Didim E&F Inc
KOSDAQ:217620
Cash Flow Statement
Cash Flow Statement
Didim E&F Inc
| Mar-2016 | Jun-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 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
69
|
159
|
147
|
128
|
99
|
(1 742)
|
0
|
(2 352)
|
(1 912)
|
1 018
|
0
|
2 417
|
1 920
|
1 087
|
734
|
(6 138)
|
(9 720)
|
(15 977)
|
(28 978)
|
(25 988)
|
(23 554)
|
(20 248)
|
(4 054)
|
(4 492)
|
(3 860)
|
(1 606)
|
(8 780)
|
(7 175)
|
(8 252)
|
(9 864)
|
(18 227)
|
(17 001)
|
(17 446)
|
(7 350)
|
(7 436)
|
(4 770)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1 875
|
2 619
|
3 345
|
4 141
|
3 149
|
3 278
|
4 879
|
6 642
|
8 458
|
10 669
|
11 203
|
11 400
|
11 897
|
11 802
|
11 103
|
10 076
|
8 819
|
7 549
|
7 049
|
6 878
|
6 501
|
6 300
|
5 784
|
5 333
|
4 814
|
4 451
|
4 111
|
4 012
|
3 807
|
3 946
|
3 357
|
|
| Other Non-Cash Items |
(105)
|
(210)
|
(200)
|
(191)
|
(199)
|
4 019
|
0
|
4 651
|
5 794
|
1 399
|
0
|
1 842
|
2 587
|
3 199
|
4 659
|
5 492
|
6 039
|
8 932
|
17 350
|
15 798
|
15 026
|
12 547
|
(1 122)
|
(567)
|
(1 573)
|
(3 954)
|
3 630
|
3 731
|
3 712
|
6 471
|
13 400
|
13 109
|
13 160
|
1 915
|
1 931
|
439
|
|
| Cash Taxes Paid |
0
|
37
|
22
|
22
|
2
|
1 056
|
1 293
|
1 136
|
2 107
|
1 197
|
1 133
|
1 318
|
889
|
908
|
927
|
1 038
|
737
|
574
|
422
|
287
|
156
|
32
|
274
|
315
|
208
|
509
|
251
|
352
|
112
|
(63)
|
(72)
|
(217)
|
(141)
|
(138)
|
0
|
4
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
712
|
885
|
991
|
1 136
|
607
|
603
|
680
|
704
|
888
|
684
|
686
|
722
|
554
|
832
|
852
|
821
|
799
|
798
|
685
|
622
|
692
|
712
|
990
|
1 341
|
1 362
|
1 143
|
1 022
|
716
|
462
|
0
|
58
|
|
| Change in Working Capital |
9
|
236
|
241
|
240
|
218
|
(3 403)
|
89
|
(679)
|
(4 772)
|
(2 315)
|
(1 034)
|
(3 973)
|
(1 338)
|
851
|
(5 536)
|
(4 936)
|
(4 004)
|
(4 756)
|
(1 424)
|
4 084
|
6 507
|
6 983
|
4 889
|
2 472
|
(696)
|
(1 104)
|
(545)
|
1 756
|
1 960
|
(187)
|
620
|
(1 951)
|
428
|
5 591
|
6 020
|
3 035
|
|
| Cash from Operating Activities |
(27)
N/A
|
185
N/A
|
188
+2%
|
177
-6%
|
119
-33%
|
749
+529%
|
2 709
+262%
|
2 666
-2%
|
951
-64%
|
952
+0%
|
2 244
+136%
|
2 747
+22%
|
7 394
+169%
|
11 177
+51%
|
10 526
-6%
|
5 620
-47%
|
3 713
-34%
|
95
-97%
|
(1 249)
N/A
|
5 000
N/A
|
8 057
+61%
|
8 103
+1%
|
7 263
-10%
|
4 462
-39%
|
749
-83%
|
(164)
N/A
|
605
N/A
|
4 096
+577%
|
2 752
-33%
|
1 234
-55%
|
245
-80%
|
(1 733)
N/A
|
153
N/A
|
3 964
+2 492%
|
4 462
+13%
|
2 061
-54%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(2 857)
|
(4 891)
|
(6 425)
|
(17 171)
|
(15 884)
|
(15 387)
|
(17 551)
|
(10 338)
|
(13 914)
|
(14 401)
|
(11 591)
|
(9 285)
|
(5 412)
|
(3 703)
|
(2 989)
|
(1 957)
|
(767)
|
(535)
|
(594)
|
(1 189)
|
(20 893)
|
(21 359)
|
(21 136)
|
(20 364)
|
(663)
|
(155)
|
(364)
|
(349)
|
(238)
|
(21)
|
(17)
|
|
| Other Items |
(13 500)
|
(206)
|
(206)
|
(206)
|
(181)
|
14 493
|
20 721
|
19 023
|
19 429
|
6 844
|
815
|
(56)
|
(1 344)
|
(6 032)
|
(6 210)
|
(3 754)
|
(1 713)
|
1 237
|
895
|
1 588
|
1 083
|
3 177
|
11 271
|
11 437
|
(5 261)
|
2 852
|
(5 060)
|
(1 480)
|
15 735
|
5 968
|
6 393
|
2 629
|
18 163
|
17 135
|
16 563
|
39
|
|
| Cash from Investing Activities |
(13 500)
N/A
|
(206)
+98%
|
(206)
N/A
|
(206)
N/A
|
(181)
+12%
|
11 636
N/A
|
15 829
+36%
|
12 596
-20%
|
2 257
-82%
|
(9 041)
N/A
|
(14 572)
-61%
|
(17 606)
-21%
|
(11 682)
+34%
|
(19 947)
-71%
|
(20 611)
-3%
|
(15 345)
+26%
|
(10 998)
+28%
|
(4 174)
+62%
|
(2 808)
+33%
|
(1 401)
+50%
|
(873)
+38%
|
2 410
N/A
|
10 736
+346%
|
10 843
+1%
|
(6 450)
N/A
|
(18 041)
-180%
|
(26 420)
-46%
|
(22 616)
+14%
|
(4 629)
+80%
|
5 305
N/A
|
6 238
+18%
|
2 265
-64%
|
17 814
+686%
|
16 897
-5%
|
16 542
-2%
|
21
-100%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(1 012)
|
(1 570)
|
(1 570)
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
317
|
0
|
0
|
347
|
446
|
0
|
0
|
486
|
121
|
0
|
0
|
126
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(839)
|
(11 905)
|
(12 335)
|
(1 549)
|
(541)
|
10 076
|
16 303
|
6 558
|
10 025
|
10 924
|
8 365
|
7 164
|
2 351
|
(325)
|
(8 103)
|
(10 872)
|
(17 388)
|
(26 209)
|
(20 690)
|
(2 845)
|
15 523
|
21 964
|
13 411
|
(2 801)
|
(13 842)
|
(9 568)
|
(3 367)
|
(19 633)
|
(21 520)
|
(21 044)
|
(2 567)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
1 707
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
949
|
4 686
|
0
|
0
|
4 656
|
4 553
|
0
|
0
|
4 513
|
878
|
878
|
0
|
354
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(845)
N/A
|
(10 204)
-1 108%
|
(10 634)
-4%
|
(853)
+92%
|
(404)
+53%
|
8 806
N/A
|
16 533
+88%
|
6 293
-62%
|
10 325
+64%
|
10 924
+6%
|
6 865
-37%
|
7 164
+4%
|
2 351
-67%
|
(325)
N/A
|
(8 103)
-2 393%
|
(10 872)
-34%
|
(16 388)
-51%
|
(21 206)
-29%
|
(15 687)
+26%
|
2 158
N/A
|
20 526
+851%
|
26 964
+31%
|
18 410
-32%
|
2 198
-88%
|
(8 843)
N/A
|
(8 568)
+3%
|
(2 368)
+72%
|
(18 633)
-687%
|
(21 040)
-13%
|
(20 564)
+2%
|
(2 087)
+90%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(6)
|
(54)
|
(58)
|
(27)
|
(58)
|
40
|
52
|
77
|
99
|
26
|
37
|
(26)
|
(32)
|
(72)
|
(80)
|
(52)
|
(11)
|
37
|
32
|
34
|
73
|
14
|
8
|
(38)
|
(75)
|
(1)
|
(1)
|
22
|
1
|
1
|
1
|
|
| Net Change in Cash |
2 237
N/A
|
(22)
N/A
|
(18)
+18%
|
(29)
-61%
|
(61)
-110%
|
11 534
N/A
|
8 280
-28%
|
4 570
-45%
|
2 328
-49%
|
(8 551)
N/A
|
(3 482)
+59%
|
1 726
N/A
|
2 082
+21%
|
1 654
-21%
|
865
-48%
|
(2 823)
N/A
|
(147)
+95%
|
(1 760)
-1 097%
|
(4 454)
-153%
|
(4 585)
-3%
|
(3 742)
+18%
|
(5 886)
-57%
|
(3 171)
+46%
|
(349)
+89%
|
(3 510)
-906%
|
2 394
N/A
|
1 163
-51%
|
(101)
N/A
|
283
N/A
|
(2 379)
N/A
|
(2 087)
+12%
|
(1 836)
+12%
|
(644)
+65%
|
(179)
+72%
|
441
N/A
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(27)
N/A
|
185
N/A
|
188
+2%
|
177
-6%
|
119
-33%
|
(2 108)
N/A
|
(2 182)
-4%
|
(3 759)
-72%
|
(16 220)
-331%
|
(14 932)
+8%
|
(13 143)
+12%
|
(14 804)
-13%
|
(2 944)
+80%
|
(2 737)
+7%
|
(3 875)
-42%
|
(5 971)
-54%
|
(5 572)
+7%
|
(5 317)
+5%
|
(4 952)
+7%
|
2 011
N/A
|
6 100
+203%
|
7 335
+20%
|
6 728
-8%
|
3 868
-43%
|
(441)
N/A
|
(21 057)
-4 680%
|
(20 754)
+1%
|
(17 039)
+18%
|
(17 612)
-3%
|
570
N/A
|
89
-84%
|
(2 096)
N/A
|
(196)
+91%
|
3 726
N/A
|
4 440
+19%
|
2 044
-54%
|
|