NFC Corp
KOSDAQ:265740
Cash Flow Statement
Cash Flow Statement
NFC Corp
| Jun-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 |
7 079
|
765
|
503
|
306
|
2 951
|
6 144
|
7 015
|
5 534
|
3 806
|
1 872
|
2 473
|
2 637
|
2 757
|
3 676
|
1 229
|
(4 287)
|
(4 419)
|
(5 240)
|
(2 913)
|
4 210
|
5 800
|
|
| Depreciation & Amortization |
892
|
887
|
1 197
|
1 100
|
1 424
|
1 299
|
1 349
|
1 381
|
1 406
|
1 396
|
1 368
|
1 352
|
1 351
|
1 361
|
1 382
|
1 396
|
1 400
|
1 406
|
1 404
|
1 399
|
1 421
|
|
| Other Non-Cash Items |
342
|
4 951
|
7 132
|
5 470
|
5 162
|
717
|
(1 273)
|
(1 468)
|
(1 407)
|
213
|
192
|
1 515
|
1 872
|
1 089
|
4 034
|
9 760
|
9 810
|
10 786
|
7 964
|
1 546
|
1 500
|
|
| Cash Taxes Paid |
1 178
|
1 246
|
1 247
|
289
|
324
|
(79)
|
282
|
846
|
808
|
784
|
502
|
84
|
309
|
301
|
222
|
154
|
(58)
|
(37)
|
198
|
599
|
591
|
|
| Cash Interest Paid |
614
|
546
|
611
|
397
|
459
|
249
|
223
|
202
|
139
|
209
|
295
|
329
|
415
|
390
|
407
|
504
|
587
|
633
|
607
|
534
|
466
|
|
| Change in Working Capital |
(6 677)
|
(1 715)
|
(1 635)
|
(1 763)
|
(1 822)
|
(2 547)
|
(4 397)
|
(1 565)
|
(1 953)
|
(479)
|
(1 176)
|
(1 585)
|
(5 149)
|
(14 958)
|
(14 214)
|
(15 566)
|
(9 811)
|
1 191
|
1 201
|
862
|
(1 645)
|
|
| Cash from Operating Activities |
1 637
N/A
|
4 888
+199%
|
7 198
+47%
|
5 114
-29%
|
7 716
+51%
|
5 613
-27%
|
2 695
-52%
|
3 884
+44%
|
1 852
-52%
|
3 003
+62%
|
2 858
-5%
|
3 918
+37%
|
830
-79%
|
(8 832)
N/A
|
(7 570)
+14%
|
(8 697)
-15%
|
(3 019)
+65%
|
8 142
N/A
|
7 656
-6%
|
8 017
+5%
|
7 076
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(9 526)
|
(8 019)
|
(8 235)
|
(2 694)
|
(3 381)
|
(2 480)
|
(2 548)
|
(2 192)
|
(1 571)
|
(1 003)
|
(1 125)
|
(1 123)
|
(1 111)
|
(820)
|
(485)
|
(320)
|
(338)
|
(221)
|
(167)
|
(444)
|
(5 047)
|
|
| Other Items |
836
|
1 292
|
1 284
|
(744)
|
1 254
|
328
|
411
|
2 247
|
391
|
(103)
|
(7 634)
|
(7 120)
|
(2 998)
|
(2 672)
|
3 798
|
3 233
|
(17)
|
1 016
|
2 000
|
2 283
|
(5 730)
|
|
| Cash from Investing Activities |
(8 690)
N/A
|
(6 727)
+23%
|
(6 952)
-3%
|
(3 438)
+51%
|
(2 128)
+38%
|
(2 152)
-1%
|
(2 138)
+1%
|
55
N/A
|
(1 180)
N/A
|
(1 106)
+6%
|
(8 759)
-692%
|
(8 242)
+6%
|
(4 109)
+50%
|
(3 492)
+15%
|
3 313
N/A
|
2 913
-12%
|
(354)
N/A
|
794
N/A
|
1 833
+131%
|
1 839
+0%
|
(10 777)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
27 604
|
0
|
0
|
0
|
(3 914)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7 141
|
(5 950)
|
(8 498)
|
(14 877)
|
(18 130)
|
(10 401)
|
(6 397)
|
(6 387)
|
(3 177)
|
3 852
|
(565)
|
(548)
|
(539)
|
1 958
|
9 797
|
9 703
|
9 616
|
(487)
|
(5 486)
|
(5 486)
|
(3 511)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
0
|
(423)
|
(423)
|
(422)
|
0
|
(893)
|
(893)
|
(893)
|
0
|
(179)
|
(179)
|
(179)
|
0
|
(357)
|
(357)
|
(357)
|
0
|
0
|
0
|
|
| Other |
15
|
(983)
|
0
|
(1 007)
|
(1 007)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
|
| Cash from Financing Activities |
7 156
N/A
|
20 671
+189%
|
18 123
-12%
|
11 297
-38%
|
8 044
-29%
|
(14 762)
N/A
|
(10 758)
+27%
|
(11 194)
-4%
|
(7 984)
+29%
|
2 959
N/A
|
(1 458)
N/A
|
(727)
+50%
|
(718)
+1%
|
1 780
N/A
|
9 619
+440%
|
9 345
-3%
|
9 259
-1%
|
(844)
N/A
|
(5 843)
-592%
|
(5 486)
+6%
|
(3 521)
+36%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(4)
|
(81)
|
6
|
37
|
199
|
370
|
391
|
458
|
550
|
(221)
|
(324)
|
(460)
|
(664)
|
(41)
|
45
|
(4)
|
(78)
|
0
|
(97)
|
(68)
|
11
|
|
| Net Change in Cash |
99
N/A
|
18 752
+18 795%
|
18 375
-2%
|
13 010
-29%
|
13 832
+6%
|
(10 930)
N/A
|
(9 809)
+10%
|
(6 797)
+31%
|
(6 761)
+1%
|
4 633
N/A
|
(7 684)
N/A
|
(5 511)
+28%
|
(4 660)
+15%
|
(10 585)
-127%
|
5 406
N/A
|
3 557
-34%
|
5 807
+63%
|
8 093
+39%
|
3 549
-56%
|
4 303
+21%
|
(7 211)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(7 889)
N/A
|
(3 131)
+60%
|
(1 037)
+67%
|
2 420
N/A
|
4 335
+79%
|
3 134
-28%
|
147
-95%
|
1 692
+1 052%
|
281
-83%
|
1 999
+611%
|
1 732
-13%
|
2 796
+61%
|
(281)
N/A
|
(9 652)
-3 338%
|
(8 055)
+17%
|
(9 017)
-12%
|
(3 357)
+63%
|
7 921
N/A
|
7 489
-5%
|
7 573
+1%
|
2 029
-73%
|
|