Toebox Korea Ltd
KOSDAQ:215480
Cash Flow Statement
Cash Flow Statement
Toebox Korea 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 |
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
549
|
(317)
|
0
|
0
|
(3 874)
|
(4 440)
|
(3 562)
|
(3 557)
|
153
|
(627)
|
(1 253)
|
(1 347)
|
(3 496)
|
(1 309)
|
(1 272)
|
0
|
3 627
|
4 800
|
6 591
|
6 601
|
4 154
|
4 121
|
3 053
|
2 969
|
2 479
|
1 881
|
1 353
|
1 036
|
(576)
|
(1 290)
|
(1 034)
|
(1 347)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
149
|
245
|
317
|
418
|
373
|
380
|
423
|
528
|
624
|
415
|
846
|
885
|
933
|
1 270
|
968
|
953
|
927
|
946
|
1 088
|
1 228
|
1 382
|
1 498
|
1 491
|
1 469
|
1 488
|
1 518
|
1 509
|
1 555
|
1 605
|
1 667
|
1 793
|
1 898
|
1 949
|
1 940
|
|
| Other Non-Cash Items |
(44)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 914
|
4 056
|
0
|
0
|
1 454
|
1 710
|
1 939
|
2 080
|
178
|
167
|
484
|
429
|
3 648
|
3 194
|
3 331
|
3 203
|
(708)
|
(590)
|
(504)
|
(616)
|
(224)
|
(369)
|
(381)
|
(161)
|
(94)
|
142
|
(163)
|
286
|
1 996
|
2 517
|
2 171
|
2 097
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(0)
|
587
|
587
|
1 529
|
0
|
828
|
1 038
|
(17)
|
0
|
(204)
|
(689)
|
(647)
|
(643)
|
(358)
|
(70)
|
13
|
10
|
(16)
|
(28)
|
(34)
|
158
|
440
|
640
|
849
|
889
|
725
|
698
|
665
|
483
|
504
|
569
|
507
|
610
|
715
|
613
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
23
|
33
|
31
|
29
|
28
|
21
|
20
|
13
|
33
|
58
|
82
|
115
|
126
|
137
|
148
|
|
| Change in Working Capital |
2
|
(6)
|
(9)
|
(12)
|
(122)
|
(141)
|
2 840
|
(1 683)
|
(6 367)
|
(11 361)
|
(13 047)
|
(8 082)
|
(1 862)
|
(2 138)
|
(390)
|
909
|
738
|
5 875
|
3 627
|
3 194
|
3 414
|
999
|
2 575
|
1 125
|
1 831
|
(89)
|
(1 952)
|
(2 868)
|
(3 332)
|
(2 318)
|
(476)
|
(1 502)
|
(1 147)
|
(2 024)
|
(2 157)
|
(3 799)
|
(3 397)
|
(1 175)
|
(56)
|
1 611
|
|
| Cash from Operating Activities |
(17)
N/A
|
(26)
-50%
|
(28)
-11%
|
(17)
+39%
|
(122)
-605%
|
(141)
-16%
|
2 989
N/A
|
(1 438)
N/A
|
(1 587)
-10%
|
(7 203)
-354%
|
(8 211)
-14%
|
(3 239)
+61%
|
(3 859)
-19%
|
(3 617)
+6%
|
(1 388)
+62%
|
(152)
+89%
|
1 915
N/A
|
6 299
+229%
|
3 792
-40%
|
3 545
-6%
|
4 534
+28%
|
3 838
-15%
|
5 562
+45%
|
2 961
-47%
|
5 838
+97%
|
4 218
-28%
|
4 386
+4%
|
4 615
+5%
|
2 090
-55%
|
2 903
+39%
|
3 684
+27%
|
2 823
-23%
|
2 747
-3%
|
1 555
-43%
|
639
-59%
|
(810)
N/A
|
(183)
+77%
|
1 949
N/A
|
3 031
+56%
|
4 301
+42%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(250)
|
(482)
|
(714)
|
(815)
|
(623)
|
(424)
|
(349)
|
(282)
|
(290)
|
(412)
|
(470)
|
(607)
|
(561)
|
(805)
|
(1 005)
|
(1 554)
|
(1 695)
|
(1 650)
|
(1 551)
|
(863)
|
(1 325)
|
(1 643)
|
(1 918)
|
(1 973)
|
(1 482)
|
(1 179)
|
(4 005)
|
(4 477)
|
(4 839)
|
(4 754)
|
(1 654)
|
(1 282)
|
(1 006)
|
(870)
|
|
| Other Items |
(5 500)
|
0
|
0
|
0
|
0
|
0
|
4 857
|
4 797
|
(3 327)
|
(3 327)
|
(8 283)
|
(8 150)
|
(1 793)
|
1 984
|
(2 376)
|
(4 733)
|
(2 789)
|
(5 793)
|
(2 619)
|
(78)
|
(1 262)
|
378
|
(918)
|
3 575
|
2 804
|
(104)
|
2 344
|
3 313
|
(3 028)
|
2 025
|
(1 678)
|
(3 965)
|
3 017
|
2 745
|
6 375
|
3 881
|
1 055
|
(1 302)
|
(5 171)
|
(3 915)
|
|
| Cash from Investing Activities |
(5 500)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 606
N/A
|
4 315
-6%
|
(4 041)
N/A
|
(4 142)
-3%
|
(8 906)
-115%
|
(8 575)
+4%
|
(2 143)
+75%
|
1 702
N/A
|
(2 666)
N/A
|
(5 145)
-93%
|
(3 259)
+37%
|
(6 400)
-96%
|
(3 179)
+50%
|
(883)
+72%
|
(2 267)
-157%
|
(1 175)
+48%
|
(2 613)
-122%
|
1 925
N/A
|
1 253
-35%
|
(966)
N/A
|
1 019
N/A
|
1 670
+64%
|
(4 947)
N/A
|
52
N/A
|
(3 160)
N/A
|
(5 144)
-63%
|
(988)
+81%
|
(1 732)
-75%
|
1 537
N/A
|
(872)
N/A
|
(600)
+31%
|
(2 584)
-331%
|
(6 176)
-139%
|
(4 785)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6 285
|
0
|
0
|
0
|
0
|
0
|
758
|
758
|
758
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(223)
|
13
|
13
|
(86)
|
(1 040)
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(1 842)
|
(2 000)
|
(2 000)
|
0
|
(158)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
715
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 908
|
0
|
0
|
0
|
0
|
1 394
|
1 294
|
2 021
|
2 045
|
506
|
(448)
|
(1 306)
|
(1 474)
|
(1 679)
|
(750)
|
1 145
|
(1 660)
|
(1 559)
|
(2 178)
|
(4 185)
|
(1 482)
|
(1 445)
|
(1 401)
|
(1 404)
|
1 129
|
1 133
|
1 613
|
1 593
|
41
|
(23)
|
(72)
|
(24)
|
|
| Other |
(99)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(14)
|
0
|
0
|
0
|
(7)
|
(11)
|
(11)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
57
|
(1 521)
|
(1 521)
|
0
|
(1 548)
|
30
|
30
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6 901
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
758
N/A
|
758
N/A
|
10 648
+1 305%
|
0
N/A
|
9 891
N/A
|
9 891
N/A
|
0
N/A
|
1 394
N/A
|
1 282
-8%
|
2 009
+57%
|
1 808
-10%
|
506
-72%
|
(436)
N/A
|
(1 394)
-220%
|
(2 521)
-81%
|
(2 966)
-18%
|
(2 037)
+31%
|
(43)
+98%
|
(1 664)
-3 810%
|
(1 560)
+6%
|
(2 201)
-41%
|
(4 208)
-91%
|
(1 505)
+64%
|
(1 467)
+3%
|
(3 187)
-117%
|
(4 925)
-55%
|
(2 392)
+51%
|
(2 388)
+0%
|
(92)
+96%
|
1 623
N/A
|
71
-96%
|
8
-89%
|
(72)
N/A
|
(24)
+67%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
37
|
15
|
0
|
9
|
(27)
|
(6)
|
(5)
|
5
|
7
|
10
|
10
|
3
|
2
|
|
| Net Change in Cash |
1 384
N/A
|
(122)
N/A
|
(28)
+77%
|
(17)
+39%
|
(122)
-605%
|
(141)
-16%
|
8 353
N/A
|
3 636
-56%
|
5 021
+38%
|
(697)
N/A
|
(7 227)
-937%
|
(1 923)
+73%
|
(6 002)
-212%
|
(521)
+91%
|
(2 772)
-432%
|
(3 289)
-19%
|
464
N/A
|
404
-13%
|
177
-56%
|
1 268
+618%
|
(260)
N/A
|
(309)
-19%
|
912
N/A
|
4 844
+431%
|
5 427
+12%
|
1 691
-69%
|
3 204
+89%
|
2 115
-34%
|
(4 347)
N/A
|
1 488
N/A
|
(2 653)
N/A
|
(7 273)
-174%
|
(639)
+91%
|
(2 571)
-302%
|
2 088
N/A
|
(52)
N/A
|
(702)
-1 240%
|
(617)
+12%
|
(3 214)
-421%
|
(507)
+84%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(26)
-50%
|
(28)
-11%
|
(17)
+39%
|
(122)
-605%
|
(141)
-16%
|
2 739
N/A
|
(1 919)
N/A
|
(2 301)
-20%
|
(8 018)
-249%
|
(8 834)
-10%
|
(3 664)
+59%
|
(4 208)
-15%
|
(3 899)
+7%
|
(1 678)
+57%
|
(565)
+66%
|
1 445
N/A
|
5 691
+294%
|
3 231
-43%
|
2 740
-15%
|
3 529
+29%
|
2 284
-35%
|
3 867
+69%
|
1 312
-66%
|
4 287
+227%
|
3 355
-22%
|
3 060
-9%
|
2 973
-3%
|
171
-94%
|
930
+443%
|
2 202
+137%
|
1 644
-25%
|
(1 258)
N/A
|
(2 923)
-132%
|
(4 200)
-44%
|
(5 564)
-32%
|
(1 838)
+67%
|
668
N/A
|
2 026
+203%
|
3 430
+69%
|
|