DSC Investment Inc
KOSDAQ:241520
Cash Flow Statement
Cash Flow Statement
DSC Investment 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 684
|
1 454
|
1 375
|
1 035
|
1 408
|
1 866
|
1 852
|
2 205
|
2 165
|
634
|
1 299
|
5 135
|
7 587
|
7 306
|
6 535
|
6 087
|
785
|
7 856
|
11 862
|
23 971
|
25 635
|
25 083
|
22 810
|
16 095
|
20 809
|
26 425
|
27 229
|
16 156
|
15 823
|
5 843
|
5 257
|
14 606
|
13 663
|
13 440
|
14 093
|
10 573
|
7 335
|
10 674
|
8 227
|
|
| Depreciation & Amortization |
40
|
32
|
33
|
33
|
33
|
34
|
33
|
33
|
50
|
98
|
147
|
195
|
230
|
386
|
466
|
548
|
623
|
546
|
544
|
542
|
542
|
540
|
538
|
536
|
543
|
561
|
629
|
652
|
641
|
604
|
518
|
475
|
461
|
446
|
440
|
456
|
510
|
585
|
640
|
|
| Other Non-Cash Items |
(866)
|
(604)
|
(544)
|
19
|
63
|
45
|
604
|
489
|
418
|
1 874
|
714
|
(2 052)
|
(4 681)
|
(4 145)
|
(509)
|
1 012
|
6 573
|
(724)
|
(5 753)
|
(18 564)
|
(20 407)
|
(17 780)
|
(16 249)
|
(8 846)
|
(11 713)
|
(18 719)
|
(17 441)
|
(4 663)
|
(4 694)
|
7 465
|
6 266
|
(3 384)
|
(884)
|
360
|
150
|
2 776
|
4 506
|
(1 585)
|
1 900
|
|
| Cash Taxes Paid |
153
|
331
|
480
|
479
|
445
|
418
|
457
|
457
|
0
|
608
|
557
|
696
|
932
|
821
|
879
|
932
|
1 238
|
1 618
|
1 784
|
1 954
|
1 804
|
1 661
|
1 673
|
1 691
|
1 847
|
2 039
|
2 132
|
2 213
|
2 567
|
2 993
|
3 205
|
3 421
|
3 419
|
3 539
|
3 660
|
3 796
|
3 593
|
3 266
|
3 205
|
|
| Cash Interest Paid |
58
|
57
|
58
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
39
|
97
|
170
|
233
|
263
|
270
|
283
|
296
|
321
|
345
|
384
|
461
|
554
|
672
|
774
|
905
|
994
|
1 113
|
1 294
|
1 400
|
1 481
|
1 575
|
1 499
|
|
| Change in Working Capital |
(1 676)
|
(1 213)
|
(568)
|
(3 217)
|
(2 857)
|
(4 317)
|
(6 203)
|
(8 184)
|
(11 965)
|
(14 151)
|
(15 343)
|
(13 384)
|
(9 916)
|
(7 429)
|
(2 944)
|
(5 307)
|
(5 834)
|
(2 551)
|
2 587
|
1 085
|
(1 673)
|
(7 745)
|
(19 511)
|
(18 253)
|
(8 511)
|
(4 189)
|
(7 514)
|
(7)
|
(5 027)
|
(8 968)
|
(1 448)
|
(11 333)
|
(14 834)
|
(11 335)
|
(21 054)
|
(18 410)
|
(16 279)
|
(25 619)
|
(22 735)
|
|
| Cash from Operating Activities |
(818)
N/A
|
(330)
+60%
|
295
N/A
|
(2 129)
N/A
|
(1 351)
+37%
|
(2 372)
-76%
|
(3 713)
-57%
|
(5 458)
-47%
|
(9 334)
-71%
|
(11 546)
-24%
|
(13 182)
-14%
|
(10 105)
+23%
|
(6 780)
+33%
|
(3 883)
+43%
|
3 547
N/A
|
2 340
-34%
|
2 147
-8%
|
5 127
+139%
|
9 240
+80%
|
7 034
-24%
|
4 098
-42%
|
99
-98%
|
(12 412)
N/A
|
(10 467)
+16%
|
1 128
N/A
|
4 078
+262%
|
2 903
-29%
|
12 138
+318%
|
6 743
-44%
|
4 944
-27%
|
10 593
+114%
|
365
-97%
|
(1 594)
N/A
|
2 912
N/A
|
(6 370)
N/A
|
(4 604)
+28%
|
(3 928)
+15%
|
(15 944)
-306%
|
(11 968)
+25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(20)
|
(8)
|
(6)
|
(9)
|
(112)
|
(109)
|
(359)
|
(953)
|
(847)
|
(850)
|
(600)
|
(62)
|
(62)
|
(59)
|
(47)
|
9
|
(2)
|
(2)
|
(14)
|
(17)
|
(8)
|
(11)
|
(11)
|
0
|
(628)
|
(1 056)
|
(1 062)
|
(1 078)
|
(505)
|
(138)
|
(1 637)
|
0
|
(1 589)
|
(1 535)
|
(56)
|
(64)
|
(47)
|
(36)
|
|
| Other Items |
0
|
0
|
0
|
(3 000)
|
0
|
(2 000)
|
(1 500)
|
494
|
(4 318)
|
(6 013)
|
(4 504)
|
(1 515)
|
3 191
|
2 286
|
(828)
|
3 388
|
3 624
|
5 224
|
6 329
|
(368)
|
(17)
|
3
|
3
|
500
|
22
|
(1 377)
|
(1 956)
|
(10 056)
|
(12 475)
|
(7 624)
|
(7 246)
|
5 429
|
1 347
|
1 840
|
2 223
|
1 259
|
7 409
|
4 158
|
2 400
|
|
| Cash from Investing Activities |
0
N/A
|
(21)
N/A
|
(8)
+62%
|
(3 006)
-37 469%
|
(3 009)
0%
|
(2 112)
+30%
|
(1 609)
+24%
|
135
N/A
|
(5 271)
N/A
|
(6 859)
-30%
|
(5 353)
+22%
|
(2 115)
+60%
|
3 129
N/A
|
2 223
-29%
|
(888)
N/A
|
3 341
N/A
|
3 633
+9%
|
5 222
+44%
|
6 327
+21%
|
(382)
N/A
|
(35)
+91%
|
(6)
+82%
|
(9)
-51%
|
489
N/A
|
16
-97%
|
(2 005)
N/A
|
(3 012)
-50%
|
(11 118)
-269%
|
(13 553)
-22%
|
(8 129)
+40%
|
(7 384)
+9%
|
3 792
N/A
|
(274)
N/A
|
251
N/A
|
688
+174%
|
1 203
+75%
|
7 344
+510%
|
4 111
-44%
|
2 363
-43%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
7 227
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
595
|
875
|
674
|
875
|
572
|
392
|
613
|
(699)
|
(691)
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
500
|
(1 510)
|
(2 488)
|
(2 988)
|
(2 988)
|
(188)
|
790
|
(1 208)
|
(2 116)
|
(2 906)
|
(2 906)
|
(353)
|
|
| Net Issuance of Debt |
812
|
219
|
(500)
|
(1 406)
|
0
|
(719)
|
(500)
|
19 438
|
19 438
|
19 033
|
19 033
|
0
|
0
|
144
|
(36)
|
(7 001)
|
(8 620)
|
(9 399)
|
(6 165)
|
2
|
1 292
|
6 582
|
3 202
|
6 195
|
6 181
|
1 177
|
6 158
|
2 620
|
2 623
|
2 629
|
2 798
|
4 053
|
4 307
|
15 465
|
9 555
|
8 872
|
13 369
|
1 164
|
1 859
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
(1 072)
|
(1 072)
|
(1 072)
|
0
|
(1 032)
|
(1 032)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
(15)
|
(49)
|
(51)
|
(84)
|
(56)
|
0
|
(622)
|
(184)
|
(164)
|
(279)
|
238
|
(70)
|
(70)
|
27
|
112
|
(214)
|
(18)
|
68
|
68
|
252
|
|
| Cash from Financing Activities |
812
N/A
|
219
-73%
|
(500)
N/A
|
5 821
N/A
|
0
N/A
|
6 508
N/A
|
6 727
+3%
|
19 438
+189%
|
19 438
N/A
|
19 033
-2%
|
19 033
N/A
|
595
-97%
|
875
+47%
|
223
-75%
|
244
+9%
|
(6 429)
N/A
|
(8 228)
-28%
|
(8 786)
-7%
|
(6 831)
+22%
|
(704)
+90%
|
452
N/A
|
5 720
+1 167%
|
3 418
-40%
|
6 139
+80%
|
6 160
+0%
|
555
-91%
|
6 474
+1 066%
|
2 956
-54%
|
834
-72%
|
379
-54%
|
(260)
N/A
|
995
N/A
|
4 145
+317%
|
15 294
+269%
|
7 060
-54%
|
5 666
-20%
|
9 459
+67%
|
(2 706)
N/A
|
727
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(12)
N/A
|
(132)
-1 000%
|
(213)
-61%
|
686
N/A
|
2 054
+199%
|
2 024
-1%
|
1 405
-31%
|
14 115
+905%
|
4 833
-66%
|
628
-87%
|
498
-21%
|
(11 624)
N/A
|
(2 776)
+76%
|
(1 437)
+48%
|
2 903
N/A
|
(748)
N/A
|
(2 448)
-227%
|
1 563
N/A
|
8 736
+459%
|
5 948
-32%
|
4 514
-24%
|
5 813
+29%
|
(9 003)
N/A
|
(3 840)
+57%
|
7 304
N/A
|
2 628
-64%
|
6 366
+142%
|
3 976
-38%
|
(5 977)
N/A
|
(2 806)
+53%
|
2 949
N/A
|
5 151
+75%
|
2 277
-56%
|
18 457
+711%
|
1 378
-93%
|
2 265
+64%
|
12 875
+468%
|
(14 540)
N/A
|
(8 878)
+39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(818)
N/A
|
(350)
+57%
|
287
N/A
|
(2 135)
N/A
|
(1 360)
+36%
|
(2 484)
-83%
|
(3 822)
-54%
|
(5 817)
-52%
|
(10 287)
-77%
|
(12 393)
-20%
|
(14 032)
-13%
|
(10 704)
+24%
|
(6 842)
+36%
|
(3 945)
+42%
|
3 488
N/A
|
2 293
-34%
|
2 156
-6%
|
5 125
+138%
|
9 238
+80%
|
7 019
-24%
|
4 081
-42%
|
91
-98%
|
(12 423)
N/A
|
(10 479)
+16%
|
1 128
N/A
|
3 450
+206%
|
1 847
-46%
|
11 076
+500%
|
5 665
-49%
|
4 439
-22%
|
10 455
+136%
|
(1 273)
N/A
|
(1 594)
-25%
|
1 323
N/A
|
(7 905)
N/A
|
(4 660)
+41%
|
(3 992)
+14%
|
(15 991)
-301%
|
(12 004)
+25%
|
|