Ram Technology Co Ltd
KOSDAQ:171010
Cash Flow Statement
Cash Flow Statement
Ram Technology Co Ltd
| 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 |
3 580
|
5 385
|
2 062
|
1 003
|
(806)
|
(4 032)
|
(3 638)
|
(3 616)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
925
|
1 194
|
1 417
|
1 831
|
1 499
|
1 858
|
3 407
|
4 201
|
3 174
|
3 846
|
1 756
|
1 327
|
2 493
|
2 096
|
3 287
|
3 634
|
3 161
|
4 361
|
4 848
|
5 629
|
6 059
|
3 486
|
1 764
|
(2 215)
|
(2 869)
|
(3 118)
|
(2 828)
|
(1 421)
|
(2 557)
|
(2 043)
|
(2 100)
|
(1 938)
|
|
| Depreciation & Amortization |
3 531
|
4 216
|
2 696
|
2 839
|
2 982
|
3 086
|
3 173
|
3 288
|
3 433
|
3 554
|
3 621
|
3 578
|
3 486
|
3 395
|
3 336
|
3 277
|
3 221
|
3 169
|
3 075
|
3 041
|
3 035
|
2 928
|
2 808
|
2 677
|
2 527
|
2 473
|
2 433
|
2 435
|
2 443
|
2 461
|
2 481
|
2 522
|
2 534
|
2 494
|
2 376
|
2 272
|
2 194
|
2 152
|
2 166
|
2 161
|
2 148
|
2 140
|
2 254
|
2 503
|
2 784
|
3 074
|
3 264
|
3 276
|
3 272
|
3 258
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
79
|
98
|
105
|
60
|
58
|
57
|
66
|
20
|
41
|
25
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
42
|
51
|
60
|
37
|
35
|
34
|
32
|
29
|
28
|
20
|
13
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3 481
|
3 550
|
1 934
|
1 370
|
1 358
|
1 740
|
1 492
|
1 653
|
0
|
0
|
61
|
79
|
98
|
105
|
60
|
58
|
57
|
66
|
20
|
291
|
705
|
88
|
911
|
1 292
|
763
|
1 828
|
1 727
|
1 818
|
2 117
|
1 816
|
1 172
|
936
|
1 186
|
1 656
|
3 094
|
3 617
|
4 274
|
4 551
|
2 911
|
2 765
|
1 216
|
1 852
|
1 075
|
958
|
1 397
|
618
|
2 325
|
2 168
|
2 448
|
2 625
|
|
| Cash Taxes Paid |
825
|
959
|
1 038
|
1 101
|
423
|
290
|
159
|
96
|
5
|
35
|
(5)
|
278
|
278
|
366
|
414
|
131
|
130
|
10
|
(1)
|
133
|
0
|
0
|
0
|
(133)
|
0
|
0
|
1
|
47
|
82
|
83
|
82
|
69
|
79
|
80
|
80
|
243
|
355
|
466
|
587
|
611
|
1 091
|
1 439
|
1 437
|
1 244
|
715
|
439
|
576
|
732
|
858
|
950
|
|
| Cash Interest Paid |
1 181
|
1 475
|
1 137
|
1 130
|
1 187
|
1 240
|
1 285
|
1 287
|
1 298
|
659
|
1 222
|
1 227
|
1 220
|
1 800
|
1 203
|
1 125
|
1 046
|
989
|
916
|
957
|
996
|
239
|
1 123
|
1 090
|
1 075
|
1 835
|
938
|
838
|
737
|
601
|
219
|
163
|
99
|
79
|
310
|
316
|
315
|
330
|
390
|
521
|
699
|
902
|
1 153
|
1 362
|
1 515
|
1 697
|
1 846
|
2 019
|
2 148
|
2 244
|
|
| Change in Working Capital |
(5 206)
|
(3 238)
|
(3 877)
|
(2 374)
|
(920)
|
(2 678)
|
1 027
|
(1 045)
|
(2 588)
|
(2 511)
|
(2 263)
|
(360)
|
841
|
741
|
(71)
|
(1 536)
|
(1 425)
|
(1 177)
|
(2 094)
|
(2 496)
|
(3 844)
|
(2 338)
|
(2 831)
|
(915)
|
304
|
(5 668)
|
(3 111)
|
(1 625)
|
(2 264)
|
1 108
|
(340)
|
(2 561)
|
(1 653)
|
(2 257)
|
(5 278)
|
(5 791)
|
(8 407)
|
(7 862)
|
(7 096)
|
(8 080)
|
(2 095)
|
(1 442)
|
(540)
|
(1 398)
|
(672)
|
(6 496)
|
(5 440)
|
(83)
|
(2 480)
|
1 863
|
|
| Cash from Operating Activities |
5 385
N/A
|
9 914
+84%
|
2 815
-72%
|
2 837
+1%
|
2 613
-8%
|
(1 884)
N/A
|
2 054
N/A
|
281
-86%
|
(146)
N/A
|
1 021
N/A
|
1 420
+39%
|
3 476
+145%
|
4 425
+27%
|
4 240
-4%
|
3 325
-22%
|
1 800
-46%
|
1 852
+3%
|
2 058
+11%
|
1 926
-6%
|
2 149
+12%
|
1 313
-39%
|
2 510
+91%
|
2 388
-5%
|
4 794
+101%
|
7 001
+46%
|
2 833
-60%
|
4 223
+49%
|
6 473
+53%
|
4 051
-37%
|
6 712
+66%
|
5 807
-13%
|
2 993
-48%
|
5 354
+79%
|
5 528
+3%
|
3 353
-39%
|
4 459
+33%
|
2 909
-35%
|
4 470
+54%
|
4 040
-10%
|
332
-92%
|
3 033
+813%
|
336
-89%
|
(80)
N/A
|
(1 055)
-1 220%
|
681
N/A
|
(4 225)
N/A
|
(2 408)
+43%
|
3 318
N/A
|
1 141
-66%
|
5 809
+409%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11 481)
|
(14 108)
|
(11 451)
|
(10 744)
|
(10 681)
|
(14 967)
|
(14 254)
|
(13 930)
|
(8 687)
|
(2 109)
|
(2 084)
|
(1 843)
|
(1 355)
|
(1 175)
|
(672)
|
(402)
|
(358)
|
(359)
|
(505)
|
(503)
|
(861)
|
(868)
|
(1 001)
|
(1 061)
|
(902)
|
(755)
|
(1 410)
|
(7 248)
|
(7 731)
|
(8 583)
|
(8 722)
|
(3 292)
|
(3 030)
|
(2 674)
|
(2 230)
|
(1 952)
|
(2 992)
|
(4 938)
|
(6 186)
|
(8 917)
|
(11 572)
|
(11 472)
|
(12 102)
|
(13 146)
|
(13 166)
|
(12 229)
|
(9 985)
|
(10 033)
|
(11 036)
|
(12 455)
|
|
| Other Items |
1 090
|
505
|
556
|
470
|
(442)
|
2 346
|
2 504
|
2 907
|
2 440
|
298
|
13
|
(179)
|
(266)
|
513
|
1 128
|
1 444
|
1 545
|
944
|
389
|
141
|
211
|
(109)
|
(192)
|
(212)
|
(60)
|
(64)
|
(248)
|
(172)
|
(293)
|
(323)
|
(179)
|
(289)
|
(489)
|
(475)
|
(429)
|
(424)
|
(464)
|
(327)
|
(4 206)
|
(4 189)
|
(4 056)
|
(4 310)
|
2 042
|
449
|
(1 310)
|
529
|
(4 141)
|
(2 512)
|
(1 249)
|
(3 373)
|
|
| Cash from Investing Activities |
(10 391)
N/A
|
(13 603)
-31%
|
(10 896)
+20%
|
(10 274)
+6%
|
(11 123)
-8%
|
(12 621)
-13%
|
(11 750)
+7%
|
(11 023)
+6%
|
(6 247)
+43%
|
(1 811)
+71%
|
(2 071)
-14%
|
(2 021)
+2%
|
(1 622)
+20%
|
(663)
+59%
|
456
N/A
|
1 043
+128%
|
1 187
+14%
|
585
-51%
|
(116)
N/A
|
(362)
-212%
|
(650)
-79%
|
(977)
-50%
|
(1 192)
-22%
|
(1 272)
-7%
|
(962)
+24%
|
(819)
+15%
|
(1 658)
-103%
|
(7 420)
-348%
|
(8 024)
-8%
|
(8 906)
-11%
|
(8 900)
+0%
|
(3 581)
+60%
|
(3 519)
+2%
|
(3 149)
+10%
|
(2 659)
+16%
|
(2 376)
+11%
|
(3 456)
-45%
|
(5 265)
-52%
|
(10 392)
-97%
|
(13 107)
-26%
|
(15 628)
-19%
|
(15 782)
-1%
|
(10 061)
+36%
|
(12 697)
-26%
|
(14 475)
-14%
|
(11 700)
+19%
|
(14 126)
-21%
|
(12 545)
+11%
|
(12 285)
+2%
|
(15 828)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
5 000
|
4 875
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
162
|
289
|
0
|
128
|
535
|
11 784
|
0
|
11 915
|
11 508
|
131
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
317
|
526
|
526
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1 082)
|
575
|
3 351
|
3 919
|
4 113
|
7 242
|
9 331
|
9 865
|
6 269
|
2
|
(268)
|
(3 023)
|
(3 259)
|
(3 722)
|
(3 281)
|
(3 806)
|
(3 053)
|
(2 392)
|
(1 906)
|
(693)
|
(357)
|
(499)
|
(1 139)
|
(2 992)
|
(4 213)
|
(1 929)
|
3 373
|
2 655
|
3 033
|
3 185
|
(5 254)
|
(3 238)
|
(2 966)
|
(4 779)
|
(2 246)
|
1 239
|
(3 324)
|
(1 561)
|
5 650
|
3 272
|
11 497
|
13 931
|
13 793
|
21 040
|
19 386
|
23 308
|
12 625
|
6 423
|
7 597
|
1 809
|
|
| Other |
0
|
0
|
(433)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(33)
|
(33)
|
0
|
29
|
30
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3 918
N/A
|
5 575
+42%
|
7 794
+40%
|
8 361
+7%
|
8 555
+2%
|
11 684
+37%
|
9 331
-20%
|
9 865
+6%
|
6 269
-36%
|
2
-100%
|
(275)
N/A
|
(3 030)
-1 003%
|
(3 266)
-8%
|
(3 729)
-14%
|
(3 281)
+12%
|
(3 806)
-16%
|
(3 053)
+20%
|
(2 392)
+22%
|
(1 906)
+20%
|
(693)
+64%
|
(195)
+72%
|
(338)
-73%
|
(850)
-152%
|
(2 703)
-218%
|
(4 085)
-51%
|
(1 394)
+66%
|
15 052
N/A
|
14 333
-5%
|
14 842
+4%
|
14 588
-2%
|
(5 123)
N/A
|
(3 138)
+39%
|
(2 966)
+5%
|
(4 779)
-61%
|
(2 246)
+53%
|
1 269
N/A
|
(3 324)
N/A
|
(1 561)
+53%
|
5 650
N/A
|
3 272
-42%
|
11 497
+251%
|
14 216
+24%
|
14 286
+0%
|
21 533
+51%
|
19 880
-8%
|
23 547
+18%
|
12 655
-46%
|
6 453
-49%
|
7 627
+18%
|
1 809
-76%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(18)
|
9
|
(89)
|
(57)
|
(24)
|
(60)
|
55
|
27
|
0
|
3
|
(4)
|
(28)
|
0
|
(17)
|
(20)
|
14
|
0
|
22
|
27
|
(3)
|
0
|
7
|
(43)
|
10
|
0
|
120
|
(90)
|
(104)
|
(186)
|
(207)
|
76
|
193
|
302
|
359
|
473
|
(898)
|
(232)
|
(282)
|
(541)
|
809
|
(231)
|
(207)
|
43
|
(363)
|
349
|
260
|
(118)
|
360
|
|
| Net Change in Cash |
(1 088)
N/A
|
1 887
N/A
|
(304)
N/A
|
932
N/A
|
(43)
N/A
|
(2 878)
-6 578%
|
(389)
+87%
|
(938)
-141%
|
(69)
+93%
|
(761)
-1 010%
|
(926)
-22%
|
(1 572)
-70%
|
(466)
+70%
|
(179)
+62%
|
501
N/A
|
(981)
N/A
|
(33)
+97%
|
265
N/A
|
(96)
N/A
|
1 116
N/A
|
495
-56%
|
1 192
+141%
|
346
-71%
|
825
+139%
|
1 911
+132%
|
631
-67%
|
17 617
+2 693%
|
13 507
-23%
|
10 779
-20%
|
12 290
+14%
|
(8 403)
N/A
|
(3 932)
+53%
|
(1 055)
+73%
|
(2 208)
-109%
|
(1 250)
+43%
|
3 711
N/A
|
(3 398)
N/A
|
(3 254)
+4%
|
(934)
+71%
|
(9 785)
-947%
|
(1 639)
+83%
|
(421)
+74%
|
3 915
N/A
|
7 574
+93%
|
6 128
-19%
|
7 259
+18%
|
(3 529)
N/A
|
(2 514)
+29%
|
(3 635)
-45%
|
(7 849)
-116%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6 096)
N/A
|
(4 194)
+31%
|
(8 636)
-106%
|
(7 907)
+8%
|
(8 068)
-2%
|
(16 851)
-109%
|
(12 200)
+28%
|
(13 650)
-12%
|
(8 833)
+35%
|
(1 088)
+88%
|
(664)
+39%
|
1 634
N/A
|
3 070
+88%
|
3 065
0%
|
2 654
-13%
|
1 398
-47%
|
1 494
+7%
|
1 700
+14%
|
1 421
-16%
|
1 646
+16%
|
452
-73%
|
1 642
+263%
|
1 387
-16%
|
3 733
+169%
|
6 099
+63%
|
2 078
-66%
|
2 813
+35%
|
(775)
N/A
|
(3 680)
-375%
|
(1 871)
+49%
|
(2 915)
-56%
|
(299)
+90%
|
2 324
N/A
|
2 854
+23%
|
1 124
-61%
|
2 507
+123%
|
(83)
N/A
|
(468)
-466%
|
(2 146)
-358%
|
(8 585)
-300%
|
(8 539)
+1%
|
(11 136)
-30%
|
(12 182)
-9%
|
(14 201)
-17%
|
(12 484)
+12%
|
(16 453)
-32%
|
(12 393)
+25%
|
(6 715)
+46%
|
(9 895)
-47%
|
(6 646)
+33%
|
|