Finetek Co Ltd
KOSDAQ:131760
Cash Flow Statement
Cash Flow Statement
Finetek Co Ltd
| 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 |
9 362
|
10 487
|
13 299
|
3 024
|
(7 047)
|
(13 474)
|
(18 615)
|
(7 388)
|
(7 217)
|
(5 531)
|
(10 930)
|
(22 277)
|
(23 195)
|
(20 373)
|
(14 194)
|
(15 415)
|
(10 906)
|
(10 445)
|
(3 985)
|
90
|
(218)
|
(4 055)
|
(5 723)
|
(27 702)
|
(23 976)
|
(19 431)
|
(21 471)
|
(7 206)
|
(8 118)
|
(5 775)
|
(2 549)
|
5 914
|
3 798
|
(1 300)
|
(6 990)
|
(7 721)
|
(5 588)
|
(2 563)
|
176
|
2 661
|
610
|
(1 709)
|
(4 596)
|
|
| Depreciation & Amortization |
5 497
|
6 955
|
6 086
|
5 558
|
5 418
|
5 449
|
0
|
7 572
|
0
|
12 496
|
15 103
|
9 585
|
11 549
|
8 345
|
7 618
|
7 349
|
6 547
|
6 166
|
5 663
|
4 982
|
5 312
|
5 672
|
5 821
|
6 169
|
5 881
|
5 367
|
4 978
|
4 781
|
5 045
|
5 157
|
5 454
|
5 612
|
5 441
|
5 487
|
5 314
|
5 182
|
4 928
|
4 649
|
4 439
|
4 040
|
3 834
|
3 654
|
3 455
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
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 |
5 069
|
0
|
9 257
|
13 205
|
0
|
0
|
0
|
0
|
0
|
1 477
|
9 827
|
14 739
|
16 220
|
12 483
|
5 719
|
11 801
|
11 645
|
15 732
|
14 786
|
5 620
|
3 965
|
3 762
|
3 286
|
25 366
|
27 134
|
25 319
|
25 185
|
12 991
|
12 437
|
13 592
|
15 416
|
7 985
|
7 259
|
9 481
|
8 099
|
5 310
|
4 191
|
1 739
|
1 813
|
1 391
|
1 819
|
914
|
1 022
|
|
| Cash Taxes Paid |
475
|
709
|
906
|
1 122
|
1 484
|
1 847
|
1 089
|
1 342
|
999
|
(804)
|
(843)
|
(1 120)
|
0
|
5
|
5
|
541
|
543
|
532
|
544
|
9
|
44
|
103
|
110
|
10
|
(27)
|
(80)
|
(99)
|
0
|
10
|
238
|
618
|
778
|
802
|
965
|
323
|
(96)
|
(188)
|
(554)
|
(247)
|
81
|
(92)
|
(120)
|
(117)
|
|
| Cash Interest Paid |
2 984
|
3 357
|
2 505
|
1 571
|
1 328
|
1 031
|
1 229
|
1 749
|
2 095
|
2 665
|
2 706
|
2 300
|
2 134
|
2 132
|
2 133
|
2 187
|
2 207
|
2 040
|
1 826
|
1 660
|
1 501
|
1 424
|
1 397
|
1 308
|
1 285
|
1 154
|
1 096
|
1 152
|
1 183
|
1 280
|
1 379
|
1 591
|
1 767
|
1 954
|
1 796
|
1 656
|
1 542
|
1 371
|
1 521
|
1 519
|
1 527
|
1 629
|
1 676
|
|
| Change in Working Capital |
(2 559)
|
6 419
|
(12 139)
|
(13 230)
|
1 983
|
4 328
|
14 967
|
(18 929)
|
(22 737)
|
(42 205)
|
(38 028)
|
4 251
|
3 649
|
19 452
|
19 090
|
8 949
|
7 238
|
(11 104)
|
(9 265)
|
(16 433)
|
(15 946)
|
(757)
|
(11 819)
|
(9 482)
|
(8 301)
|
(18 505)
|
(4 843)
|
3 988
|
(9 047)
|
(5 496)
|
(2 825)
|
(12 730)
|
(2 399)
|
4 129
|
(176)
|
9 636
|
9 496
|
3 360
|
(13 141)
|
(7 821)
|
(8 204)
|
609
|
13 104
|
|
| Cash from Operating Activities |
17 368
N/A
|
27 425
+58%
|
15 001
-45%
|
8 556
-43%
|
12 054
+41%
|
9 506
-21%
|
4 144
-56%
|
(18 746)
N/A
|
(23 753)
-27%
|
(36 623)
-54%
|
(24 030)
+34%
|
6 298
N/A
|
8 223
+31%
|
19 908
+142%
|
18 234
-8%
|
12 683
-30%
|
14 523
+15%
|
349
-98%
|
7 198
+1 962%
|
(5 741)
N/A
|
(6 887)
-20%
|
4 620
N/A
|
(8 435)
N/A
|
(5 649)
+33%
|
738
N/A
|
(7 249)
N/A
|
3 850
N/A
|
14 554
+278%
|
316
-98%
|
7 479
+2 265%
|
15 496
+107%
|
6 781
-56%
|
14 099
+108%
|
17 797
+26%
|
6 247
-65%
|
12 407
+99%
|
13 027
+5%
|
7 185
-45%
|
(6 713)
N/A
|
272
N/A
|
(1 941)
N/A
|
3 468
N/A
|
12 984
+274%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16 175)
|
(18 087)
|
(10 971)
|
(7 568)
|
(8 528)
|
(7 214)
|
(8 949)
|
(13 536)
|
(13 179)
|
(14 681)
|
(10 888)
|
(5 333)
|
(5 519)
|
(2 978)
|
(4 050)
|
(4 399)
|
(3 063)
|
(4 520)
|
(3 373)
|
(2 009)
|
(1 800)
|
(1 162)
|
(1 178)
|
(1 361)
|
(1 044)
|
(907)
|
(1 232)
|
(4 646)
|
(5 734)
|
(7 777)
|
(7 233)
|
(3 756)
|
(2 947)
|
(756)
|
(586)
|
(632)
|
(629)
|
(617)
|
(551)
|
(6 955)
|
(13 837)
|
(21 147)
|
(21 195)
|
|
| Other Items |
1 421
|
1 462
|
(1 326)
|
(778)
|
(2 352)
|
(3 172)
|
(16 497)
|
(14 708)
|
(13 231)
|
(12 751)
|
2 996
|
2 940
|
2 215
|
3 823
|
2 785
|
2 716
|
2 037
|
2 001
|
2 221
|
1 432
|
1 525
|
581
|
979
|
2 133
|
2 542
|
2 007
|
1 377
|
(226)
|
1 408
|
1 354
|
(4 716)
|
(898)
|
(3 066)
|
(9 599)
|
1 054
|
(2 640)
|
(5 054)
|
2 963
|
1 951
|
(2 157)
|
(182)
|
(1 011)
|
(4 627)
|
|
| Cash from Investing Activities |
(14 754)
N/A
|
(16 624)
-13%
|
(12 297)
+26%
|
(8 346)
+32%
|
(10 880)
-30%
|
(10 387)
+5%
|
(25 447)
-145%
|
(28 244)
-11%
|
(26 410)
+6%
|
(27 432)
-4%
|
(7 891)
+71%
|
(2 393)
+70%
|
(3 303)
-38%
|
846
N/A
|
(1 266)
N/A
|
(1 683)
-33%
|
(1 026)
+39%
|
(2 521)
-146%
|
(1 152)
+54%
|
(577)
+50%
|
(275)
+52%
|
(580)
-111%
|
(199)
+66%
|
772
N/A
|
1 498
+94%
|
1 100
-27%
|
145
-87%
|
(4 872)
N/A
|
(4 326)
+11%
|
(6 423)
-48%
|
(11 949)
-86%
|
(4 654)
+61%
|
(6 014)
-29%
|
(10 355)
-72%
|
468
N/A
|
(3 272)
N/A
|
(5 683)
-74%
|
2 346
N/A
|
1 400
-40%
|
(9 112)
N/A
|
(14 019)
-54%
|
(22 157)
-58%
|
(25 821)
-17%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
11 047
|
11 047
|
11 047
|
10 079
|
(968)
|
(968)
|
12 757
|
12 245
|
12 245
|
12 245
|
0
|
0
|
104
|
104
|
0
|
35 130
|
35 026
|
35 026
|
0
|
0
|
0
|
200
|
0
|
202
|
202
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3 402
|
(3 392)
|
(11 803)
|
(13 366)
|
(15 029)
|
(7 142)
|
18 986
|
43 996
|
34 040
|
42 328
|
19 756
|
(12 998)
|
(3 081)
|
(20 199)
|
(13 495)
|
(12 077)
|
(11 543)
|
(34 462)
|
(35 342)
|
(27 755)
|
(26 622)
|
3 869
|
1 820
|
7 657
|
(225)
|
477
|
(3 017)
|
(8 338)
|
(1 526)
|
(3 729)
|
(4 611)
|
(7 434)
|
(6 723)
|
(613)
|
(4 125)
|
(813)
|
(81)
|
(6 126)
|
3 911
|
2 953
|
11 605
|
10 837
|
7 593
|
|
| 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
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(2 739)
|
(3 075)
|
(3 075)
|
(3 066)
|
(341)
|
(15)
|
(3 292)
|
(3 281)
|
(3 287)
|
(3 278)
|
(122)
|
(227)
|
(286)
|
(297)
|
(188)
|
(47)
|
6
|
17
|
41
|
6
|
23
|
25
|
0
|
0
|
(35)
|
0
|
0
|
(41)
|
(7)
|
0
|
0
|
(24)
|
(92)
|
0
|
(122)
|
(98)
|
|
| Cash from Financing Activities |
3 402
N/A
|
(3 392)
N/A
|
(756)
+78%
|
(2 319)
-207%
|
(3 982)
-72%
|
2 937
N/A
|
18 004
+513%
|
40 288
+124%
|
43 722
+9%
|
51 498
+18%
|
28 935
-44%
|
(1 093)
N/A
|
(4 576)
-319%
|
(23 491)
-413%
|
(16 672)
+29%
|
(15 260)
+8%
|
(14 717)
+4%
|
547
N/A
|
(544)
N/A
|
6 984
N/A
|
8 105
+16%
|
3 679
-55%
|
1 773
-52%
|
7 863
+343%
|
(7)
N/A
|
720
N/A
|
(2 808)
N/A
|
(8 312)
-196%
|
(1 499)
+82%
|
(3 717)
-148%
|
(4 607)
-24%
|
(7 470)
-62%
|
(6 759)
+10%
|
(650)
+90%
|
(4 167)
-541%
|
(821)
+80%
|
(89)
+89%
|
(6 134)
-6 830%
|
3 886
N/A
|
2 860
-26%
|
11 513
+302%
|
10 715
-7%
|
7 494
-30%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
730
|
1 785
|
330
|
597
|
(716)
|
(1 561)
|
3
|
319
|
785
|
1 418
|
323
|
(196)
|
(438)
|
18
|
562
|
225
|
1 200
|
303
|
(55)
|
336
|
178
|
(203)
|
(635)
|
(20)
|
(163)
|
(291)
|
1 997
|
1 802
|
2 767
|
3 067
|
(178)
|
(183)
|
(1 160)
|
(781)
|
194
|
173
|
548
|
(236)
|
1 935
|
1 486
|
366
|
1 980
|
|
| Net Change in Cash |
6 016
N/A
|
8 139
+35%
|
3 733
-54%
|
(1 779)
N/A
|
(2 211)
-24%
|
1 340
N/A
|
(4 860)
N/A
|
(6 699)
-38%
|
(6 122)
+9%
|
(11 772)
-92%
|
(1 568)
+87%
|
3 135
N/A
|
148
-95%
|
(3 175)
N/A
|
314
N/A
|
(3 698)
N/A
|
(995)
+73%
|
(425)
+57%
|
5 805
N/A
|
611
-89%
|
1 279
+109%
|
7 897
+517%
|
(7 064)
N/A
|
2 351
N/A
|
2 209
-6%
|
(5 593)
N/A
|
895
N/A
|
3 366
+276%
|
(3 707)
N/A
|
106
N/A
|
2 007
+1 800%
|
(5 521)
N/A
|
1 144
N/A
|
5 632
+393%
|
1 767
-69%
|
8 508
+381%
|
7 429
-13%
|
3 946
-47%
|
(1 662)
N/A
|
(4 045)
-143%
|
(2 961)
+27%
|
(7 609)
-157%
|
(3 363)
+56%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 193
N/A
|
9 338
+683%
|
4 030
-57%
|
988
-75%
|
3 526
+257%
|
2 292
-35%
|
(4 805)
N/A
|
(32 282)
-572%
|
(36 932)
-14%
|
(51 304)
-39%
|
(34 918)
+32%
|
965
N/A
|
2 704
+180%
|
16 930
+526%
|
14 184
-16%
|
8 284
-42%
|
11 460
+38%
|
(4 171)
N/A
|
3 825
N/A
|
(7 750)
N/A
|
(8 687)
-12%
|
3 458
N/A
|
(9 613)
N/A
|
(7 010)
+27%
|
(306)
+96%
|
(8 156)
-2 568%
|
2 618
N/A
|
9 908
+279%
|
(5 418)
N/A
|
(299)
+94%
|
8 263
N/A
|
3 025
-63%
|
11 152
+269%
|
17 041
+53%
|
5 661
-67%
|
11 775
+108%
|
12 398
+5%
|
6 568
-47%
|
(7 264)
N/A
|
(6 684)
+8%
|
(15 778)
-136%
|
(17 679)
-12%
|
(8 210)
+54%
|
|