HucenTech Co Ltd
KOSDAQ:215090
Cash Flow Statement
Cash Flow Statement
HucenTech Co Ltd
| 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 |
56
|
84
|
107
|
99
|
93
|
89
|
75
|
80
|
0
|
0
|
(2 206)
|
(1 791)
|
0
|
(2 113)
|
(2 078)
|
(2 711)
|
(5 783)
|
(6 367)
|
(4 783)
|
(3 778)
|
(3 051)
|
(3 922)
|
(4 429)
|
(17 610)
|
(30 389)
|
(33 241)
|
(20 668)
|
(8 094)
|
14 738
|
17 563
|
6 427
|
4 997
|
(14 355)
|
(10 279)
|
(8 250)
|
(6 561)
|
10 985
|
9 148
|
8 602
|
7 897
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
353
|
548
|
732
|
797
|
845
|
892
|
1 031
|
1 010
|
958
|
881
|
729
|
678
|
677
|
705
|
823
|
839
|
826
|
802
|
62
|
930
|
876
|
788
|
109
|
19
|
(66)
|
(113)
|
118
|
269
|
414
|
576
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
60
|
0
|
73
|
42
|
54
|
48
|
34
|
17
|
4
|
15
|
20
|
18
|
16
|
10
|
6
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(92)
|
(124)
|
(145)
|
(140)
|
(134)
|
(131)
|
(117)
|
(122)
|
0
|
(53)
|
(7)
|
39
|
0
|
(85)
|
1 602
|
1 584
|
3 294
|
3 436
|
2 375
|
2 630
|
2 731
|
3 079
|
1 875
|
11 061
|
21 267
|
23 233
|
16 606
|
7 304
|
(34 061)
|
(13 972)
|
(6 756)
|
(6 525)
|
11 379
|
9 529
|
8 133
|
7 725
|
(8 123)
|
(6 389)
|
(5 621)
|
(5 177)
|
|
| Cash Taxes Paid |
3
|
0
|
27
|
17
|
29
|
29
|
13
|
24
|
13
|
(24)
|
172
|
194
|
147
|
231
|
74
|
48
|
96
|
48
|
(11)
|
(10)
|
25
|
27
|
9
|
14
|
(20)
|
(23)
|
(9)
|
(16)
|
13
|
83
|
45
|
64
|
12
|
(26)
|
(39)
|
(52)
|
9
|
20
|
42
|
66
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
50
|
86
|
154
|
216
|
244
|
263
|
198
|
168
|
230
|
260
|
292
|
268
|
100
|
69
|
42
|
44
|
25
|
23
|
18
|
14
|
39
|
40
|
41
|
43
|
|
| Change in Working Capital |
4
|
0
|
151
|
176
|
175
|
175
|
173
|
162
|
129
|
(2 875)
|
3 137
|
(19)
|
410
|
963
|
(5 947)
|
(377)
|
(1 804)
|
1 141
|
1 103
|
(723)
|
826
|
(389)
|
4 503
|
3 162
|
(9 631)
|
(9 655)
|
(15 300)
|
(16 753)
|
(4 002)
|
(4 792)
|
(6 181)
|
(5 306)
|
(4 329)
|
(3 610)
|
(1 578)
|
(339)
|
1 133
|
8
|
(704)
|
2 388
|
|
| Cash from Operating Activities |
(33)
N/A
|
(40)
-20%
|
113
N/A
|
135
+19%
|
135
+0%
|
133
-1%
|
131
-2%
|
119
-9%
|
129
+8%
|
(2 681)
N/A
|
1 312
N/A
|
(1 189)
N/A
|
1 143
N/A
|
1 315
+15%
|
(3 826)
N/A
|
1 140
N/A
|
(3 263)
N/A
|
(780)
+76%
|
(347)
+55%
|
(990)
-185%
|
1 236
N/A
|
(554)
N/A
|
2 626
N/A
|
(2 683)
N/A
|
(17 931)
-568%
|
(18 823)
-5%
|
(18 537)
+2%
|
(16 741)
+10%
|
(5 361)
+68%
|
(271)
+95%
|
(5 634)
-1 976%
|
(6 046)
-7%
|
(7 196)
-19%
|
(4 341)
+40%
|
(1 761)
+59%
|
712
N/A
|
4 113
+477%
|
3 036
-26%
|
2 692
-11%
|
5 684
+111%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(426)
|
(1 360)
|
(1 638)
|
(2 427)
|
(2 003)
|
(1 179)
|
(994)
|
(216)
|
(267)
|
(167)
|
(100)
|
(761)
|
(711)
|
(739)
|
(3 712)
|
(3 280)
|
(3 277)
|
(3 366)
|
(371)
|
(238)
|
(248)
|
(135)
|
(139)
|
(128)
|
(140)
|
(373)
|
(395)
|
(632)
|
(917)
|
(766)
|
(843)
|
|
| Other Items |
(11 752)
|
(9 800)
|
(128)
|
(142)
|
(143)
|
(123)
|
(118)
|
(117)
|
(125)
|
(385)
|
10 271
|
(1 514)
|
982
|
9 034
|
(1 441)
|
7 942
|
5 893
|
58
|
(4 926)
|
(4 512)
|
(1 597)
|
(962)
|
(21 811)
|
(83 077)
|
(75 435)
|
(28 382)
|
7 476
|
70 958
|
60 831
|
17 391
|
7 125
|
12 179
|
11 175
|
7 049
|
3 189
|
(1 804)
|
(896)
|
5 206
|
9 663
|
14 119
|
|
| Cash from Investing Activities |
(11 752)
N/A
|
(9 800)
+17%
|
(128)
+99%
|
(142)
-11%
|
(143)
0%
|
(123)
+14%
|
(118)
+4%
|
(117)
+1%
|
(125)
-6%
|
(811)
-551%
|
8 912
N/A
|
(3 151)
N/A
|
(1 445)
+54%
|
7 031
N/A
|
(2 620)
N/A
|
6 948
N/A
|
5 678
-18%
|
(209)
N/A
|
(5 093)
-2 337%
|
(4 612)
+9%
|
(2 358)
+49%
|
(1 673)
+29%
|
(22 550)
-1 248%
|
(86 788)
-285%
|
(78 715)
+9%
|
(31 658)
+60%
|
4 110
N/A
|
70 587
+1 618%
|
60 593
-14%
|
17 144
-72%
|
6 989
-59%
|
12 040
+72%
|
11 047
-8%
|
6 909
-37%
|
2 816
-59%
|
(2 199)
N/A
|
(1 528)
+31%
|
4 290
N/A
|
8 897
+107%
|
13 276
+49%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10 297
|
9 799
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
0
|
0
|
0
|
998
|
0
|
0
|
0
|
7 623
|
21 979
|
26 172
|
44 035
|
36 413
|
22 056
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 472
|
2 453
|
2 453
|
4 944
|
2 472
|
2 472
|
|
| Net Issuance of Debt |
1 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 092)
|
(8 148)
|
(5 598)
|
(558)
|
7 495
|
7 514
|
4 929
|
(2 746)
|
(2 760)
|
46 860
|
47 491
|
2 272
|
(8 867)
|
(58 547)
|
(53 698)
|
(11 692)
|
(582)
|
(531)
|
(225)
|
(196)
|
(163)
|
(165)
|
(196)
|
(200)
|
(206)
|
(324)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 261
|
350
|
291
|
89
|
(14 225)
|
(261)
|
(193)
|
(7)
|
7 669
|
7 634
|
7 627
|
(0)
|
(7 623)
|
(7 641)
|
(7 504)
|
164
|
302
|
232
|
148
|
3
|
(143)
|
0
|
(129)
|
(35)
|
0
|
0
|
0
|
(100)
|
(106)
|
(106)
|
(106)
|
|
| Cash from Financing Activities |
11 797
N/A
|
9 799
-17%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
14 141
N/A
|
350
-98%
|
291
-17%
|
89
-69%
|
(14 105)
N/A
|
(8 352)
+41%
|
(8 342)
+0%
|
(4 608)
+45%
|
8 108
N/A
|
16 126
+99%
|
16 138
+0%
|
12 551
-22%
|
11 610
-7%
|
15 771
+36%
|
83 392
+429%
|
84 068
+1%
|
24 630
-71%
|
9 229
-63%
|
(58 399)
N/A
|
(53 698)
+8%
|
(11 835)
+78%
|
(648)
+95%
|
(651)
-1%
|
(260)
+60%
|
(223)
+14%
|
2 274
N/A
|
2 254
-1%
|
2 157
-4%
|
4 638
+115%
|
2 160
-53%
|
2 042
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
12
N/A
|
(40)
N/A
|
(15)
+63%
|
(8)
+50%
|
(8)
N/A
|
11
N/A
|
13
+26%
|
2
-83%
|
4
+74%
|
10 649
+266 118%
|
10 574
-1%
|
(4 049)
N/A
|
(213)
+95%
|
(5 760)
-2 604%
|
(14 798)
-157%
|
(254)
+98%
|
(2 193)
-765%
|
7 119
N/A
|
10 686
+50%
|
10 537
-1%
|
11 430
+8%
|
9 384
-18%
|
(4 153)
N/A
|
(6 079)
-46%
|
(12 577)
-107%
|
(25 852)
-106%
|
(5 198)
+80%
|
(4 553)
+12%
|
1 533
N/A
|
5 038
+229%
|
708
-86%
|
5 343
+655%
|
3 592
-33%
|
2 344
-35%
|
3 329
+42%
|
767
-77%
|
4 742
+518%
|
11 963
+152%
|
13 749
+15%
|
21 002
+53%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(33)
N/A
|
(40)
-20%
|
113
N/A
|
135
+19%
|
135
+0%
|
133
-1%
|
131
-2%
|
119
-9%
|
129
+8%
|
(3 107)
N/A
|
(48)
+98%
|
(2 826)
-5 825%
|
(1 284)
+55%
|
(689)
+46%
|
(5 005)
-627%
|
146
N/A
|
(3 478)
N/A
|
(1 048)
+70%
|
(515)
+51%
|
(1 090)
-112%
|
475
N/A
|
(1 265)
N/A
|
1 887
N/A
|
(6 395)
N/A
|
(21 211)
-232%
|
(22 100)
-4%
|
(21 903)
+1%
|
(17 112)
+22%
|
(5 599)
+67%
|
(519)
+91%
|
(5 769)
-1 012%
|
(6 184)
-7%
|
(7 324)
-18%
|
(4 481)
+39%
|
(2 134)
+52%
|
317
N/A
|
3 481
+997%
|
2 119
-39%
|
1 926
-9%
|
4 841
+151%
|
|