Union Community Co Ltd
KOSDAQ:203450
Cash Flow Statement
Cash Flow Statement
Union Community Co Ltd
| 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 |
5 223
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 363
|
2 865
|
3 756
|
4 272
|
4 015
|
2 870
|
2 335
|
1 897
|
976
|
1 196
|
1 029
|
2 162
|
1 860
|
945
|
3 003
|
2 025
|
3 167
|
3 529
|
1 221
|
2 708
|
1 279
|
1 602
|
2 433
|
5 221
|
6 440
|
5 998
|
6 072
|
|
| Depreciation & Amortization |
929
|
1 183
|
983
|
1 039
|
1 096
|
1 127
|
1 146
|
1 147
|
1 148
|
1 160
|
1 174
|
1 224
|
1 273
|
1 300
|
1 316
|
1 285
|
1 256
|
1 246
|
1 243
|
1 269
|
1 277
|
1 263
|
1 230
|
1 177
|
1 127
|
1 086
|
1 065
|
1 052
|
1 033
|
1 024
|
1 004
|
974
|
942
|
913
|
903
|
903
|
947
|
1 019
|
|
| Other Non-Cash Items |
159
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(127)
|
1
|
59
|
218
|
584
|
700
|
1 030
|
1 604
|
1 273
|
1 172
|
828
|
(853)
|
(712)
|
(793)
|
(840)
|
1 372
|
244
|
191
|
(97)
|
279
|
1 420
|
1 912
|
2 114
|
(94)
|
174
|
(358)
|
(595)
|
|
| Cash Taxes Paid |
94
|
94
|
92
|
56
|
117
|
119
|
122
|
122
|
51
|
45
|
48
|
51
|
62
|
69
|
66
|
64
|
84
|
89
|
90
|
89
|
66
|
61
|
61
|
63
|
54
|
53
|
52
|
52
|
6
|
61
|
70
|
0
|
135
|
92
|
95
|
124
|
223
|
263
|
|
| Cash Interest Paid |
199
|
284
|
271
|
290
|
269
|
227
|
197
|
195
|
190
|
189
|
193
|
215
|
170
|
205
|
49
|
(5)
|
40
|
(14)
|
232
|
345
|
216
|
229
|
119
|
6
|
119
|
114
|
148
|
188
|
232
|
270
|
283
|
295
|
291
|
280
|
246
|
208
|
187
|
161
|
|
| Change in Working Capital |
(2 465)
|
1 597
|
4 631
|
2 258
|
3 529
|
(1 630)
|
651
|
(710)
|
4 714
|
4 998
|
2 172
|
2 695
|
(3 233)
|
(2 655)
|
(1 479)
|
(3 702)
|
(909)
|
(1 594)
|
2 000
|
3 586
|
1 441
|
2 297
|
(1 339)
|
(3 253)
|
(5 644)
|
(7 757)
|
(6 584)
|
(2 233)
|
1 710
|
5 619
|
5 775
|
2 680
|
2 594
|
(2 758)
|
5 241
|
(8 126)
|
(6 147)
|
(4 095)
|
|
| Cash from Operating Activities |
3 846
N/A
|
4 830
+26%
|
5 615
+16%
|
3 296
-41%
|
1 292
-61%
|
(503)
N/A
|
1 797
N/A
|
437
-76%
|
5 862
+1 241%
|
6 159
+5%
|
3 346
-46%
|
5 156
+54%
|
907
-82%
|
2 461
+171%
|
4 327
+76%
|
2 182
-50%
|
3 918
+80%
|
3 017
-23%
|
6 744
+124%
|
7 103
+5%
|
5 086
-28%
|
5 418
+7%
|
1 200
-78%
|
(928)
N/A
|
(4 365)
-370%
|
(4 509)
-3%
|
(2 123)
+53%
|
2 229
N/A
|
6 462
+190%
|
7 767
+20%
|
9 766
+26%
|
6 354
-35%
|
7 050
+11%
|
2 702
-62%
|
11 271
+317%
|
(609)
N/A
|
440
N/A
|
2 401
+446%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6 289)
|
(6 681)
|
(6 146)
|
(6 123)
|
(1 493)
|
(1 228)
|
(794)
|
(846)
|
(792)
|
(961)
|
(1 083)
|
(1 363)
|
(1 110)
|
(841)
|
(1 028)
|
(642)
|
(726)
|
(854)
|
(723)
|
(790)
|
(623)
|
(574)
|
(332)
|
(276)
|
(576)
|
(514)
|
(567)
|
(571)
|
(555)
|
(1 412)
|
(1 958)
|
(2 027)
|
(1 669)
|
(955)
|
(748)
|
(781)
|
(775)
|
(956)
|
|
| Other Items |
(491)
|
(380)
|
(367)
|
(7 437)
|
(8 394)
|
(4 201)
|
(4 046)
|
591
|
2 549
|
(1 456)
|
(965)
|
1 426
|
2 246
|
1 271
|
3 278
|
2 455
|
270
|
1 880
|
(728)
|
804
|
517
|
(654)
|
(618)
|
(957)
|
521
|
1 487
|
(1 182)
|
(894)
|
(2 447)
|
(4 068)
|
(1 212)
|
(1 325)
|
(1 097)
|
729
|
3 245
|
2 125
|
(3)
|
(1 956)
|
|
| Cash from Investing Activities |
(6 779)
N/A
|
(7 060)
-4%
|
(6 513)
+8%
|
(13 560)
-108%
|
(9 887)
+27%
|
(5 429)
+45%
|
(4 840)
+11%
|
(255)
+95%
|
1 757
N/A
|
(2 417)
N/A
|
(2 048)
+15%
|
64
N/A
|
1 136
+1 686%
|
430
-62%
|
2 250
+423%
|
1 813
-19%
|
(456)
N/A
|
1 026
N/A
|
(1 450)
N/A
|
14
N/A
|
(106)
N/A
|
(1 228)
-1 055%
|
(950)
+23%
|
(1 232)
-30%
|
(55)
+96%
|
973
N/A
|
(1 749)
N/A
|
(1 465)
+16%
|
(3 002)
-105%
|
(5 480)
-83%
|
(3 170)
+42%
|
(3 352)
-6%
|
(2 765)
+17%
|
(226)
+92%
|
2 497
N/A
|
1 344
-46%
|
(778)
N/A
|
(2 912)
-274%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3 117)
|
(3 117)
|
11 657
|
0
|
13 776
|
12 789
|
(1 984)
|
0
|
0
|
(449)
|
(847)
|
(925)
|
(925)
|
(1 251)
|
(1 082)
|
(1 043)
|
(1 043)
|
(268)
|
(40)
|
0
|
0
|
0
|
(821)
|
(970)
|
(1 969)
|
(1 969)
|
(1 149)
|
0
|
0
|
0
|
0
|
(1 807)
|
(1 993)
|
(1 993)
|
(1 993)
|
(1 096)
|
(997)
|
(997)
|
|
| Net Issuance of Debt |
5 708
|
4 913
|
1 171
|
(100)
|
(5 259)
|
(5 351)
|
(2 418)
|
(800)
|
(1 000)
|
(112)
|
(812)
|
(723)
|
(749)
|
(779)
|
(108)
|
2 881
|
2 874
|
2 854
|
2 851
|
(160)
|
(1 178)
|
(2 177)
|
(3 192)
|
(3 197)
|
(1 567)
|
(1 344)
|
(1 189)
|
(1 193)
|
(1 824)
|
(1 052)
|
(211)
|
(213)
|
(215)
|
(213)
|
(217)
|
(217)
|
570
|
(276)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(961)
|
(961)
|
(961)
|
(964)
|
(943)
|
(943)
|
(943)
|
(940)
|
(929)
|
(930)
|
(930)
|
0
|
(932)
|
(932)
|
(932)
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
(21)
|
(931)
|
(932)
|
(932)
|
(899)
|
32
|
(841)
|
(825)
|
|
| Other |
0
|
0
|
0
|
0
|
45
|
40
|
40
|
0
|
15
|
10
|
10
|
70
|
50
|
60
|
60
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(100)
|
(60)
|
(60)
|
40
|
54
|
|
| Cash from Financing Activities |
2 591
N/A
|
1 796
-31%
|
12 827
+614%
|
14 673
+14%
|
8 563
-42%
|
7 478
-13%
|
(4 362)
N/A
|
(2 744)
+37%
|
(2 933)
-7%
|
(1 513)
+48%
|
(2 610)
-73%
|
(2 541)
+3%
|
(2 567)
-1%
|
(2 912)
-13%
|
(2 073)
+29%
|
898
N/A
|
901
+0%
|
1 656
+84%
|
1 896
+14%
|
(1 075)
N/A
|
(2 095)
-95%
|
(3 094)
-48%
|
(4 945)
-60%
|
(5 100)
-3%
|
(3 537)
+31%
|
(3 313)
+6%
|
(2 338)
+29%
|
(2 213)
+5%
|
(1 846)
+17%
|
(1 073)
+42%
|
(233)
+78%
|
(2 952)
-1 168%
|
(3 240)
-10%
|
(3 237)
+0%
|
(3 170)
+2%
|
(1 341)
+58%
|
(1 227)
+8%
|
(2 044)
-67%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
6
|
(15)
|
12
|
(71)
|
(66)
|
(35)
|
(127)
|
(57)
|
52
|
(71)
|
(29)
|
(12)
|
(150)
|
(21)
|
(128)
|
61
|
(86)
|
(178)
|
(552)
|
(519)
|
(472)
|
(139)
|
161
|
16
|
132
|
211
|
(155)
|
(162)
|
(218)
|
(557)
|
(110)
|
(104)
|
(155)
|
(192)
|
39
|
(34)
|
(20)
|
115
|
|
| Net Change in Cash |
(336)
N/A
|
(449)
-34%
|
11 941
N/A
|
4 339
-64%
|
(98)
N/A
|
1 512
N/A
|
(7 532)
N/A
|
(2 620)
+65%
|
4 738
N/A
|
2 158
-54%
|
(1 341)
N/A
|
2 666
N/A
|
(674)
N/A
|
(42)
+94%
|
4 377
N/A
|
4 953
+13%
|
4 277
-14%
|
5 522
+29%
|
6 638
+20%
|
5 524
-17%
|
2 412
-56%
|
957
-60%
|
(4 534)
N/A
|
(7 245)
-60%
|
(7 825)
-8%
|
(6 639)
+15%
|
(6 365)
+4%
|
(1 611)
+75%
|
1 396
N/A
|
656
-53%
|
6 254
+853%
|
(54)
N/A
|
890
N/A
|
(953)
N/A
|
10 637
N/A
|
(640)
N/A
|
(1 586)
-148%
|
(2 439)
-54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 443)
N/A
|
(1 851)
+24%
|
(531)
+71%
|
(2 827)
-432%
|
(201)
+93%
|
(1 731)
-762%
|
1 002
N/A
|
(409)
N/A
|
5 071
N/A
|
5 198
+3%
|
2 263
-56%
|
3 793
+68%
|
(203)
N/A
|
1 620
N/A
|
3 299
+104%
|
1 540
-53%
|
3 192
+107%
|
2 163
-32%
|
6 021
+178%
|
6 313
+5%
|
4 463
-29%
|
4 844
+9%
|
868
-82%
|
(1 204)
N/A
|
(4 940)
-310%
|
(5 023)
-2%
|
(2 690)
+46%
|
1 658
N/A
|
5 907
+256%
|
6 355
+8%
|
7 808
+23%
|
4 326
-45%
|
5 381
+24%
|
1 747
-68%
|
10 523
+502%
|
(1 390)
N/A
|
(335)
+76%
|
1 445
N/A
|
|