Unitron Tech Co Ltd
KOSDAQ:142210
Cash Flow Statement
Cash Flow Statement
Unitron Tech 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 |
0
|
5 568
|
6 678
|
0
|
0
|
5 116
|
3 209
|
7 201
|
7 692
|
5 474
|
6 964
|
3 016
|
2 847
|
2 680
|
2 765
|
5 904
|
6 423
|
2 870
|
5 509
|
2 476
|
4 737
|
9 116
|
4 325
|
520
|
387
|
(1 284)
|
1 356
|
5 153
|
5 558
|
8 578
|
13 297
|
13 503
|
15 382
|
19 759
|
18 533
|
20 038
|
20 114
|
20 765
|
14 842
|
19 711
|
20 121
|
7 572
|
13 248
|
|
| Depreciation & Amortization |
95
|
84
|
84
|
85
|
84
|
83
|
84
|
89
|
92
|
90
|
85
|
78
|
70
|
122
|
174
|
219
|
285
|
303
|
333
|
364
|
373
|
1 149
|
1 173
|
1 456
|
1 710
|
1 220
|
1 466
|
1 588
|
1 709
|
1 798
|
1 913
|
1 917
|
1 738
|
1 580
|
1 406
|
1 244
|
1 400
|
1 692
|
1 900
|
2 227
|
2 357
|
2 306
|
2 325
|
|
| 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
|
0
|
56
|
75
|
94
|
112
|
75
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
26
|
48
|
74
|
|
| Other Non-Cash Items |
0
|
2 463
|
2 163
|
0
|
0
|
1 696
|
1 781
|
1 251
|
1 370
|
1 090
|
1 145
|
2 064
|
2 460
|
3 133
|
3 441
|
2 155
|
2 594
|
6 187
|
5 097
|
8 762
|
7 695
|
4 476
|
6 051
|
6 531
|
5 356
|
6 518
|
6 972
|
7 250
|
10 892
|
12 091
|
16 269
|
15 668
|
11 207
|
9 692
|
7 758
|
7 969
|
14 307
|
15 010
|
15 332
|
22 419
|
23 320
|
28 294
|
27 981
|
|
| Cash Taxes Paid |
2 270
|
1 565
|
1 931
|
1 648
|
1 586
|
1 509
|
1 495
|
1 481
|
1 733
|
2 028
|
2 138
|
2 247
|
1 673
|
957
|
373
|
125
|
128
|
893
|
1 288
|
1 344
|
1 960
|
1 965
|
2 138
|
2 320
|
1 742
|
1 067
|
1 113
|
694
|
1 939
|
3 125
|
3 858
|
3 860
|
5 418
|
7 656
|
7 835
|
9 115
|
6 344
|
5 535
|
5 530
|
5 270
|
7 519
|
7 761
|
8 219
|
|
| Cash Interest Paid |
738
|
540
|
525
|
532
|
532
|
481
|
413
|
330
|
286
|
340
|
434
|
488
|
502
|
985
|
999
|
1 467
|
1 740
|
1 500
|
1 665
|
1 516
|
1 432
|
1 382
|
1 371
|
1 569
|
1 678
|
1 777
|
2 046
|
2 077
|
2 347
|
2 679
|
2 963
|
3 674
|
4 461
|
4 452
|
4 686
|
4 457
|
5 043
|
5 365
|
6 326
|
7 042
|
6 712
|
7 225
|
7 154
|
|
| Change in Working Capital |
(5 603)
|
(4 849)
|
(8 091)
|
(2 185)
|
(6 693)
|
(7 444)
|
6 328
|
(3 827)
|
(22 654)
|
(18 517)
|
(23 990)
|
(12 910)
|
9 651
|
12 160
|
8 880
|
(6 774)
|
(9 473)
|
(10 025)
|
(12 574)
|
(6 849)
|
(6 228)
|
(35 397)
|
(35 677)
|
(32 765)
|
(37 331)
|
(22 993)
|
(34 800)
|
(44 221)
|
(37 998)
|
(53 650)
|
(44 343)
|
(27 030)
|
(41 204)
|
(8 448)
|
(11 324)
|
(20 383)
|
(53 865)
|
(72 649)
|
(38 938)
|
(40 712)
|
(2 375)
|
(10 148)
|
(32 085)
|
|
| Cash from Operating Activities |
2 685
N/A
|
3 266
+22%
|
834
-74%
|
(2 100)
N/A
|
(6 609)
-215%
|
(7 131)
-8%
|
4 821
N/A
|
4 713
-2%
|
(13 501)
N/A
|
(11 864)
+12%
|
(15 797)
-33%
|
(7 752)
+51%
|
15 028
N/A
|
18 095
+20%
|
15 261
-16%
|
1 504
-90%
|
(171)
N/A
|
(664)
-289%
|
(1 629)
-145%
|
4 754
N/A
|
6 567
+38%
|
(20 666)
N/A
|
(24 128)
-17%
|
(24 257)
-1%
|
(29 877)
-23%
|
(16 539)
+45%
|
(25 007)
-51%
|
(30 229)
-21%
|
(19 839)
+34%
|
(31 184)
-57%
|
(12 863)
+59%
|
4 058
N/A
|
(12 877)
N/A
|
22 584
N/A
|
16 373
-28%
|
8 869
-46%
|
(18 043)
N/A
|
(35 182)
-95%
|
(6 864)
+80%
|
3 646
N/A
|
43 423
+1 091%
|
28 024
-35%
|
11 470
-59%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(432)
|
(8)
|
(4)
|
(23)
|
(25)
|
(207)
|
(212)
|
(592)
|
(593)
|
(415)
|
(411)
|
(17)
|
(21)
|
(42)
|
(57)
|
(61)
|
(176)
|
(600)
|
(269)
|
(277)
|
(210)
|
18
|
(335)
|
(5 572)
|
(8 660)
|
(12 384)
|
(14 796)
|
(10 260)
|
(7 312)
|
(3 391)
|
(1 157)
|
(603)
|
(424)
|
(458)
|
(277)
|
(151)
|
(193)
|
(389)
|
(699)
|
(823)
|
(844)
|
(1 705)
|
(1 669)
|
|
| Other Items |
(2 190)
|
(207)
|
(516)
|
(215)
|
123
|
55
|
352
|
26
|
(4 453)
|
(4 740)
|
(6 458)
|
(5 975)
|
(1 735)
|
(3 788)
|
(1 971)
|
(2 000)
|
306
|
(3 001)
|
1 323
|
(1 760)
|
(3 588)
|
655
|
(4 624)
|
(1 679)
|
(1 905)
|
(1 228)
|
545
|
4 188
|
5 291
|
5 823
|
(127)
|
(4 384)
|
(9 595)
|
(3 508)
|
(757)
|
(766)
|
2 531
|
(4 766)
|
(10 431)
|
(10 658)
|
(10 200)
|
(13 687)
|
(6 326)
|
|
| Cash from Investing Activities |
(2 623)
N/A
|
(215)
+92%
|
(520)
-142%
|
(238)
+54%
|
97
N/A
|
(152)
N/A
|
139
N/A
|
(566)
N/A
|
(5 045)
-792%
|
(5 155)
-2%
|
(6 868)
-33%
|
(5 992)
+13%
|
(1 756)
+71%
|
(3 830)
-118%
|
(2 028)
+47%
|
(2 061)
-2%
|
130
N/A
|
(3 600)
N/A
|
1 055
N/A
|
(2 036)
N/A
|
(3 798)
-87%
|
672
N/A
|
(4 959)
N/A
|
(7 251)
-46%
|
(10 565)
-46%
|
(13 612)
-29%
|
(14 250)
-5%
|
(6 072)
+57%
|
(2 020)
+67%
|
2 432
N/A
|
(1 284)
N/A
|
(4 986)
-288%
|
(10 019)
-101%
|
(3 966)
+60%
|
(1 034)
+74%
|
(916)
+11%
|
2 338
N/A
|
(5 155)
N/A
|
(11 131)
-116%
|
(11 482)
-3%
|
(11 045)
+4%
|
(15 392)
-39%
|
(7 995)
+48%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
994
|
0
|
0
|
0
|
6 821
|
6 821
|
6 821
|
6 464
|
(1 328)
|
(1 727)
|
(1 727)
|
(1 370)
|
(398)
|
0
|
0
|
(692)
|
(751)
|
(805)
|
(810)
|
(113)
|
(54)
|
0
|
5
|
8 958
|
0
|
0
|
0
|
1 498
|
0
|
14 989
|
14 965
|
17 458
|
0
|
0
|
0
|
256
|
0
|
813
|
698
|
442
|
0
|
(116)
|
9 989
|
|
| Net Issuance of Debt |
3 880
|
1 237
|
2 108
|
701
|
708
|
(1 219)
|
(4 134)
|
10 941
|
20 855
|
22 956
|
20 245
|
5 335
|
(4 798)
|
(5 881)
|
(5 927)
|
(177)
|
(4 023)
|
(4 330)
|
1 327
|
446
|
1 130
|
17 450
|
29 232
|
22 113
|
24 727
|
34 177
|
28 593
|
29 812
|
29 282
|
15 708
|
(199)
|
(5 412)
|
8 448
|
(7 677)
|
(2 397)
|
7 465
|
24 122
|
40 024
|
35 466
|
25 110
|
(6 285)
|
19 203
|
39 982
|
|
| Cash Paid for Dividends |
0
|
(1 139)
|
(1 139)
|
(1 139)
|
0
|
(1 190)
|
(1 190)
|
(1 190)
|
0
|
(1 484)
|
(1 484)
|
(1 484)
|
(1 484)
|
(682)
|
(682)
|
(682)
|
0
|
(767)
|
(767)
|
(767)
|
0
|
(1 031)
|
(1 031)
|
(1 031)
|
0
|
(587)
|
(587)
|
(587)
|
0
|
(916)
|
(916)
|
(916)
|
0
|
(1 851)
|
(1 851)
|
(1 851)
|
0
|
(1 976)
|
(1 976)
|
(1 976)
|
0
|
(2 839)
|
(2 839)
|
|
| Other |
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
(5)
|
518
|
487
|
515
|
515
|
(3)
|
0
|
0
|
0
|
(825)
|
(540)
|
(269)
|
(249)
|
631
|
650
|
6 875
|
6 787
|
107
|
(268)
|
(7 085)
|
(7 348)
|
(724)
|
(711)
|
(422)
|
(96)
|
(3 031)
|
(3 007)
|
(2 938)
|
(2 946)
|
(5)
|
498
|
(17)
|
173
|
861
|
525
|
1 858
|
1 887
|
|
| Cash from Financing Activities |
4 125
N/A
|
89
-98%
|
959
+983%
|
(448)
N/A
|
6 380
N/A
|
4 407
-31%
|
1 495
-66%
|
16 733
+1 020%
|
18 826
+13%
|
20 261
+8%
|
17 550
-13%
|
2 479
-86%
|
(6 652)
N/A
|
(6 562)
+1%
|
(6 608)
-1%
|
(2 375)
+64%
|
(5 995)
-152%
|
(6 172)
-3%
|
(499)
+92%
|
196
N/A
|
958
+389%
|
23 294
+2 333%
|
34 993
+50%
|
30 147
-14%
|
32 388
+7%
|
35 463
+9%
|
29 617
-16%
|
29 999
+1%
|
29 482
-2%
|
29 358
0%
|
13 754
-53%
|
8 099
-41%
|
21 984
+171%
|
(8 499)
N/A
|
(3 203)
+62%
|
5 865
N/A
|
23 026
+293%
|
38 844
+69%
|
34 361
-12%
|
24 437
-29%
|
(7 295)
N/A
|
18 106
N/A
|
49 019
+171%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(69)
|
25
|
89
|
(3)
|
66
|
(32)
|
(203)
|
342
|
199
|
255
|
324
|
(167)
|
(107)
|
(67)
|
(118)
|
(69)
|
30
|
(45)
|
71
|
(24)
|
(44)
|
(50)
|
(71)
|
(25)
|
(26)
|
(41)
|
6
|
(0)
|
(31)
|
4
|
(7)
|
(66)
|
(38)
|
(91)
|
(5)
|
(3)
|
(2)
|
(29)
|
(384)
|
145
|
358
|
142
|
656
|
|
| Net Change in Cash |
4 117
N/A
|
3 165
-23%
|
1 362
-57%
|
(2 789)
N/A
|
(66)
+98%
|
(2 907)
-4 338%
|
6 252
N/A
|
21 222
+239%
|
478
-98%
|
3 496
+631%
|
(4 791)
N/A
|
(11 433)
-139%
|
6 513
N/A
|
7 636
+17%
|
6 507
-15%
|
(3 000)
N/A
|
(6 006)
-100%
|
(10 481)
-75%
|
(1 002)
+90%
|
2 889
N/A
|
3 683
+27%
|
3 251
-12%
|
5 835
+79%
|
(1 386)
N/A
|
(8 080)
-483%
|
5 271
N/A
|
(9 634)
N/A
|
(6 303)
+35%
|
7 592
N/A
|
610
-92%
|
(401)
N/A
|
7 106
N/A
|
(950)
N/A
|
10 027
N/A
|
12 131
+21%
|
13 815
+14%
|
7 319
-47%
|
(1 522)
N/A
|
15 982
N/A
|
16 745
+5%
|
25 442
+52%
|
30 880
+21%
|
53 150
+72%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 252
N/A
|
3 258
+45%
|
830
-75%
|
(2 123)
N/A
|
(6 635)
-213%
|
(7 337)
-11%
|
4 609
N/A
|
4 121
-11%
|
(14 093)
N/A
|
(12 280)
+13%
|
(16 207)
-32%
|
(7 769)
+52%
|
15 007
N/A
|
18 053
+20%
|
15 204
-16%
|
1 443
-91%
|
(347)
N/A
|
(1 264)
-264%
|
(1 897)
-50%
|
4 477
N/A
|
6 357
+42%
|
(20 648)
N/A
|
(24 464)
-18%
|
(29 829)
-22%
|
(38 537)
-29%
|
(28 924)
+25%
|
(39 802)
-38%
|
(40 490)
-2%
|
(27 151)
+33%
|
(34 575)
-27%
|
(14 021)
+59%
|
3 456
N/A
|
(13 301)
N/A
|
22 125
N/A
|
16 096
-27%
|
8 718
-46%
|
(18 237)
N/A
|
(35 571)
-95%
|
(7 563)
+79%
|
2 822
N/A
|
42 579
+1 409%
|
26 319
-38%
|
9 801
-63%
|
|