P&H Tech Co Ltd
KOSDAQ:239890
Cash Flow Statement
Cash Flow Statement
P&H Tech Co Ltd
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
(5 685)
|
(5 280)
|
(4 876)
|
1 554
|
3 634
|
3 781
|
4 824
|
4 664
|
7 564
|
8 916
|
4 763
|
5 573
|
|
Depreciation & Amortization |
828
|
994
|
1 166
|
726
|
701
|
727
|
766
|
799
|
841
|
890
|
1 050
|
1 312
|
|
Other Non-Cash Items |
4 672
|
4 749
|
5 215
|
1 171
|
883
|
1 282
|
842
|
1 306
|
(1 165)
|
(1 362)
|
2 540
|
2 297
|
|
Cash Interest Paid |
212
|
273
|
333
|
223
|
230
|
246
|
268
|
303
|
337
|
376
|
409
|
452
|
|
Change in Working Capital |
(1 065)
|
(3 024)
|
(4 061)
|
(6 376)
|
(5 276)
|
(5 890)
|
(5 307)
|
(4 943)
|
(5 157)
|
(4 912)
|
(8 091)
|
(7 532)
|
|
Cash from Operating Activities |
(1 249)
N/A
|
(2 561)
-105%
|
(2 556)
+0%
|
(2 925)
-14%
|
(58)
+98%
|
(101)
-73%
|
1 124
N/A
|
1 825
+62%
|
2 082
+14%
|
3 532
+70%
|
261
-93%
|
1 650
+531%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(675)
|
(710)
|
(2 095)
|
(2 054)
|
(4 302)
|
(7 008)
|
(7 690)
|
(10 398)
|
(11 116)
|
(10 278)
|
(9 795)
|
(6 932)
|
|
Other Items |
(996)
|
(9 007)
|
(7 012)
|
(3 967)
|
(3 397)
|
8 952
|
(500)
|
(10 046)
|
(8 297)
|
(12 609)
|
(5 192)
|
1 620
|
|
Cash from Investing Activities |
(1 671)
N/A
|
(9 716)
-481%
|
(9 107)
+6%
|
(6 021)
+34%
|
(7 700)
-28%
|
1 943
N/A
|
(8 189)
N/A
|
(20 444)
-150%
|
(19 414)
+5%
|
(22 886)
-18%
|
(14 988)
+35%
|
(5 312)
+65%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
0
|
8 903
|
8 903
|
8 903
|
9 412
|
862
|
873
|
873
|
364
|
0
|
0
|
0
|
|
Net Issuance of Debt |
2 731
|
2 717
|
2 631
|
(364)
|
(625)
|
1 132
|
20 777
|
20 774
|
20 219
|
18 535
|
(1 050)
|
(798)
|
|
Other |
20
|
0
|
0
|
0
|
0
|
0
|
19
|
17
|
5
|
0
|
(44)
|
78
|
|
Cash from Financing Activities |
2 751
N/A
|
11 640
+323%
|
11 554
-1%
|
8 539
-26%
|
8 787
+3%
|
1 994
-77%
|
21 669
+987%
|
21 664
0%
|
20 587
-5%
|
18 551
-10%
|
(1 094)
N/A
|
(721)
+34%
|
|
Change in Cash | |||||||||||||
Net Change in Cash |
(169)
N/A
|
(638)
-277%
|
(109)
+83%
|
(407)
-273%
|
1 029
N/A
|
3 836
+273%
|
14 604
+281%
|
3 045
-79%
|
3 256
+7%
|
(803)
N/A
|
(15 820)
-1 869%
|
(4 383)
+72%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(1 924)
N/A
|
(3 271)
-70%
|
(4 651)
-42%
|
(4 979)
-7%
|
(4 361)
+12%
|
(7 109)
-63%
|
(6 565)
+8%
|
(8 573)
-31%
|
(9 034)
-5%
|
(6 745)
+25%
|
(9 534)
-41%
|
(5 282)
+45%
|