Advanced Nano Products Co Ltd
KOSDAQ:121600
Cash Flow Statement
Cash Flow Statement
Advanced Nano Products Co Ltd
| 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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
5 510
|
8 742
|
6 995
|
7 312
|
7 207
|
1 930
|
4 688
|
3 296
|
316
|
2 815
|
(1 448)
|
(1 289)
|
(30)
|
(373)
|
1 167
|
1 309
|
2 067
|
2 147
|
3 794
|
4 515
|
5 034
|
8 916
|
7 656
|
7 539
|
7 542
|
3 692
|
5 940
|
5 207
|
5 539
|
8 239
|
6 828
|
8 117
|
8 248
|
7 749
|
7 672
|
7 782
|
6 775
|
6 191
|
5 801
|
4 417
|
4 021
|
2 121
|
1 650
|
3 428
|
4 031
|
6 827
|
7 430
|
9 079
|
14 361
|
21 711
|
19 180
|
19 736
|
17 355
|
11 667
|
16 774
|
13 439
|
11 515
|
7 604
|
(1 853)
|
(2 240)
|
(6 391)
|
|
| Depreciation & Amortization |
1 432
|
1 821
|
1 427
|
1 565
|
1 853
|
2 267
|
2 621
|
2 912
|
2 929
|
2 991
|
3 013
|
2 966
|
3 118
|
3 042
|
3 169
|
3 216
|
3 325
|
3 414
|
3 470
|
3 487
|
3 461
|
3 446
|
3 510
|
3 551
|
3 500
|
3 497
|
3 405
|
3 358
|
3 416
|
3 445
|
3 487
|
3 521
|
3 545
|
3 578
|
3 642
|
3 482
|
3 294
|
3 017
|
2 817
|
2 722
|
2 687
|
2 736
|
2 834
|
3 034
|
3 256
|
3 465
|
3 560
|
3 611
|
3 668
|
3 717
|
3 805
|
3 945
|
4 037
|
0
|
4 434
|
0
|
0
|
0
|
8 173
|
10 980
|
13 909
|
|
| Stock-Based Compensation |
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
|
114
|
149
|
196
|
226
|
166
|
174
|
174
|
191
|
184
|
1 278
|
1 295
|
1 312
|
946
|
234
|
144
|
122
|
81
|
80
|
232
|
312
|
414
|
495
|
483
|
458
|
288
|
609
|
496
|
703
|
893
|
1 044
|
1 499
|
1 670
|
1 782
|
1 882
|
1 900
|
|
| Other Non-Cash Items |
1 524
|
2 358
|
2 441
|
2 393
|
1 577
|
5 085
|
3 200
|
2 779
|
4 192
|
(259)
|
1 616
|
1 960
|
465
|
966
|
313
|
1 057
|
811
|
610
|
1 381
|
694
|
1 864
|
1 227
|
2 769
|
3 007
|
2 889
|
4 379
|
364
|
(245)
|
(1 009)
|
(1 130)
|
2 315
|
3 050
|
3 426
|
3 588
|
3 172
|
2 413
|
2 811
|
2 388
|
1 339
|
2 436
|
2 167
|
2 164
|
1 491
|
102
|
696
|
431
|
3 840
|
5 321
|
3 415
|
(199)
|
2 413
|
(981)
|
2 431
|
8 354
|
(267)
|
4 777
|
5 677
|
4 797
|
10 299
|
7 752
|
8 776
|
|
| Cash Taxes Paid |
539
|
661
|
821
|
1 152
|
1 575
|
1 804
|
2 004
|
1 447
|
1 276
|
1 182
|
999
|
986
|
127
|
(45)
|
(193)
|
(196)
|
96
|
13
|
(13)
|
(14)
|
80
|
80
|
79
|
689
|
1 419
|
1 635
|
1 843
|
737
|
(219)
|
(390)
|
(552)
|
290
|
956
|
1 107
|
1 256
|
1 205
|
1 177
|
1 218
|
1 262
|
976
|
436
|
266
|
87
|
82
|
42
|
(20)
|
(75)
|
8
|
427
|
462
|
506
|
493
|
600
|
2 001
|
2 186
|
2 327
|
2 649
|
1 655
|
1 776
|
1 986
|
1 234
|
|
| Cash Interest Paid |
306
|
431
|
596
|
578
|
512
|
458
|
355
|
279
|
248
|
219
|
212
|
186
|
187
|
193
|
329
|
332
|
316
|
308
|
152
|
146
|
141
|
128
|
109
|
86
|
58
|
35
|
23
|
16
|
44
|
59
|
40
|
38
|
72
|
54
|
69
|
68
|
67
|
66
|
127
|
130
|
126
|
144
|
100
|
114
|
160
|
152
|
149
|
148
|
227
|
245
|
333
|
325
|
282
|
243
|
131
|
264
|
159
|
185
|
366
|
242
|
224
|
|
| Change in Working Capital |
(8 001)
|
(9 594)
|
(5 020)
|
(9 307)
|
(13 513)
|
(16 303)
|
(12 607)
|
(10 150)
|
(3 331)
|
171
|
(2 102)
|
(3 026)
|
(3 932)
|
(582)
|
(2 493)
|
142
|
(979)
|
(4 665)
|
(7 497)
|
(7 765)
|
(8 653)
|
(8 343)
|
(2 252)
|
300
|
2 599
|
2 094
|
(3 120)
|
(1 869)
|
(4 004)
|
(4 071)
|
(3 074)
|
(9 627)
|
(8 313)
|
(7 885)
|
(10 539)
|
(8 421)
|
(6 033)
|
(2 340)
|
1 947
|
6 278
|
4 865
|
2 823
|
2 768
|
(2 929)
|
1 711
|
(2 060)
|
(4 229)
|
(3 021)
|
(10 794)
|
(7 359)
|
(5 978)
|
(6 679)
|
(4 215)
|
(51)
|
(11 634)
|
(12 015)
|
(5 458)
|
(1 830)
|
7 903
|
9 634
|
(5 423)
|
|
| Cash from Operating Activities |
397
N/A
|
3 259
+721%
|
5 842
+79%
|
1 962
-66%
|
(2 876)
N/A
|
(7 022)
-144%
|
(2 097)
+70%
|
(1 162)
+45%
|
4 105
N/A
|
5 719
+39%
|
1 078
-81%
|
609
-44%
|
(379)
N/A
|
3 052
N/A
|
2 156
-29%
|
5 724
+165%
|
5 223
-9%
|
1 506
-71%
|
1 148
-24%
|
932
-19%
|
1 707
+83%
|
5 246
+207%
|
11 682
+123%
|
14 394
+23%
|
16 530
+15%
|
13 661
-17%
|
6 589
-52%
|
6 453
-2%
|
3 942
-39%
|
6 483
+64%
|
9 556
+47%
|
5 061
-47%
|
6 904
+36%
|
7 030
+2%
|
3 947
-44%
|
5 254
+33%
|
6 848
+30%
|
9 257
+35%
|
11 904
+29%
|
15 855
+33%
|
13 741
-13%
|
9 844
-28%
|
8 742
-11%
|
3 634
-58%
|
9 692
+167%
|
8 661
-11%
|
10 601
+22%
|
14 991
+41%
|
10 650
-29%
|
17 870
+68%
|
19 419
+9%
|
16 021
-17%
|
19 609
+22%
|
20 977
+7%
|
9 307
-56%
|
9 608
+3%
|
14 089
+47%
|
15 006
+7%
|
24 522
+63%
|
26 125
+7%
|
10 872
-58%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 935)
|
(9 283)
|
(7 780)
|
(9 678)
|
(11 323)
|
(10 232)
|
(8 229)
|
(6 879)
|
(5 567)
|
(4 856)
|
(4 270)
|
(3 911)
|
(3 629)
|
(3 106)
|
(2 853)
|
(3 873)
|
(3 530)
|
(2 745)
|
(2 623)
|
(1 590)
|
(2 134)
|
(3 656)
|
(4 621)
|
(4 921)
|
(4 578)
|
(3 349)
|
(3 444)
|
(3 867)
|
(4 927)
|
(4 610)
|
(6 004)
|
(5 951)
|
(5 810)
|
(7 375)
|
(5 529)
|
(4 795)
|
(4 032)
|
(2 753)
|
(2 681)
|
(8 034)
|
(9 322)
|
(12 697)
|
(13 642)
|
(8 874)
|
(7 858)
|
(4 835)
|
(4 337)
|
(7 222)
|
(7 854)
|
(12 085)
|
(16 925)
|
(15 596)
|
(20 154)
|
(29 360)
|
(39 558)
|
(57 872)
|
(69 994)
|
(64 422)
|
(50 807)
|
(33 538)
|
(18 766)
|
|
| Other Items |
1 399
|
1 349
|
622
|
(12 772)
|
(12 150)
|
(6 044)
|
(5 162)
|
0
|
7 340
|
3 301
|
3 552
|
4 882
|
4 447
|
3 380
|
3 600
|
2 646
|
2 715
|
1 869
|
1 259
|
1 099
|
1 437
|
1 303
|
(599)
|
(685)
|
(982)
|
(4 205)
|
(1 327)
|
127
|
1 354
|
4 988
|
(5 458)
|
(5 978)
|
(5 961)
|
(5 118)
|
3 912
|
3 953
|
2 097
|
(918)
|
(3 254)
|
(6 660)
|
(5 155)
|
(2 482)
|
4 424
|
4 570
|
2 237
|
(4 775)
|
(10 090)
|
(6 385)
|
(68 005)
|
(70 530)
|
(58 591)
|
(54 046)
|
29 769
|
(158 201)
|
(135 299)
|
(130 380)
|
(145 017)
|
45 474
|
21 630
|
13 329
|
17 361
|
|
| Cash from Investing Activities |
(4 537)
N/A
|
(7 935)
-75%
|
(7 158)
+10%
|
(22 450)
-214%
|
(23 473)
-5%
|
(16 276)
+31%
|
(13 391)
+18%
|
1 347
N/A
|
1 772
+32%
|
(1 554)
N/A
|
(718)
+54%
|
971
N/A
|
819
-16%
|
273
-67%
|
747
+174%
|
(1 227)
N/A
|
(815)
+34%
|
(876)
-7%
|
(1 364)
-56%
|
(491)
+64%
|
(697)
-42%
|
(2 353)
-238%
|
(5 220)
-122%
|
(5 606)
-7%
|
(5 560)
+1%
|
(7 554)
-36%
|
(4 771)
+37%
|
(3 739)
+22%
|
(3 573)
+4%
|
378
N/A
|
(11 463)
N/A
|
(11 931)
-4%
|
(11 771)
+1%
|
(12 494)
-6%
|
(1 617)
+87%
|
(841)
+48%
|
(1 936)
-130%
|
(3 670)
-90%
|
(5 935)
-62%
|
(14 695)
-148%
|
(14 477)
+1%
|
(15 180)
-5%
|
(9 218)
+39%
|
(4 304)
+53%
|
(5 621)
-31%
|
(9 610)
-71%
|
(14 427)
-50%
|
(13 607)
+6%
|
(75 859)
-458%
|
(82 615)
-9%
|
(75 516)
+9%
|
(69 642)
+8%
|
9 615
N/A
|
(187 560)
N/A
|
(174 857)
+7%
|
(188 252)
-8%
|
(215 011)
-14%
|
(18 948)
+91%
|
(29 177)
-54%
|
(20 209)
+31%
|
(1 406)
+93%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 635
|
1 635
|
1 635
|
29 695
|
27 873
|
26 405
|
26 405
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 869
|
0
|
0
|
0
|
(463)
|
(1 961)
|
(1 961)
|
(1 961)
|
(1 498)
|
59
|
59
|
59
|
59
|
0
|
745
|
1 983
|
595
|
(1 136)
|
(1 864)
|
(3 102)
|
(1 714)
|
17
|
0
|
2 125
|
2 000
|
0
|
0
|
0
|
(1 200)
|
0
|
(1 212)
|
(1 229)
|
(29)
|
0
|
608
|
625
|
(1 375)
|
0
|
(1 970)
|
|
| Net Issuance of Debt |
4 887
|
3 422
|
1 335
|
(3 653)
|
(4 702)
|
(2 379)
|
(6 213)
|
(1 597)
|
(3 114)
|
(4 089)
|
(3 029)
|
(741)
|
348
|
(342)
|
(2 150)
|
(2 948)
|
(2 362)
|
(1 223)
|
410
|
948
|
506
|
(124)
|
(3 740)
|
(4 750)
|
(5 587)
|
(4 273)
|
(909)
|
224
|
860
|
(776)
|
(740)
|
(740)
|
(740)
|
(240)
|
(240)
|
(120)
|
(120)
|
0
|
(19)
|
2 942
|
5 961
|
5 856
|
5 776
|
2 746
|
(341)
|
5 479
|
5 506
|
5 599
|
91 835
|
73 343
|
73 331
|
70 219
|
(19 051)
|
188 723
|
188 552
|
191 477
|
194 413
|
(806)
|
(742)
|
(783)
|
(819)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 059)
|
(1 059)
|
(1 059)
|
0
|
(1 627)
|
(1 627)
|
(1 627)
|
0
|
(1 082)
|
(1 082)
|
(1 082)
|
0
|
(1 391)
|
(1 391)
|
(1 391)
|
0
|
(1 498)
|
(1 498)
|
(1 498)
|
0
|
(1 288)
|
(1 288)
|
(1 288)
|
0
|
(1 056)
|
(1 056)
|
(1 056)
|
0
|
(1 269)
|
(1 269)
|
(1 269)
|
0
|
(2 659)
|
(2 659)
|
(2 659)
|
0
|
(2 981)
|
(2 981)
|
(2 981)
|
0
|
(2 991)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
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
|
(195)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6 522
N/A
|
5 057
-22%
|
2 970
-41%
|
26 042
+777%
|
23 172
-11%
|
24 025
+4%
|
20 191
-16%
|
(3 253)
N/A
|
(4 584)
-41%
|
(4 089)
+11%
|
(3 029)
+26%
|
(741)
+76%
|
348
N/A
|
(342)
N/A
|
(2 150)
-529%
|
(2 948)
-37%
|
(2 362)
+20%
|
(1 223)
+48%
|
410
N/A
|
948
+131%
|
(553)
N/A
|
(1 182)
-114%
|
1 032
N/A
|
22
-98%
|
(1 384)
N/A
|
(70)
+95%
|
(2 999)
-4 184%
|
(3 364)
-12%
|
(2 182)
+35%
|
(3 819)
-75%
|
(3 320)
+13%
|
(1 763)
+47%
|
(2 072)
-18%
|
(1 572)
+24%
|
(1 572)
N/A
|
(1 511)
+4%
|
(873)
+42%
|
484
N/A
|
(922)
N/A
|
308
N/A
|
2 809
+812%
|
1 468
-48%
|
2 774
+89%
|
1 475
-47%
|
(1 397)
N/A
|
6 547
N/A
|
6 450
-1%
|
6 543
+1%
|
92 566
+1 315%
|
71 949
-22%
|
70 862
-2%
|
67 750
-4%
|
(22 922)
N/A
|
184 640
N/A
|
185 864
+1%
|
188 789
+2%
|
192 040
+2%
|
(2 967)
N/A
|
(5 098)
-72%
|
(5 139)
-1%
|
(5 780)
-12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(9)
|
0
|
(10)
|
97
|
51
|
46
|
23
|
(85)
|
(49)
|
5
|
(87)
|
(157)
|
(37)
|
(77)
|
(47)
|
(1)
|
12
|
(21)
|
100
|
(23)
|
56
|
(263)
|
154
|
(508)
|
347
|
(196)
|
(385)
|
506
|
(1 155)
|
(237)
|
(404)
|
(563)
|
106
|
173
|
216
|
573
|
164
|
237
|
(162)
|
(536)
|
(779)
|
(621)
|
(326)
|
535
|
1 103
|
1 546
|
2 190
|
3 891
|
(1 044)
|
(987)
|
(1 175)
|
(3 432)
|
657
|
1 447
|
1 719
|
1 396
|
4 191
|
3 129
|
361
|
|
| Net Change in Cash |
2 382
N/A
|
381
-84%
|
1 645
+332%
|
5 554
+238%
|
(3 187)
N/A
|
824
N/A
|
4 754
+477%
|
(3 022)
N/A
|
1 316
N/A
|
(9)
N/A
|
(2 718)
-30 100%
|
844
N/A
|
701
-17%
|
2 826
+303%
|
716
-75%
|
1 472
+106%
|
1 999
+36%
|
(594)
N/A
|
206
N/A
|
1 368
+564%
|
557
-59%
|
1 688
+203%
|
7 550
+347%
|
8 547
+13%
|
9 740
+14%
|
5 529
-43%
|
(834)
N/A
|
(846)
-1%
|
(2 198)
-160%
|
3 548
N/A
|
(6 382)
N/A
|
(8 870)
-39%
|
(7 343)
+17%
|
(7 599)
-3%
|
864
N/A
|
3 075
+256%
|
4 255
+38%
|
6 644
+56%
|
5 211
-22%
|
1 705
-67%
|
1 911
+12%
|
(4 404)
N/A
|
1 519
N/A
|
184
-88%
|
2 347
+1 175%
|
6 133
+161%
|
3 727
-39%
|
9 473
+154%
|
29 548
+212%
|
11 096
-62%
|
13 720
+24%
|
13 141
-4%
|
5 127
-61%
|
14 625
+185%
|
20 972
+43%
|
11 593
-45%
|
(7 163)
N/A
|
(5 513)
+23%
|
(5 563)
-1%
|
3 906
N/A
|
4 047
+4%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5 538)
N/A
|
(6 024)
-9%
|
(1 938)
+68%
|
(7 716)
-298%
|
(14 199)
-84%
|
(17 254)
-22%
|
(10 326)
+40%
|
(8 041)
+22%
|
(1 462)
+82%
|
863
N/A
|
(3 192)
N/A
|
(3 302)
-3%
|
(4 008)
-21%
|
(54)
+99%
|
(697)
-1 191%
|
1 851
N/A
|
1 693
-9%
|
(1 239)
N/A
|
(1 475)
-19%
|
(658)
+55%
|
(427)
+35%
|
1 590
N/A
|
7 061
+344%
|
9 473
+34%
|
11 952
+26%
|
10 312
-14%
|
3 145
-70%
|
2 586
-18%
|
(985)
N/A
|
1 873
N/A
|
3 552
+90%
|
(890)
N/A
|
1 094
N/A
|
(345)
N/A
|
(1 582)
-359%
|
459
N/A
|
2 816
+514%
|
6 504
+131%
|
9 223
+42%
|
7 821
-15%
|
4 419
-43%
|
(2 853)
N/A
|
(4 900)
-72%
|
(5 240)
-7%
|
1 833
N/A
|
3 826
+109%
|
6 264
+64%
|
7 769
+24%
|
2 797
-64%
|
5 785
+107%
|
2 494
-57%
|
425
-83%
|
(545)
N/A
|
(8 383)
-1 437%
|
(30 251)
-261%
|
(48 264)
-60%
|
(55 905)
-16%
|
(49 416)
+12%
|
(26 285)
+47%
|
(7 413)
+72%
|
(7 895)
-7%
|
|