Outin Futures Co Ltd
KOSDAQ:227610
Cash Flow Statement
Cash Flow Statement
Outin Futures Co Ltd
| 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 |
0
|
11 739
|
4 805
|
(322)
|
2 572
|
4 472
|
9 135
|
9 126
|
6 374
|
3 181
|
(6 684)
|
(18 697)
|
(21 248)
|
(24 955)
|
(22 497)
|
(14 810)
|
(14 403)
|
(14 845)
|
(11 531)
|
(8 367)
|
(8 241)
|
(9 181)
|
(7 713)
|
(17 255)
|
(6 883)
|
(14 409)
|
(7 984)
|
(328)
|
(9 709)
|
(1 123)
|
(9 849)
|
(6 895)
|
(6 358)
|
(5 656)
|
(4 111)
|
|
| Depreciation & Amortization |
0
|
1 123
|
916
|
1 004
|
1 332
|
1 248
|
1 358
|
1 446
|
1 525
|
1 914
|
1 596
|
2 478
|
2 753
|
2 680
|
3 314
|
2 774
|
2 764
|
2 766
|
2 782
|
2 756
|
2 773
|
2 743
|
2 667
|
2 546
|
2 396
|
2 225
|
2 020
|
1 885
|
1 812
|
1 803
|
1 832
|
1 820
|
1 794
|
1 763
|
1 705
|
|
| Other Non-Cash Items |
0
|
893
|
(151)
|
(116)
|
(45)
|
134
|
524
|
987
|
1 241
|
1 301
|
5 575
|
16 344
|
16 290
|
16 080
|
11 489
|
5 411
|
6 042
|
7 506
|
7 017
|
3 757
|
3 634
|
3 949
|
1 566
|
10 274
|
386
|
9 700
|
4 550
|
(1 154)
|
7 421
|
(1 608)
|
8 087
|
4 888
|
5 694
|
5 704
|
4 368
|
|
| Cash Taxes Paid |
(56)
|
142
|
236
|
202
|
217
|
37
|
36
|
38
|
24
|
169
|
168
|
168
|
168
|
2
|
16
|
13
|
12
|
7
|
4
|
3
|
55
|
41
|
49
|
61
|
50
|
(3)
|
9
|
14
|
(26)
|
(19)
|
(11)
|
(41)
|
(36)
|
(17)
|
(22)
|
|
| Cash Interest Paid |
121
|
153
|
95
|
65
|
30
|
0
|
17
|
0
|
18
|
22
|
50
|
136
|
228
|
169
|
241
|
337
|
371
|
526
|
543
|
565
|
588
|
622
|
690
|
828
|
1 056
|
1 330
|
1 525
|
1 707
|
1 877
|
1 751
|
1 690
|
1 419
|
1 152
|
1 158
|
1 046
|
|
| Change in Working Capital |
(7 816)
|
(13 985)
|
(2 863)
|
(8 728)
|
(21 511)
|
(24 409)
|
(24 989)
|
(16 397)
|
(2 187)
|
2 108
|
2 335
|
(1 947)
|
(3 246)
|
(1 542)
|
(671)
|
(3 811)
|
1 113
|
5 343
|
4 088
|
6 308
|
447
|
(1 410)
|
(1 178)
|
(224)
|
(558)
|
(605)
|
(2 689)
|
(6 416)
|
(4 901)
|
(4 818)
|
(4 981)
|
(3 909)
|
(3 490)
|
(2 976)
|
(2 228)
|
|
| Cash from Operating Activities |
2 915
N/A
|
(229)
N/A
|
2 707
N/A
|
(8 162)
N/A
|
(17 652)
-116%
|
(18 555)
-5%
|
(13 972)
+25%
|
(4 838)
+65%
|
6 953
N/A
|
8 504
+22%
|
2 823
-67%
|
(1 822)
N/A
|
(5 451)
-199%
|
(7 737)
-42%
|
(8 364)
-8%
|
(10 436)
-25%
|
(4 483)
+57%
|
770
N/A
|
2 355
+206%
|
4 453
+89%
|
(1 387)
N/A
|
(3 899)
-181%
|
(4 658)
-19%
|
(4 659)
0%
|
(4 659)
0%
|
(3 090)
+34%
|
(4 103)
-33%
|
(6 013)
-47%
|
(5 377)
+11%
|
(5 747)
-7%
|
(4 911)
+15%
|
(4 096)
+17%
|
(2 360)
+42%
|
(1 165)
+51%
|
(266)
+77%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 609)
|
(3 918)
|
(2 395)
|
(2 219)
|
(3 045)
|
(2 698)
|
(3 052)
|
(4 401)
|
(3 570)
|
(3 882)
|
(3 096)
|
(2 534)
|
(2 478)
|
(1 996)
|
(3 363)
|
(4 010)
|
(3 958)
|
(3 305)
|
(2 034)
|
(485)
|
(658)
|
(693)
|
(655)
|
(560)
|
(310)
|
(316)
|
(347)
|
(402)
|
(395)
|
(301)
|
(262)
|
(296)
|
(260)
|
(426)
|
(500)
|
|
| Other Items |
(335)
|
(584)
|
(16 150)
|
(14 006)
|
(247)
|
994
|
16 672
|
14 661
|
1 023
|
57
|
(4 952)
|
(4 990)
|
(7 608)
|
(8 062)
|
(4 209)
|
(3 545)
|
(5 617)
|
(3 787)
|
(2 706)
|
(4 842)
|
4 120
|
(2 850)
|
188
|
(5 121)
|
(10 183)
|
(4 752)
|
(9 158)
|
2 385
|
1 184
|
1 120
|
2 636
|
(2 203)
|
0
|
3
|
(47)
|
|
| Cash from Investing Activities |
(2 944)
N/A
|
(4 502)
-53%
|
(18 545)
-312%
|
(16 224)
+13%
|
(3 292)
+80%
|
(1 703)
+48%
|
13 620
N/A
|
10 260
-25%
|
(2 547)
N/A
|
(3 825)
-50%
|
(8 047)
-110%
|
(7 524)
+7%
|
(10 087)
-34%
|
(10 058)
+0%
|
(7 572)
+25%
|
(7 555)
+0%
|
(9 575)
-27%
|
(7 092)
+26%
|
(4 740)
+33%
|
(5 327)
-12%
|
3 462
N/A
|
(3 543)
N/A
|
(467)
+87%
|
(5 680)
-1 116%
|
(10 493)
-85%
|
(5 068)
+52%
|
(9 505)
-88%
|
1 983
N/A
|
790
-60%
|
819
+4%
|
2 374
+190%
|
(2 499)
N/A
|
(463)
+81%
|
(423)
+9%
|
(546)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
24 740
|
23 244
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
100
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(14)
|
0
|
0
|
(11)
|
0
|
0
|
0
|
7 049
|
7 300
|
0
|
0
|
234
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
535
|
535
|
(4 558)
|
(4 582)
|
(4 569)
|
(3 854)
|
(25)
|
516
|
516
|
406
|
9 363
|
8 213
|
10 428
|
18 782
|
12 290
|
14 088
|
13 031
|
2 982
|
1 629
|
1 798
|
(3 143)
|
5 460
|
4 083
|
8 148
|
15 908
|
13 356
|
13 528
|
7 926
|
399
|
(5 024)
|
(5 737)
|
(4 229)
|
(1 091)
|
(322)
|
1 338
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
(87)
|
(87)
|
(118)
|
(41)
|
(41)
|
(31)
|
0
|
(263)
|
(263)
|
(274)
|
0
|
0
|
(154)
|
(404)
|
0
|
(418)
|
0
|
(48)
|
0
|
(48)
|
0
|
|
| Cash from Financing Activities |
535
N/A
|
535
N/A
|
20 182
+3 674%
|
18 661
-8%
|
18 675
+0%
|
19 390
+4%
|
(1 521)
N/A
|
516
N/A
|
516
N/A
|
406
-21%
|
9 463
+2 230%
|
8 313
-12%
|
10 528
+27%
|
18 794
+79%
|
12 203
-35%
|
14 001
+15%
|
12 910
-8%
|
2 938
-77%
|
1 585
-46%
|
1 754
+11%
|
(3 153)
N/A
|
5 187
N/A
|
3 809
-27%
|
7 874
+107%
|
15 635
+99%
|
13 355
-15%
|
20 424
+53%
|
14 822
-27%
|
7 295
-51%
|
1 857
-75%
|
(5 755)
N/A
|
(4 276)
+26%
|
(1 139)
+73%
|
(355)
+69%
|
1 308
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
37
|
(31)
|
243
|
480
|
385
|
551
|
107
|
(83)
|
(33)
|
(104)
|
(3)
|
(61)
|
(7)
|
(51)
|
110
|
109
|
(10)
|
44
|
|
| Net Change in Cash |
506
N/A
|
(4 196)
N/A
|
4 344
N/A
|
(5 725)
N/A
|
(2 270)
+60%
|
(869)
+62%
|
(1 874)
-116%
|
5 937
N/A
|
4 922
-17%
|
5 085
+3%
|
4 239
-17%
|
(1 033)
N/A
|
(5 009)
-385%
|
999
N/A
|
(3 734)
N/A
|
(3 990)
-7%
|
(1 137)
+71%
|
(3 347)
-194%
|
(830)
+75%
|
1 123
N/A
|
(598)
N/A
|
(1 871)
-213%
|
(765)
+59%
|
(2 359)
-208%
|
399
N/A
|
5 165
+1 194%
|
6 712
+30%
|
10 787
+61%
|
2 646
-75%
|
(3 077)
N/A
|
(8 343)
-171%
|
(10 762)
-29%
|
(3 853)
+64%
|
(1 954)
+49%
|
540
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
306
N/A
|
(4 146)
N/A
|
312
N/A
|
(10 380)
N/A
|
(20 696)
-99%
|
(21 252)
-3%
|
(17 025)
+20%
|
(9 240)
+46%
|
3 383
N/A
|
4 622
+37%
|
(272)
N/A
|
(4 356)
-1 499%
|
(7 929)
-82%
|
(9 733)
-23%
|
(11 728)
-20%
|
(14 446)
-23%
|
(8 442)
+42%
|
(2 535)
+70%
|
321
N/A
|
3 968
+1 134%
|
(2 045)
N/A
|
(4 593)
-125%
|
(5 313)
-16%
|
(5 219)
+2%
|
(4 970)
+5%
|
(3 405)
+31%
|
(4 449)
-31%
|
(6 415)
-44%
|
(5 772)
+10%
|
(6 048)
-5%
|
(5 173)
+14%
|
(4 393)
+15%
|
(2 620)
+40%
|
(1 592)
+39%
|
(766)
+52%
|
|