976
+73%
|
1 480
-50%
|
(483)
N/A
|
(2 190)
-353%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(0)
|
0
|
5
|
(0)
|
0
|
0
|
(7)
|
5
|
1
|
4
|
8
|
(1)
|
(3)
|
(22)
|
(8)
|
(23)
|
26
|
18
|
0
|
48
|
(72)
|
(51)
|
8
|
(81)
|
18
|
21
|
(12)
|
34
|
26
|
52
|
13
|
12
|
(24)
|
(24)
|
(9)
|
38
|
57
|
49
|
82
|
51
|
(6)
|
(8)
|
(49)
|
(37)
|
(10)
|
(18)
|
0
|
(47)
|
47
|
62
|
9
|
67
|
|
| Net Change in Cash |
746
N/A
|
1 719
+130%
|
252
-85%
|
(258)
N/A
|
(165)
+36%
|
(1 569)
-853%
|
1 993
N/A
|
749
-62%
|
1 247
+66%
|
1 342
+8%
|
(1 978)
N/A
|
(592)
+70%
|
(424)
+28%
|
(376)
+11%
|
(1 892)
-403%
|
(2 665)
-41%
|
(3 110)
-17%
|
(1 795)
+42%
|
1 201
N/A
|
1 584
+32%
|
2 386
+51%
|
1 796
-25%
|
(281)
N/A
|
1 023
N/A
|
(547)
N/A
|
213
N/A
|
(81)
N/A
|
1 820
N/A
|
1 993
+10%
|
2 327
+17%
|
5 578
+140%
|
2 460
-56%
|
2 895
+18%
|
(2 921)
N/A
|
(2 907)
+0%
|
(2 578)
+11%
|
(3 231)
-25%
|
1 457
N/A
|
5 500
+277%
|
5 679
+3%
|
4 563
-20%
|
3 611
-21%
|
(3 457)
N/A
|
(5 722)
-66%
|
(4 411)
+23%
|
(1 918)
+57%
|
(3 476)
-81%
|
677
N/A
|
3 170
+368%
|
(330)
N/A
|
2 025
N/A
|
(65)
N/A
|
(1 364)
-2 001%
|
(1 411)
-3%
|
(633)
+55%
|
2 723
N/A
|
(0)
N/A
|
1 373
N/A
|
3 855
+181%
|
(58)
N/A
|
1 321
N/A
|
1 849
+40%
|
(632)
N/A
|
544
N/A
|
1 529
+181%
|
(459)
N/A
|
415
N/A
|
(5)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
828
N/A
|
337
-59%
|
134
-60%
|
781
+483%
|
1 001
+28%
|
1 255
+25%
|
1 490
+19%
|
1 182
-21%
|
503
-57%
|
872
+73%
|
255
-71%
|
626
+146%
|
2 442
+290%
|
(129)
N/A
|
(5 543)
-4 214%
|
(2 291)
+59%
|
(3 521)
-54%
|
(2 457)
+30%
|
2 297
N/A
|
(134)
N/A
|
1 794
N/A
|
1 203
-33%
|
89
-93%
|
2 646
+2 866%
|
1 637
-38%
|
2 842
+74%
|
3 440
+21%
|
1 227
-64%
|
1 679
+37%
|
1 054
-37%
|
4 081
+287%
|
3 169
-22%
|
4 017
+27%
|
2 319
-42%
|
2 662
+15%
|
2 430
-9%
|
(74)
N/A
|
3 499
N/A
|
(119)
N/A
|
2 942
N/A
|
5 397
+83%
|
1 287
-76%
|
(81)
N/A
|
(3 672)
-4 450%
|
(4 988)
-36%
|
(4 947)
+1%
|
(6 488)
-31%
|
(4 610)
+29%
|
(1 903)
+59%
|
(2 200)
-16%
|
(1 715)
+22%
|
(1 563)
+9%
|
(5 956)
-281%
|
(6 521)
-9%
|
(4 507)
+31%
|
(5 805)
-29%
|
(4 853)
+16%
|
(943)
+81%
|
2 040
N/A
|
2 856
+40%
|
6 602
+131%
|
4 949
-25%
|
1 546
-69%
|
1 361
-12%
|
(1 647)
N/A
|
(1 691)
-3%
|
(1 399)
+17%
|
1 424
N/A
|
|