Cheil Electric Wiring Devices Co Ltd
KOSDAQ:199820
Cash Flow Statement
Cash Flow Statement
Cheil Electric Wiring Devices Co Ltd
| 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 |
19 809
|
14 393
|
18 094
|
10 929
|
11 270
|
12 909
|
11 661
|
10 751
|
9 832
|
7 393
|
7 854
|
7 604
|
7 544
|
8 009
|
7 475
|
10 096
|
8 811
|
10 419
|
10 522
|
9 794
|
10 856
|
|
| Depreciation & Amortization |
3 115
|
2 667
|
3 384
|
2 878
|
2 930
|
3 010
|
3 060
|
3 136
|
3 240
|
3 401
|
3 604
|
3 765
|
3 911
|
3 971
|
4 045
|
4 104
|
4 270
|
4 844
|
5 077
|
5 599
|
5 711
|
|
| Other Non-Cash Items |
4 931
|
3 867
|
3 925
|
2 113
|
2 901
|
1 615
|
1 652
|
1 705
|
2 238
|
3 362
|
3 649
|
2 649
|
2 424
|
621
|
237
|
790
|
1 428
|
650
|
3 791
|
3 592
|
1 380
|
|
| Cash Taxes Paid |
2 029
|
3 068
|
3 504
|
2 258
|
3 562
|
1 959
|
2 269
|
2 603
|
2 740
|
2 956
|
2 283
|
1 609
|
1 835
|
1 557
|
1 546
|
1 252
|
220
|
459
|
1 258
|
2 313
|
3 438
|
|
| Cash Interest Paid |
396
|
322
|
0
|
29
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
638
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(13 265)
|
(6 132)
|
(7 000)
|
2 901
|
505
|
(2 713)
|
22
|
(5 513)
|
(13 197)
|
(20 443)
|
(26 923)
|
(15 618)
|
(1 580)
|
5 001
|
17 558
|
9 686
|
(5 609)
|
(1 100)
|
(14 238)
|
(16 005)
|
(6 382)
|
|
| Cash from Operating Activities |
14 590
N/A
|
14 794
+1%
|
18 403
+24%
|
18 821
+2%
|
17 605
-6%
|
14 821
-16%
|
16 395
+11%
|
10 079
-39%
|
2 113
-79%
|
(6 287)
N/A
|
(11 815)
-88%
|
(1 600)
+86%
|
12 299
N/A
|
17 602
+43%
|
29 315
+67%
|
24 676
-16%
|
8 901
-64%
|
14 811
+66%
|
5 152
-65%
|
2 980
-42%
|
11 564
+288%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(7 618)
|
(5 137)
|
(6 201)
|
(10 392)
|
(10 132)
|
(11 659)
|
(13 342)
|
(8 065)
|
(8 630)
|
(6 897)
|
(5 396)
|
(3 968)
|
(3 224)
|
(3 314)
|
(2 698)
|
(3 447)
|
(5 050)
|
(6 929)
|
(7 344)
|
(18 566)
|
(16 715)
|
|
| Other Items |
1 031
|
(17 871)
|
(18 969)
|
(21 154)
|
(22 223)
|
(3 657)
|
(6 592)
|
(8 690)
|
(11 485)
|
(11 229)
|
(4 744)
|
(56)
|
1 635
|
703
|
682
|
(2 121)
|
6 091
|
(740)
|
(4 777)
|
(3 270)
|
(12 742)
|
|
| Cash from Investing Activities |
(6 588)
N/A
|
(23 008)
-249%
|
(25 170)
-9%
|
(31 547)
-25%
|
(32 355)
-3%
|
(15 316)
+53%
|
(19 933)
-30%
|
(16 755)
+16%
|
(20 115)
-20%
|
(18 127)
+10%
|
(10 140)
+44%
|
(4 024)
+60%
|
(1 588)
+61%
|
(2 611)
-64%
|
(2 016)
+23%
|
(5 569)
-176%
|
1 040
N/A
|
(7 670)
N/A
|
(12 121)
-58%
|
(21 836)
-80%
|
(29 456)
-35%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
25 224
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(6 802)
|
(3 448)
|
(3 431)
|
(3 349)
|
(800)
|
(84)
|
9
|
2 816
|
11 723
|
15 731
|
16 274
|
8 753
|
(6 874)
|
(11 613)
|
(15 317)
|
(10 910)
|
(3 341)
|
(1 982)
|
4 022
|
14 465
|
12 009
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 333)
|
(3 333)
|
(3 333)
|
0
|
(2 222)
|
(2 222)
|
(2 222)
|
0
|
(2 222)
|
(2 222)
|
(2 222)
|
(4 444)
|
(2 222)
|
(2 222)
|
|
| Other |
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
0
|
(29)
|
(29)
|
(29)
|
(15)
|
0
|
0
|
|
| Cash from Financing Activities |
(6 802)
N/A
|
21 777
N/A
|
21 793
+0%
|
21 875
+0%
|
24 524
+12%
|
(84)
N/A
|
9
N/A
|
(517)
N/A
|
8 291
N/A
|
12 398
+50%
|
13 060
+5%
|
6 531
-50%
|
(9 096)
N/A
|
(13 835)
-52%
|
(17 658)
-28%
|
(13 161)
+25%
|
(5 591)
+58%
|
(4 233)
+24%
|
(437)
+90%
|
12 243
N/A
|
9 787
-20%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(147)
|
(147)
|
(81)
|
0
|
35
|
0
|
0
|
0
|
(0)
|
0
|
(6)
|
26
|
(30)
|
94
|
87
|
(114)
|
199
|
72
|
(22)
|
145
|
|
| Net Change in Cash |
1 201
N/A
|
13 416
+1 017%
|
14 880
+11%
|
9 069
-39%
|
9 774
+8%
|
(544)
N/A
|
(3 530)
-549%
|
(7 193)
-104%
|
(9 711)
-35%
|
(12 015)
-24%
|
(8 895)
+26%
|
901
N/A
|
1 640
+82%
|
1 126
-31%
|
9 734
+765%
|
6 033
-38%
|
4 236
-30%
|
3 108
-27%
|
(7 334)
N/A
|
(6 634)
+10%
|
(7 960)
-20%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
6 972
N/A
|
9 657
+39%
|
12 202
+26%
|
8 429
-31%
|
7 473
-11%
|
3 162
-58%
|
3 053
-3%
|
2 014
-34%
|
(6 517)
N/A
|
(13 184)
-102%
|
(17 211)
-31%
|
(5 568)
+68%
|
9 075
N/A
|
14 288
+57%
|
26 617
+86%
|
21 229
-20%
|
3 850
-82%
|
7 882
+105%
|
(2 192)
N/A
|
(15 586)
-611%
|
(5 150)
+67%
|
|