Tongyang Pile Inc
KOSDAQ:228340
Cash Flow Statement
Cash Flow Statement
Tongyang Pile Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
37 282
|
34 308
|
33 914
|
28 468
|
21 347
|
17 309
|
12 859
|
8 245
|
3 202
|
227
|
(825)
|
(6 375)
|
(8 276)
|
(10 016)
|
(10 567)
|
(15 249)
|
(14 615)
|
(13 736)
|
(14 354)
|
(6 603)
|
(3 394)
|
(9 069)
|
(7 094)
|
2 384
|
630
|
7 745
|
8 374
|
4 907
|
6 046
|
6 237
|
5 550
|
5 167
|
|
Depreciation & Amortization |
3 839
|
3 112
|
3 151
|
3 276
|
3 195
|
3 080
|
2 942
|
2 799
|
2 769
|
2 736
|
2 727
|
2 723
|
2 731
|
2 764
|
2 794
|
2 857
|
2 879
|
2 870
|
2 845
|
2 776
|
2 678
|
2 603
|
2 553
|
2 508
|
2 470
|
2 430
|
2 413
|
2 414
|
2 402
|
2 397
|
2 347
|
2 266
|
|
Other Non-Cash Items |
9 065
|
6 880
|
6 113
|
10 177
|
13 530
|
12 165
|
10 332
|
6 190
|
4 442
|
3 267
|
2 983
|
4 103
|
3 682
|
3 094
|
2 912
|
9 816
|
10 066
|
9 771
|
9 813
|
2 572
|
3 390
|
4 818
|
5 210
|
(2 339)
|
(2 982)
|
(3 551)
|
(3 648)
|
485
|
395
|
225
|
(101)
|
(673)
|
|
Cash Taxes Paid |
8 561
|
7 443
|
8 902
|
8 911
|
9 067
|
9 495
|
7 395
|
8 645
|
6 093
|
3 735
|
2 594
|
1 464
|
1 365
|
219
|
117
|
5
|
0
|
(18)
|
(49)
|
(73)
|
51
|
29
|
242
|
267
|
250
|
189
|
15
|
48
|
173
|
349
|
395
|
414
|
|
Cash Interest Paid |
2 932
|
2 005
|
1 630
|
1 265
|
919
|
739
|
612
|
447
|
278
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(12 454)
|
(66)
|
(7 006)
|
(9 097)
|
(6 690)
|
(4 982)
|
3 828
|
5 521
|
(2 145)
|
(332)
|
(501)
|
5 761
|
4 940
|
4 165
|
(4 030)
|
(9 271)
|
(1 046)
|
1 781
|
5 192
|
6 558
|
(448)
|
7 631
|
6 951
|
(1 752)
|
(1 388)
|
(11 882)
|
(9 545)
|
(3 174)
|
(2 785)
|
(2 892)
|
(1 055)
|
(2 449)
|
|
Cash from Operating Activities |
37 732
N/A
|
44 234
+17%
|
36 172
-18%
|
32 824
-9%
|
31 383
-4%
|
27 571
-12%
|
29 961
+9%
|
22 755
-24%
|
8 268
-64%
|
5 898
-29%
|
4 383
-26%
|
6 212
+42%
|
3 076
-50%
|
7
-100%
|
(8 890)
N/A
|
(11 846)
-33%
|
(2 716)
+77%
|
687
N/A
|
3 497
+409%
|
5 303
+52%
|
2 226
-58%
|
5 983
+169%
|
7 620
+27%
|
802
-89%
|
(1 270)
N/A
|
(5 257)
-314%
|
(2 406)
+54%
|
4 632
N/A
|
6 058
+31%
|
5 967
-1%
|
6 741
+13%
|
4 312
-36%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(1 715)
|
(1 743)
|
(1 739)
|
(1 807)
|
(2 086)
|
(1 443)
|
(1 108)
|
(917)
|
(665)
|
(635)
|
(1 203)
|
(2 300)
|
(2 506)
|
(2 430)
|
(1 713)
|
(557)
|
(922)
|
(1 449)
|
(1 487)
|
(1 623)
|
(1 180)
|
(967)
|
(1 223)
|
(836)
|
(1 343)
|
(1 327)
|
(1 415)
|
(1 419)
|
(771)
|
(1 396)
|
(1 106)
|
(1 324)
|
|
Other Items |
0
|
(15)
|
(92)
|
14
|
(196)
|
(344)
|
(380)
|
(835)
|
(1 018)
|
(898)
|
(738)
|
(1 763)
|
940
|
(39 409)
|
(34 501)
|
(22 942)
|
(25 336)
|
21 254
|
16 309
|
6 009
|
(9 217)
|
(14 917)
|
(14 880)
|
(14 881)
|
287
|
1 383
|
1 065
|
810
|
212
|
(6 763)
|
(6 362)
|
(9 077)
|
|
Cash from Investing Activities |
(1 409)
N/A
|
(1 758)
-25%
|
(1 831)
-4%
|
(1 793)
+2%
|
(2 282)
-27%
|
(1 787)
+22%
|
(1 488)
+17%
|
(1 751)
-18%
|
(1 682)
+4%
|
(1 533)
+9%
|
(1 940)
-27%
|
(4 062)
-109%
|
(1 565)
+61%
|
(41 838)
-2 573%
|
(36 213)
+13%
|
(23 499)
+35%
|
(26 258)
-12%
|
19 807
N/A
|
14 823
-25%
|
4 386
-70%
|
(10 397)
N/A
|
(15 884)
-53%
|
(16 104)
-1%
|
(15 717)
+2%
|
(1 056)
+93%
|
56
N/A
|
(350)
N/A
|
(609)
-74%
|
(560)
+8%
|
(8 159)
-1 358%
|
(7 468)
+8%
|
(10 401)
-39%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
39 624
|
39 624
|
39 624
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
(33 700)
|
(44 000)
|
(44 000)
|
0
|
0
|
(25 000)
|
(25 000)
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(23)
|
(38)
|
(50)
|
(49)
|
(53)
|
(50)
|
(51)
|
(50)
|
(50)
|
(50)
|
(50)
|
(54)
|
(88)
|
(147)
|
(196)
|
(240)
|
(253)
|
(241)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(5 000)
|
(5 000)
|
(5 000)
|
(5 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
0
N/A
|
5 924
N/A
|
(4 376)
N/A
|
(4 376)
N/A
|
0
N/A
|
(16 000)
N/A
|
(30 000)
-88%
|
(30 000)
N/A
|
(30 000)
N/A
|
(28 000)
+7%
|
(3 000)
+89%
|
(3 000)
N/A
|
(3 000)
N/A
|
(14)
+100%
|
(23)
-64%
|
(38)
-65%
|
(50)
-32%
|
(49)
+2%
|
(53)
-8%
|
(50)
+6%
|
(51)
-1%
|
(50)
+1%
|
(50)
+1%
|
(50)
-1%
|
(50)
N/A
|
(54)
-6%
|
(88)
-65%
|
(147)
-67%
|
(196)
-33%
|
(240)
-23%
|
(253)
-5%
|
(241)
+5%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Net Change in Cash |
35 323
N/A
|
48 400
+37%
|
29 965
-38%
|
26 655
-11%
|
24 724
-7%
|
9 784
-60%
|
(1 527)
N/A
|
(8 996)
-489%
|
(23 414)
-160%
|
(23 635)
-1%
|
(557)
+98%
|
(850)
-53%
|
(1 489)
-75%
|
(41 845)
-2 710%
|
(45 126)
-8%
|
(35 383)
+22%
|
(29 024)
+18%
|
20 445
N/A
|
18 267
-11%
|
9 639
-47%
|
(8 221)
N/A
|
(9 951)
-21%
|
(8 534)
+14%
|
(14 965)
-75%
|
(2 377)
+84%
|
(5 254)
-121%
|
(2 844)
+46%
|
3 877
N/A
|
5 302
+37%
|
(2 433)
N/A
|
(980)
+60%
|
(6 331)
-546%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
36 017
N/A
|
42 491
+18%
|
34 433
-19%
|
31 017
-10%
|
29 297
-6%
|
26 128
-11%
|
28 853
+10%
|
21 838
-24%
|
7 603
-65%
|
5 263
-31%
|
3 180
-40%
|
3 912
+23%
|
570
-85%
|
(2 423)
N/A
|
(10 603)
-338%
|
(12 403)
-17%
|
(3 638)
+71%
|
(762)
+79%
|
2 010
N/A
|
3 680
+83%
|
1 047
-72%
|
5 016
+379%
|
6 397
+28%
|
(34)
N/A
|
(2 614)
-7 662%
|
(6 584)
-152%
|
(3 821)
+42%
|
3 213
N/A
|
5 286
+65%
|
4 571
-14%
|
5 634
+23%
|
2 987
-47%
|