Ksign Co Ltd
KOSDAQ:192250
Cash Flow Statement
Cash Flow Statement
Ksign Co Ltd
| 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 |
889
|
1 994
|
2 054
|
2 414
|
7 793
|
7 975
|
7 347
|
7 540
|
5 020
|
(886)
|
4 230
|
3 180
|
(4 931)
|
589
|
(6 201)
|
(6 325)
|
(774)
|
(1 123)
|
(274)
|
444
|
3 646
|
4 305
|
4 164
|
5 560
|
4 285
|
5 369
|
6 491
|
6 485
|
6 034
|
4 651
|
4 026
|
3 344
|
5 874
|
6 318
|
5 711
|
3 495
|
4 783
|
2 655
|
1 655
|
3 089
|
434
|
332
|
169
|
(1 849)
|
|
| Depreciation & Amortization |
673
|
884
|
793
|
979
|
1 052
|
1 209
|
1 378
|
1 420
|
1 638
|
3 460
|
1 968
|
2 121
|
2 190
|
615
|
2 341
|
2 533
|
2 485
|
2 396
|
2 356
|
2 064
|
2 212
|
2 176
|
2 087
|
2 160
|
2 053
|
2 020
|
2 047
|
1 987
|
1 948
|
1 834
|
1 797
|
1 763
|
1 707
|
1 790
|
1 711
|
1 691
|
1 823
|
2 041
|
2 311
|
2 627
|
2 786
|
2 923
|
3 050
|
3 086
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
107
|
143
|
179
|
214
|
142
|
142
|
106
|
71
|
35
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
934
|
616
|
445
|
489
|
1 000
|
1 072
|
1 329
|
1 153
|
1 467
|
(1 806)
|
827
|
578
|
502
|
3 374
|
420
|
990
|
2 104
|
2 546
|
1 915
|
1 595
|
(79)
|
(85)
|
990
|
1 194
|
469
|
548
|
(453)
|
(12)
|
460
|
379
|
1 421
|
1 120
|
2 617
|
2 637
|
1 005
|
714
|
(373)
|
85
|
973
|
1 633
|
657
|
447
|
461
|
(45)
|
|
| Cash Taxes Paid |
941
|
526
|
1 042
|
972
|
1 102
|
1 588
|
1 262
|
1 353
|
1 370
|
1 060
|
891
|
784
|
624
|
304
|
(850)
|
(822)
|
(1 655)
|
(1 331)
|
0
|
0
|
(19)
|
0
|
3
|
3
|
88
|
130
|
(1)
|
22
|
(15)
|
(91)
|
51
|
35
|
42
|
3 221
|
7 018
|
7 085
|
7 094
|
4 226
|
263
|
383
|
702
|
460
|
568
|
460
|
|
| Cash Interest Paid |
0
|
39
|
24
|
25
|
35
|
35
|
16
|
15
|
8
|
8
|
11
|
10
|
8
|
12
|
12
|
0
|
0
|
0
|
9
|
9
|
17
|
34
|
25
|
25
|
25
|
32
|
32
|
32
|
100
|
77
|
77
|
529
|
765
|
1 306
|
1 925
|
2 002
|
2 322
|
2 403
|
2 673
|
2 894
|
2 948
|
2 936
|
1 834
|
1 609
|
|
| Change in Working Capital |
(1 327)
|
(1 086)
|
(2 740)
|
(4 206)
|
(2 855)
|
(6 775)
|
(6 489)
|
(6 815)
|
(7 167)
|
4 576
|
(696)
|
1 598
|
6 783
|
3 049
|
10 409
|
10 231
|
2 562
|
(1 255)
|
(1 021)
|
(1 022)
|
(25)
|
466
|
596
|
(1 441)
|
3 945
|
2 488
|
2 098
|
5 627
|
2 709
|
2 960
|
3 731
|
4 024
|
(60)
|
(5 163)
|
(11 468)
|
(10 739)
|
(13 810)
|
(11 419)
|
(3 929)
|
(6 598)
|
1 945
|
2 834
|
1 652
|
2 663
|
|
| Cash from Operating Activities |
1 169
N/A
|
2 409
+106%
|
551
-77%
|
(325)
N/A
|
6 990
N/A
|
3 480
-50%
|
3 565
+2%
|
3 298
-7%
|
958
-71%
|
5 344
+458%
|
6 330
+18%
|
7 478
+18%
|
4 544
-39%
|
7 628
+68%
|
6 970
-9%
|
7 428
+7%
|
6 377
-14%
|
2 563
-60%
|
2 975
+16%
|
3 081
+4%
|
5 755
+87%
|
6 864
+19%
|
7 839
+14%
|
7 474
-5%
|
10 752
+44%
|
10 424
-3%
|
10 182
-2%
|
14 086
+38%
|
11 150
-21%
|
9 823
-12%
|
10 976
+12%
|
10 252
-7%
|
10 139
-1%
|
5 582
-45%
|
(3 041)
N/A
|
(4 840)
-59%
|
(7 577)
-57%
|
(6 637)
+12%
|
1 011
N/A
|
751
-26%
|
5 822
+675%
|
6 536
+12%
|
5 332
-18%
|
3 855
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 001)
|
(3 844)
|
(3 821)
|
(4 877)
|
(4 563)
|
(4 404)
|
(4 375)
|
(3 898)
|
(4 192)
|
(3 961)
|
(3 920)
|
(4 119)
|
(3 413)
|
(3 204)
|
(2 410)
|
(2 399)
|
(1 909)
|
(1 536)
|
(1 667)
|
(725)
|
(1 676)
|
(1 582)
|
(1 844)
|
(2 312)
|
(6 441)
|
(7 044)
|
(8 106)
|
(8 194)
|
(2 310)
|
(3 868)
|
(61 548)
|
(64 567)
|
(66 690)
|
(69 681)
|
(14 118)
|
(15 512)
|
(19 562)
|
(16 066)
|
(15 368)
|
(12 482)
|
(12 269)
|
(12 679)
|
(13 205)
|
(14 955)
|
|
| Other Items |
7 543
|
6 431
|
18 468
|
19 114
|
11 627
|
11 496
|
(2 183)
|
(5 678)
|
(3 133)
|
(2 165)
|
(8 425)
|
1 443
|
(4 755)
|
(15 535)
|
(8 812)
|
(21 252)
|
(11 986)
|
1 484
|
2 452
|
9 722
|
3 055
|
1 527
|
6 314
|
5 570
|
9 780
|
14 503
|
10 385
|
9 477
|
(445)
|
(8 299)
|
(4 589)
|
(11 550)
|
(13 400)
|
(27 992)
|
(33 458)
|
(28 137)
|
24 228
|
5 059
|
(1 396)
|
(8 280)
|
(3 515)
|
(6 807)
|
4 868
|
11 546
|
|
| Cash from Investing Activities |
4 542
N/A
|
2 587
-43%
|
14 647
+466%
|
14 236
-3%
|
7 064
-50%
|
7 092
+0%
|
(6 558)
N/A
|
(9 575)
-46%
|
(7 324)
+24%
|
(6 125)
+16%
|
(12 344)
-102%
|
(2 675)
+78%
|
(8 168)
-205%
|
(18 739)
-129%
|
(11 221)
+40%
|
(23 651)
-111%
|
(13 895)
+41%
|
(53)
+100%
|
785
N/A
|
8 998
+1 046%
|
1 379
-85%
|
(53)
N/A
|
4 468
N/A
|
3 258
-27%
|
3 338
+2%
|
7 456
+123%
|
2 279
-69%
|
1 281
-44%
|
(2 755)
N/A
|
(12 168)
-342%
|
(66 137)
-444%
|
(76 117)
-15%
|
(80 090)
-5%
|
(97 673)
-22%
|
(47 577)
+51%
|
(43 650)
+8%
|
4 666
N/A
|
(11 008)
N/A
|
(16 764)
-52%
|
(20 762)
-24%
|
(15 784)
+24%
|
(19 487)
-23%
|
(8 337)
+57%
|
(3 409)
+59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
230
|
230
|
230
|
0
|
167
|
255
|
267
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
(490)
|
0
|
0
|
(706)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37 848
|
37 848
|
37 848
|
29 037
|
(8 732)
|
474
|
474
|
566
|
7 067
|
(2 063)
|
(2 063)
|
|
| Net Issuance of Debt |
(1 133)
|
(1 133)
|
(2 732)
|
(1 774)
|
(1 100)
|
0
|
0
|
0
|
20 000
|
0
|
19 920
|
18 111
|
(1 889)
|
(1 899)
|
(1 814)
|
0
|
(9)
|
(8 369)
|
(8 469)
|
(8 358)
|
(8 343)
|
(17)
|
24
|
(135)
|
5 141
|
5 141
|
5 044
|
4 985
|
(5 989)
|
(5 560)
|
40 422
|
41 723
|
49 168
|
50 124
|
8 373
|
10 244
|
11 604
|
11 722
|
51 634
|
48 558
|
45 439
|
43 974
|
(23)
|
(20)
|
|
| Cash Paid for Dividends |
(958)
|
0
|
(1 485)
|
(1 428)
|
(1 461)
|
0
|
(1 835)
|
(1 855)
|
(1 834)
|
0
|
(1 223)
|
(1 223)
|
(1 223)
|
(1 837)
|
(615)
|
(615)
|
(615)
|
0
|
0
|
0
|
(38)
|
0
|
(744)
|
(744)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 045)
|
(1 045)
|
(1 047)
|
(3 139)
|
(2 093)
|
(2 104)
|
(2 092)
|
0
|
(1 026)
|
(1 015)
|
(1 026)
|
0
|
(1 367)
|
(1 367)
|
|
| Other |
0
|
0
|
0
|
0
|
20
|
(813)
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 972
|
0
|
(37 009)
|
(37 009)
|
(35 316)
|
(35 323)
|
8 658
|
8 658
|
|
| Cash from Financing Activities |
(2 092)
N/A
|
(1 225)
+41%
|
(3 990)
-226%
|
(2 975)
+25%
|
(2 311)
+22%
|
(3 111)
-35%
|
(1 780)
+43%
|
(1 679)
+6%
|
18 433
N/A
|
0
N/A
|
18 808
N/A
|
16 900
-10%
|
(3 112)
N/A
|
(3 736)
-20%
|
(2 448)
+34%
|
(624)
+75%
|
(633)
-1%
|
(8 379)
-1 224%
|
(8 470)
-1%
|
(8 358)
+1%
|
(8 360)
0%
|
(545)
+93%
|
(698)
-28%
|
(858)
-23%
|
4 435
N/A
|
4 946
+12%
|
5 043
+2%
|
4 985
-1%
|
(5 989)
N/A
|
(5 560)
+7%
|
39 377
N/A
|
40 678
+3%
|
48 122
+18%
|
84 832
+76%
|
44 128
-48%
|
45 989
+4%
|
45 521
-1%
|
9 963
-78%
|
14 074
+41%
|
11 008
-22%
|
9 663
-12%
|
14 692
+52%
|
5 205
-65%
|
5 208
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
70
|
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
|
|
| Net Change in Cash |
3 619
N/A
|
3 771
+4%
|
11 208
+197%
|
10 936
-2%
|
11 743
+7%
|
7 461
-36%
|
(4 773)
N/A
|
(7 956)
-67%
|
12 067
N/A
|
18 484
+53%
|
12 794
-31%
|
21 627
+69%
|
(6 736)
N/A
|
(14 847)
-120%
|
(6 699)
+55%
|
(16 777)
-150%
|
(8 151)
+51%
|
(5 869)
+28%
|
(4 710)
+20%
|
3 721
N/A
|
(1 226)
N/A
|
6 266
N/A
|
11 609
+85%
|
9 874
-15%
|
18 525
+88%
|
22 826
+23%
|
17 504
-23%
|
20 352
+16%
|
2 405
-88%
|
(7 904)
N/A
|
(15 785)
-100%
|
(25 187)
-60%
|
(21 830)
+13%
|
(7 258)
+67%
|
(6 489)
+11%
|
(2 501)
+61%
|
42 609
N/A
|
(7 682)
N/A
|
(1 679)
+78%
|
(9 002)
-436%
|
(299)
+97%
|
1 742
N/A
|
2 199
+26%
|
5 655
+157%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 832)
N/A
|
(1 435)
+22%
|
(3 270)
-128%
|
(5 202)
-59%
|
2 427
N/A
|
(924)
N/A
|
(810)
+12%
|
(600)
+26%
|
(3 234)
-439%
|
1 383
N/A
|
2 410
+74%
|
3 359
+39%
|
1 131
-66%
|
4 424
+291%
|
4 560
+3%
|
5 029
+10%
|
4 468
-11%
|
1 027
-77%
|
1 308
+27%
|
2 356
+80%
|
4 079
+73%
|
5 282
+29%
|
5 995
+13%
|
5 162
-14%
|
4 311
-16%
|
3 379
-22%
|
2 077
-39%
|
5 892
+184%
|
8 840
+50%
|
5 955
-33%
|
(50 572)
N/A
|
(54 315)
-7%
|
(56 551)
-4%
|
(64 099)
-13%
|
(17 159)
+73%
|
(20 352)
-19%
|
(27 140)
-33%
|
(22 704)
+16%
|
(14 357)
+37%
|
(11 731)
+18%
|
(6 447)
+45%
|
(6 143)
+5%
|
(7 873)
-28%
|
(11 100)
-41%
|
|