Incar Finance Service Co Ltd
KOSDAQ:211050
Cash Flow Statement
Cash Flow Statement
Incar Finance Service Co Ltd
| 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 |
2 287
|
9 263
|
14 526
|
21 499
|
22 150
|
23 039
|
25 672
|
26 542
|
32 548
|
31 283
|
25 949
|
29 509
|
31 742
|
39 909
|
58 183
|
62 026
|
64 970
|
67 537
|
67 943
|
|
| Depreciation & Amortization |
1 779
|
3 838
|
5 908
|
8 725
|
9 291
|
9 994
|
10 763
|
11 009
|
11 321
|
11 503
|
11 684
|
12 330
|
12 906
|
13 343
|
13 531
|
13 407
|
13 900
|
14 596
|
15 595
|
|
| Other Non-Cash Items |
(269)
|
(9)
|
206
|
1 030
|
1 387
|
953
|
1 041
|
1 541
|
2 055
|
4 275
|
12 114
|
19 383
|
24 924
|
29 637
|
29 355
|
25 888
|
25 620
|
25 952
|
24 249
|
|
| Cash Taxes Paid |
265
|
582
|
576
|
582
|
318
|
0
|
0
|
0
|
0
|
0
|
(4)
|
4
|
6
|
595
|
1 234
|
1 226
|
3 851
|
6 482
|
7 316
|
|
| Cash Interest Paid |
126
|
247
|
349
|
451
|
437
|
424
|
465
|
616
|
862
|
3 265
|
5 553
|
7 671
|
9 495
|
9 203
|
8 741
|
8 111
|
7 388
|
6 375
|
4 681
|
|
| Change in Working Capital |
(3 044)
|
(15 654)
|
(24 855)
|
(31 803)
|
(38 452)
|
(39 545)
|
(35 819)
|
(39 987)
|
(51 653)
|
(46 711)
|
(40 768)
|
(52 525)
|
(37 388)
|
(48 749)
|
(39 258)
|
(25 723)
|
(22 875)
|
(16 573)
|
3 260
|
|
| Cash from Operating Activities |
649
N/A
|
(2 665)
N/A
|
(4 318)
-62%
|
(549)
+87%
|
(5 624)
-923%
|
(5 558)
+1%
|
1 657
N/A
|
(895)
N/A
|
(5 729)
-540%
|
350
N/A
|
8 978
+2 469%
|
8 697
-3%
|
32 184
+270%
|
34 139
+6%
|
61 810
+81%
|
75 598
+22%
|
81 617
+8%
|
91 512
+12%
|
111 047
+21%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
1 428
|
907
|
548
|
(1 595)
|
(2 041)
|
(1 667)
|
(1 661)
|
(1 315)
|
(1 943)
|
(2 627)
|
(3 196)
|
(3 076)
|
(2 111)
|
(1 735)
|
(1 384)
|
(1 783)
|
(1 768)
|
(2 062)
|
(1 796)
|
|
| Other Items |
(2 905)
|
4 858
|
6 846
|
10 534
|
5 841
|
9 101
|
(414)
|
(1 624)
|
(37 006)
|
(35 971)
|
(42 064)
|
(25 595)
|
7 409
|
3 814
|
(25 077)
|
(44 104)
|
(49 554)
|
(59 745)
|
(25 813)
|
|
| Cash from Investing Activities |
(1 476)
N/A
|
5 765
N/A
|
7 394
+28%
|
8 939
+21%
|
3 800
-57%
|
7 433
+96%
|
(2 075)
N/A
|
(2 939)
-42%
|
(38 949)
-1 225%
|
(38 598)
+1%
|
(45 261)
-17%
|
(28 671)
+37%
|
5 299
N/A
|
2 079
-61%
|
(26 461)
N/A
|
(45 887)
-73%
|
(51 322)
-12%
|
(61 808)
-20%
|
(27 608)
+55%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
11 144
|
11 144
|
11 144
|
0
|
0
|
0
|
(3 090)
|
(6 955)
|
(6 955)
|
(9 121)
|
(6 920)
|
(3 113)
|
(3 113)
|
(947)
|
|
| Net Issuance of Debt |
(751)
|
(2 573)
|
(4 343)
|
(7 115)
|
(7 940)
|
(14 060)
|
(9 846)
|
(8 149)
|
40 320
|
37 881
|
35 387
|
23 332
|
(26 193)
|
(25 332)
|
(22 871)
|
(18 675)
|
(23 422)
|
(20 762)
|
(26 832)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 083)
|
(3 083)
|
(3 083)
|
0
|
(3 522)
|
(3 522)
|
(3 522)
|
0
|
(4 866)
|
(4 866)
|
|
| Other |
0
|
0
|
0
|
0
|
11 170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(306)
|
|
| Cash from Financing Activities |
(751)
N/A
|
(2 573)
-243%
|
(4 343)
-69%
|
(7 115)
-64%
|
3 230
N/A
|
(2 916)
N/A
|
1 299
N/A
|
2 995
+131%
|
40 295
+1 245%
|
34 798
-14%
|
32 304
-7%
|
17 159
-47%
|
(36 231)
N/A
|
(35 809)
+1%
|
(35 513)
+1%
|
(29 116)
+18%
|
(30 056)
-3%
|
(28 741)
+4%
|
(32 951)
-15%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1 578)
N/A
|
527
N/A
|
(1 267)
N/A
|
1 275
N/A
|
1 406
+10%
|
(1 041)
N/A
|
880
N/A
|
(839)
N/A
|
(4 382)
-422%
|
(3 450)
+21%
|
(3 978)
-15%
|
(2 815)
+29%
|
1 252
N/A
|
409
-67%
|
(164)
N/A
|
594
N/A
|
239
-60%
|
963
+303%
|
50 487
+5 141%
|
|