K Auction Inc
KOSDAQ:102370
Cash Flow Statement
Cash Flow Statement
K Auction Inc
| 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 |
109
|
4 761
|
7 075
|
10 493
|
10 853
|
9 567
|
7 084
|
4 027
|
1 149
|
(1 857)
|
(4 876)
|
(6 154)
|
(7 637)
|
(8 034)
|
(7 026)
|
(7 088)
|
(6 621)
|
(6 726)
|
(6 325)
|
|
| Depreciation & Amortization |
1 462
|
1 222
|
1 232
|
1 247
|
1 243
|
1 276
|
1 357
|
1 401
|
1 462
|
1 545
|
1 623
|
1 753
|
1 888
|
1 942
|
1 947
|
1 850
|
1 714
|
1 665
|
1 652
|
|
| Stock-Based Compensation |
55
|
0
|
97
|
66
|
90
|
82
|
51
|
36
|
16
|
78
|
164
|
194
|
230
|
216
|
147
|
191
|
219
|
248
|
282
|
|
| Other Non-Cash Items |
2 506
|
2 320
|
2 584
|
3 482
|
4 348
|
3 296
|
2 901
|
2 226
|
1 711
|
1 913
|
2 350
|
2 869
|
3 134
|
3 127
|
2 832
|
2 915
|
3 019
|
3 198
|
2 711
|
|
| Cash Taxes Paid |
313
|
162
|
157
|
106
|
1 360
|
2 813
|
4 053
|
4 052
|
2 903
|
1 223
|
447
|
492
|
379
|
(61)
|
(542)
|
(497)
|
(475)
|
109
|
101
|
|
| Cash Interest Paid |
1 044
|
544
|
580
|
493
|
427
|
460
|
762
|
1 049
|
1 416
|
1 702
|
1 853
|
1 986
|
2 114
|
2 210
|
2 210
|
2 242
|
2 276
|
2 085
|
2 337
|
|
| Change in Working Capital |
13 617
|
16 578
|
14 121
|
7 755
|
(292)
|
1 571
|
(6 762)
|
(14 875)
|
(10 538)
|
(8 482)
|
(3 341)
|
(8 725)
|
(2 590)
|
(2 594)
|
(91)
|
3 449
|
2 193
|
1 796
|
2 823
|
|
| Cash from Operating Activities |
17 694
N/A
|
24 881
+41%
|
25 012
+1%
|
22 977
-8%
|
16 151
-30%
|
15 711
-3%
|
4 580
-71%
|
(7 221)
N/A
|
(6 216)
+14%
|
(6 881)
-11%
|
(4 243)
+38%
|
(10 257)
-142%
|
(5 205)
+49%
|
(5 559)
-7%
|
(2 339)
+58%
|
1 126
N/A
|
304
-73%
|
(66)
N/A
|
861
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(673)
|
(288)
|
(386)
|
(381)
|
(4 770)
|
(16 860)
|
(16 968)
|
(17 458)
|
(13 669)
|
(2 068)
|
(2 638)
|
(3 768)
|
(4 047)
|
(4 469)
|
(4 693)
|
(3 834)
|
(3 245)
|
(2 416)
|
(1 727)
|
|
| Other Items |
24
|
720
|
127
|
(119)
|
(1 375)
|
(41 980)
|
(51 694)
|
(69 995)
|
(64 455)
|
(8 694)
|
1 855
|
23 196
|
18 821
|
2 313
|
923
|
(3 886)
|
(3 889)
|
(2 582)
|
(111)
|
|
| Cash from Investing Activities |
(649)
N/A
|
432
N/A
|
(259)
N/A
|
(499)
-93%
|
(6 146)
-1 131%
|
(58 841)
-857%
|
(68 662)
-17%
|
(87 453)
-27%
|
(78 124)
+11%
|
(10 762)
+86%
|
(784)
+93%
|
19 428
N/A
|
14 775
-24%
|
(2 156)
N/A
|
(3 771)
-75%
|
(7 720)
-105%
|
(7 133)
+8%
|
(4 998)
+30%
|
(1 838)
+63%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
25 498
|
28 117
|
25 462
|
25 462
|
(1 160)
|
(7 899)
|
(5 243)
|
(4 946)
|
(3 654)
|
465
|
465
|
167
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(12 594)
|
(15 113)
|
(15 170)
|
(14 643)
|
(14 623)
|
28 428
|
59 548
|
70 248
|
70 352
|
27 450
|
(1 617)
|
(1 444)
|
(1 195)
|
(941)
|
(689)
|
(547)
|
(476)
|
(404)
|
(333)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(937)
|
(937)
|
(937)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
10
|
(50)
|
(50)
|
(60)
|
(40)
|
420
|
303
|
313
|
0
|
0
|
(100)
|
0
|
(2)
|
(2)
|
95
|
(2)
|
0
|
0
|
3
|
|
| Cash from Financing Activities |
(12 584)
N/A
|
(15 163)
-21%
|
(15 220)
0%
|
(14 703)
+3%
|
10 835
N/A
|
56 965
+426%
|
85 313
+50%
|
96 023
+13%
|
69 535
-28%
|
18 497
-73%
|
(7 898)
N/A
|
(7 327)
+7%
|
(5 788)
+21%
|
(478)
+92%
|
(129)
+73%
|
(382)
-196%
|
(476)
-25%
|
(404)
+15%
|
(330)
+18%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
4 462
N/A
|
10 150
+127%
|
9 533
-6%
|
7 774
-18%
|
20 840
+168%
|
13 835
-34%
|
21 231
+53%
|
1 349
-94%
|
(14 804)
N/A
|
853
N/A
|
(12 929)
N/A
|
1 843
N/A
|
3 781
+105%
|
(8 192)
N/A
|
(6 238)
+24%
|
(6 975)
-12%
|
(7 305)
-5%
|
(5 468)
+25%
|
(1 306)
+76%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
17 022
N/A
|
24 593
+44%
|
24 625
+0%
|
22 596
-8%
|
11 380
-50%
|
(1 150)
N/A
|
(12 389)
-978%
|
(24 679)
-99%
|
(19 884)
+19%
|
(8 949)
+55%
|
(6 882)
+23%
|
(14 026)
-104%
|
(9 251)
+34%
|
(10 028)
-8%
|
(7 032)
+30%
|
(2 708)
+61%
|
(2 941)
-9%
|
(2 482)
+16%
|
(865)
+65%
|
|