Hecto Financial Co Ltd
KOSDAQ:234340
Cash Flow Statement
Cash Flow Statement
Hecto Financial Co Ltd
| 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 |
12 412
|
15 822
|
13 048
|
12 879
|
11 937
|
11 405
|
11 745
|
11 276
|
12 790
|
18 773
|
20 415
|
22 479
|
20 917
|
13 207
|
11 496
|
12 037
|
12 828
|
14 560
|
15 537
|
10 870
|
11 027
|
12 136
|
11 887
|
8 974
|
9 056
|
7 813
|
7 729
|
|
| Depreciation & Amortization |
682
|
955
|
957
|
1 157
|
1 419
|
1 732
|
2 057
|
2 455
|
2 811
|
3 084
|
3 356
|
3 421
|
3 459
|
3 623
|
3 788
|
4 179
|
4 674
|
4 935
|
5 186
|
4 990
|
4 840
|
4 877
|
5 162
|
5 556
|
5 906
|
6 317
|
6 441
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
(107)
|
(178)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1 300
|
1 783
|
1 594
|
1 770
|
1 693
|
1 209
|
875
|
1 096
|
295
|
308
|
305
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
92
|
170
|
248
|
247
|
429
|
381
|
362
|
|
| Other Non-Cash Items |
4 537
|
5 912
|
4 678
|
4 791
|
4 344
|
3 172
|
3 452
|
3 750
|
3 663
|
229
|
(588)
|
(2 694)
|
(1 487)
|
4 806
|
6 058
|
6 100
|
5 102
|
3 329
|
1 610
|
6 551
|
7 682
|
7 924
|
10 212
|
13 599
|
14 726
|
16 899
|
18 932
|
|
| Cash Taxes Paid |
2 219
|
4 655
|
3 678
|
3 994
|
4 931
|
3 774
|
3 842
|
3 916
|
3 533
|
3 121
|
4 392
|
4 262
|
4 180
|
4 311
|
2 835
|
3 376
|
4 915
|
5 703
|
5 732
|
5 886
|
4 485
|
4 509
|
5 303
|
3 691
|
5 050
|
5 695
|
5 142
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
0
|
0
|
6
|
0
|
4
|
4
|
21
|
42
|
0
|
0
|
115
|
188
|
266
|
366
|
469
|
|
| Change in Working Capital |
19 075
|
21 523
|
(4 947)
|
(7 109)
|
(7 122)
|
6 261
|
26 710
|
12 140
|
3 929
|
(15 910)
|
(10 504)
|
29 162
|
26 359
|
32 705
|
54 434
|
(21 945)
|
(22 731)
|
(32 079)
|
(49 917)
|
4 473
|
13 980
|
30 962
|
23 268
|
36 353
|
52 192
|
42 727
|
27 159
|
|
| Cash from Operating Activities |
36 703
N/A
|
44 210
+20%
|
13 735
-69%
|
11 718
-15%
|
10 579
-10%
|
22 571
+113%
|
43 963
+95%
|
29 621
-33%
|
23 192
-22%
|
6 174
-73%
|
12 680
+105%
|
52 368
+313%
|
49 247
-6%
|
54 341
+10%
|
75 776
+39%
|
371
-100%
|
(19)
N/A
|
(9 362)
-50 109%
|
(27 763)
-197%
|
26 884
N/A
|
37 420
+39%
|
56 005
+50%
|
50 707
-9%
|
64 482
+27%
|
81 881
+27%
|
73 757
-10%
|
60 260
-18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(2 639)
|
(3 102)
|
(1 927)
|
(2 001)
|
(4 122)
|
(4 800)
|
(5 665)
|
(6 175)
|
(4 010)
|
(3 140)
|
(2 334)
|
(918)
|
(1 050)
|
(1 919)
|
(2 064)
|
(2 694)
|
(2 409)
|
(1 443)
|
(1 205)
|
(721)
|
(663)
|
(3 194)
|
(3 866)
|
(3 708)
|
(4 141)
|
(3 509)
|
(4 502)
|
|
| Other Items |
(7 830)
|
(11 673)
|
(30 694)
|
(53 485)
|
(47 633)
|
(42 691)
|
(17 487)
|
10 359
|
6 380
|
(1 063)
|
(5 633)
|
(5 848)
|
(15 738)
|
(19 829)
|
(19 988)
|
(2 115)
|
643
|
17 070
|
16 706
|
(8 341)
|
3 843
|
2 995
|
1 452
|
672
|
(1 794)
|
(6 967)
|
(8 569)
|
|
| Cash from Investing Activities |
(10 470)
N/A
|
(14 775)
-41%
|
(32 620)
-121%
|
(55 486)
-70%
|
(51 754)
+7%
|
(47 493)
+8%
|
(23 152)
+51%
|
4 184
N/A
|
2 369
-43%
|
(4 202)
N/A
|
(7 967)
-90%
|
(6 766)
+15%
|
(16 788)
-148%
|
(21 749)
-30%
|
(22 052)
-1%
|
(4 809)
+78%
|
(1 766)
+63%
|
15 628
N/A
|
15 501
-1%
|
(9 061)
N/A
|
3 180
N/A
|
(199)
N/A
|
(2 414)
-1 116%
|
(3 037)
-26%
|
(5 935)
-95%
|
(10 476)
-77%
|
(13 071)
-25%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
48 989
|
39 878
|
36 174
|
34 081
|
(14 908)
|
(5 624)
|
(960)
|
1 568
|
1 700
|
2 190
|
469
|
0
|
(5 045)
|
(4 947)
|
(8 968)
|
(9 949)
|
(5 002)
|
(5 002)
|
0
|
0
|
0
|
0
|
0
|
18 083
|
20 695
|
|
| Net Issuance of Debt |
(22)
|
(51)
|
(80)
|
(108)
|
(284)
|
(452)
|
(621)
|
(674)
|
(783)
|
(907)
|
(1 034)
|
(1 116)
|
(1 149)
|
(1 276)
|
(1 432)
|
(1 649)
|
(2 214)
|
(2 397)
|
(2 548)
|
(2 800)
|
(2 529)
|
7 415
|
7 100
|
6 933
|
6 610
|
(3 789)
|
(3 863)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(3 406)
|
(3 406)
|
(3 406)
|
0
|
(3 027)
|
(3 027)
|
(3 027)
|
0
|
(4 168)
|
(4 168)
|
(4 168)
|
0
|
(4 249)
|
(4 249)
|
(4 249)
|
0
|
(2 905)
|
(2 905)
|
(2 905)
|
0
|
(2 908)
|
(2 908)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
(37)
|
(8)
|
1 420
|
1 425
|
1 433
|
335
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(22)
N/A
|
(51)
-132%
|
48 909
N/A
|
39 770
-19%
|
35 891
-10%
|
30 223
-16%
|
(18 934)
N/A
|
(9 733)
+49%
|
(5 179)
+47%
|
(2 395)
+54%
|
(2 399)
0%
|
(1 960)
+18%
|
(2 287)
-17%
|
(3 224)
-41%
|
(8 451)
-162%
|
(10 430)
-23%
|
(15 681)
-50%
|
(17 693)
-13%
|
(12 897)
+27%
|
(12 051)
+7%
|
(7 759)
+36%
|
4 510
N/A
|
4 195
-7%
|
4 028
-4%
|
3 705
-8%
|
11 386
+207%
|
13 924
+22%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 554)
|
0
|
0
|
0
|
(1)
|
2
|
7
|
20
|
10
|
15
|
7
|
(7)
|
2
|
(2)
|
4
|
6
|
1
|
(8)
|
(36)
|
(44)
|
|
| Net Change in Cash |
26 211
N/A
|
29 384
+12%
|
30 024
+2%
|
(3 998)
N/A
|
(5 284)
-32%
|
5 301
N/A
|
1 877
-65%
|
22 518
+1 100%
|
20 382
-9%
|
(423)
N/A
|
2 314
N/A
|
43 641
+1 786%
|
30 176
-31%
|
29 376
-3%
|
45 293
+54%
|
(14 857)
N/A
|
(17 451)
-17%
|
(11 421)
+35%
|
(25 166)
-120%
|
5 773
N/A
|
32 838
+469%
|
60 321
+84%
|
52 494
-13%
|
65 474
+25%
|
79 642
+22%
|
74 630
-6%
|
61 070
-18%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
34 064
N/A
|
41 108
+21%
|
11 808
-71%
|
9 717
-18%
|
6 457
-34%
|
17 771
+175%
|
38 298
+116%
|
23 446
-39%
|
19 182
-18%
|
3 033
-84%
|
10 346
+241%
|
51 450
+397%
|
48 197
-6%
|
52 422
+9%
|
73 712
+41%
|
(2 323)
N/A
|
(2 428)
-5%
|
(10 805)
-345%
|
(28 968)
-168%
|
26 163
N/A
|
36 757
+40%
|
52 812
+44%
|
46 841
-11%
|
60 773
+30%
|
77 740
+28%
|
70 248
-10%
|
55 758
-21%
|
|