G Enone Energy Co Ltd
KOSDAQ:270520
Cash Flow Statement
Cash Flow Statement
G Enone Energy Co Ltd
| 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 |
11
|
37
|
69
|
47
|
50
|
55
|
44
|
64
|
(4 777)
|
(4 524)
|
(4 639)
|
(3 607)
|
1 457
|
1 140
|
1 184
|
(930)
|
(1 295)
|
(898)
|
(1 564)
|
(3 248)
|
5 158
|
3 882
|
1 511
|
(5 003)
|
(14 622)
|
(16 440)
|
(16 024)
|
(19 167)
|
(8 450)
|
(26 613)
|
(28 205)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
46
|
72
|
107
|
114
|
120
|
124
|
117
|
117
|
116
|
115
|
116
|
127
|
252
|
360
|
510
|
816
|
1 030
|
1 269
|
1 164
|
1 014
|
847
|
685
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 058
|
1 287
|
1 556
|
1 994
|
1 267
|
1 169
|
899
|
486
|
|
| Other Non-Cash Items |
(49)
|
(68)
|
(95)
|
(97)
|
(104)
|
(110)
|
(123)
|
(107)
|
5 036
|
4 805
|
5 115
|
4 570
|
(534)
|
(264)
|
(462)
|
1 147
|
831
|
11
|
(270)
|
(740)
|
(9 316)
|
(9 479)
|
(7 846)
|
(199)
|
8 484
|
10 833
|
10 365
|
7 614
|
(3 932)
|
12 084
|
14 312
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
17
|
17
|
17
|
17
|
9
|
283
|
351
|
405
|
356
|
0
|
38
|
(16)
|
33
|
57
|
34
|
34
|
24
|
0
|
26
|
109
|
273
|
321
|
113
|
101
|
23
|
154
|
186
|
267
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
6
|
6
|
6
|
5
|
3
|
37
|
172
|
336
|
676
|
970
|
1 101
|
1 203
|
864
|
723
|
1 394
|
2 082
|
3 034
|
|
| Change in Working Capital |
16
|
(1)
|
101
|
94
|
94
|
110
|
140
|
134
|
(3 090)
|
(924)
|
1 026
|
385
|
2 143
|
3 565
|
(89)
|
3 901
|
4 656
|
3 187
|
5 160
|
5 024
|
8 733
|
3 577
|
2 758
|
11
|
(4 063)
|
(469)
|
725
|
155
|
(32 859)
|
(31 189)
|
(32 591)
|
|
| Cash from Operating Activities |
(22)
N/A
|
(32)
-44%
|
75
N/A
|
45
-40%
|
40
-11%
|
54
+36%
|
61
+13%
|
91
+49%
|
(2 808)
N/A
|
(597)
+79%
|
1 574
N/A
|
1 455
-8%
|
3 181
+119%
|
4 561
+43%
|
756
-83%
|
4 234
+460%
|
4 309
+2%
|
2 417
-44%
|
3 441
+42%
|
1 152
-67%
|
4 703
+308%
|
(1 767)
N/A
|
(3 218)
-82%
|
(4 682)
-46%
|
(9 384)
-100%
|
(5 046)
+46%
|
(3 665)
+27%
|
(10 234)
-179%
|
(44 227)
-332%
|
(44 872)
-1%
|
(45 799)
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(69)
|
(81)
|
(85)
|
(40)
|
(34)
|
(27)
|
(24)
|
0
|
(7)
|
(4)
|
(2 212)
|
(5 587)
|
(6 116)
|
(6 169)
|
(4 179)
|
(1 100)
|
(517)
|
(575)
|
(511)
|
(981)
|
(1 095)
|
(13 760)
|
|
| Other Items |
0
|
0
|
(93)
|
(93)
|
(93)
|
(93)
|
(122)
|
(122)
|
4 432
|
5 459
|
4 946
|
4 257
|
(313)
|
(1 132)
|
(498)
|
352
|
(1 634)
|
(1 845)
|
(4 851)
|
(4 802)
|
(3 497)
|
(43 327)
|
(50 514)
|
(56 820)
|
(44 129)
|
(13 927)
|
(18 740)
|
27 429
|
(40 476)
|
(48 431)
|
(53 502)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(93)
N/A
|
(93)
N/A
|
(93)
N/A
|
(93)
N/A
|
(122)
-30%
|
(122)
N/A
|
4 386
N/A
|
5 390
+23%
|
4 864
-10%
|
4 172
-14%
|
(353)
N/A
|
(1 166)
-230%
|
(526)
+55%
|
328
N/A
|
(1 656)
N/A
|
(1 852)
-12%
|
(4 855)
-162%
|
(7 014)
-44%
|
(9 084)
-30%
|
(49 443)
-444%
|
(56 683)
-15%
|
(60 999)
-8%
|
(45 229)
+26%
|
(14 444)
+68%
|
(19 315)
-34%
|
26 919
N/A
|
(41 457)
N/A
|
(49 527)
-19%
|
(67 262)
-36%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
998
|
0
|
0
|
0
|
0
|
0
|
(298)
|
(298)
|
(298)
|
4 498
|
4 839
|
4 840
|
4 840
|
45
|
0
|
0
|
0
|
12 500
|
22 500
|
39 165
|
39 165
|
26 665
|
16 665
|
0
|
0
|
0
|
0
|
34 972
|
34 972
|
|
| Net Issuance of Debt |
0
|
0
|
8 425
|
0
|
0
|
0
|
0
|
0
|
(1 004)
|
(1 009)
|
(1 017)
|
(1 022)
|
(25)
|
(29)
|
(28)
|
(32)
|
(33)
|
(34)
|
(34)
|
19 966
|
19 963
|
44 864
|
44 797
|
19 514
|
19 355
|
(5 734)
|
19 337
|
124 764
|
124 855
|
124 995
|
99 913
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
(3)
|
(4)
|
(11)
|
(18)
|
(8)
|
25
|
25
|
28
|
(4)
|
28
|
28
|
(28)
|
(6)
|
(70)
|
(70)
|
(10)
|
0
|
(65)
|
(65)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1 302)
N/A
|
(1 306)
0%
|
(1 308)
0%
|
3 483
N/A
|
4 811
+38%
|
4 808
0%
|
4 801
0%
|
(5)
N/A
|
(40)
-667%
|
(9)
+79%
|
(9)
-2%
|
32 494
N/A
|
42 459
+31%
|
84 057
+98%
|
83 990
0%
|
46 151
-45%
|
36 014
-22%
|
(5 805)
N/A
|
19 267
N/A
|
124 754
+548%
|
124 855
+0%
|
159 902
+28%
|
134 820
-16%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
(3)
|
(4)
|
(5)
|
0
|
4
|
3
|
8
|
10
|
4
|
14
|
24
|
57
|
22
|
42
|
151
|
(276)
|
1 641
|
1 562
|
113
|
1 137
|
|
| Net Change in Cash |
1 401
N/A
|
393
-72%
|
(19)
N/A
|
(49)
-163%
|
(54)
-10%
|
(39)
+27%
|
(61)
-54%
|
(30)
+50%
|
278
N/A
|
3 489
+1 153%
|
5 131
+47%
|
9 107
+77%
|
7 635
-16%
|
8 198
+7%
|
5 032
-39%
|
4 561
-9%
|
2 616
-43%
|
565
-78%
|
(1 413)
N/A
|
26 636
N/A
|
38 092
+43%
|
32 871
-14%
|
24 146
-27%
|
(19 507)
N/A
|
(18 556)
+5%
|
(25 143)
-35%
|
(3 988)
+84%
|
143 080
N/A
|
40 733
-72%
|
65 616
+61%
|
22 897
-65%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(22)
N/A
|
(32)
-44%
|
75
N/A
|
45
-40%
|
40
-11%
|
54
+36%
|
61
+13%
|
91
+49%
|
(2 854)
N/A
|
(666)
+77%
|
1 493
N/A
|
1 370
-8%
|
3 141
+129%
|
4 526
+44%
|
729
-84%
|
4 211
+477%
|
4 309
+2%
|
2 410
-44%
|
3 437
+43%
|
(1 060)
N/A
|
(884)
+17%
|
(7 883)
-792%
|
(9 386)
-19%
|
(8 861)
+6%
|
(10 484)
-18%
|
(5 562)
+47%
|
(4 239)
+24%
|
(10 744)
-153%
|
(45 208)
-321%
|
(45 967)
-2%
|
(59 558)
-30%
|
|