KNJ Co Ltd
KOSDAQ:272110
Cash Flow Statement
Cash Flow Statement
KNJ Co Ltd
Jun-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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
4 826
|
4 442
|
0
|
(465)
|
0
|
(4 971)
|
0
|
(3 759)
|
0
|
5 523
|
0
|
10 638
|
0
|
9 954
|
18 564
|
0
|
10 761
|
|
Depreciation & Amortization |
1 398
|
1 757
|
0
|
1 948
|
0
|
2 159
|
0
|
3 240
|
0
|
2 133
|
0
|
3 637
|
0
|
3 344
|
5 573
|
0
|
4 791
|
|
Other Non-Cash Items |
2 491
|
1 039
|
0
|
4 567
|
0
|
9 311
|
0
|
10 218
|
0
|
1 036
|
0
|
2 047
|
0
|
6 833
|
7 260
|
0
|
4 476
|
|
Cash Taxes Paid |
59
|
175
|
380
|
694
|
813
|
768
|
0
|
(335)
|
125
|
(529)
|
(523)
|
59
|
(520)
|
63
|
938
|
727
|
672
|
|
Cash Interest Paid |
830
|
673
|
626
|
652
|
388
|
0
|
(78)
|
(245)
|
24
|
31
|
17
|
58
|
70
|
2
|
971
|
12
|
70
|
|
Change in Working Capital |
(9 790)
|
(3 421)
|
(8 246)
|
(15 764)
|
(8 873)
|
(1 620)
|
(1 368)
|
10 248
|
11 821
|
2 894
|
(810)
|
(7 571)
|
(1 713)
|
(9 580)
|
(625)
|
1 545
|
(7 235)
|
|
Cash from Operating Activities |
(1 075)
N/A
|
3 816
N/A
|
(1 008)
N/A
|
(9 714)
-863%
|
(6 264)
+36%
|
4 880
N/A
|
5 132
+5%
|
16 505
+222%
|
18 321
+11%
|
11 586
-37%
|
7 881
-32%
|
5 551
-30%
|
6 978
+26%
|
10 551
+51%
|
23 141
+119%
|
21 676
-6%
|
12 794
-41%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(3 663)
|
(4 250)
|
(7 782)
|
(7 549)
|
(8 550)
|
(4 697)
|
(8 734)
|
(14 030)
|
(19 427)
|
(25 805)
|
(18 587)
|
(15 386)
|
(12 719)
|
(9 366)
|
(8 972)
|
(6 504)
|
(5 304)
|
|
Other Items |
(793)
|
(1 742)
|
(1 767)
|
(2 835)
|
(2 670)
|
(9 034)
|
(8 835)
|
(9 537)
|
(9 296)
|
(1 042)
|
(174)
|
1 688
|
1 249
|
102
|
(9 670)
|
(3 096)
|
(3 036)
|
|
Cash from Investing Activities |
(4 456)
N/A
|
(5 992)
-34%
|
(9 549)
-59%
|
(10 384)
-9%
|
(11 220)
-8%
|
(13 731)
-22%
|
(17 569)
-28%
|
(23 568)
-34%
|
(28 723)
-22%
|
(26 847)
+7%
|
(18 761)
+30%
|
(13 698)
+27%
|
(11 471)
+16%
|
(9 264)
+19%
|
(18 642)
-101%
|
(9 600)
+49%
|
(8 340)
+13%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
0
|
10 211
|
10 291
|
10 291
|
10 291
|
220
|
230
|
230
|
230
|
90
|
0
|
0
|
80
|
80
|
0
|
0
|
45
|
|
Net Issuance of Debt |
6 741
|
(3 195)
|
4 934
|
11 886
|
11 289
|
11 940
|
18 238
|
10 680
|
11 702
|
15 369
|
5 730
|
7 162
|
6 948
|
3 721
|
(1 759)
|
(2 242)
|
(19)
|
|
Other |
0
|
(530)
|
(940)
|
(940)
|
(1 348)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
6 901
N/A
|
6 485
-6%
|
14 285
+120%
|
21 236
+49%
|
20 232
-5%
|
12 120
-40%
|
18 838
+55%
|
11 280
-40%
|
12 710
+13%
|
15 459
+22%
|
5 730
-63%
|
7 162
+25%
|
7 028
-2%
|
3 801
-46%
|
(1 679)
N/A
|
(2 242)
-34%
|
26
N/A
|
|
Change in Cash | ||||||||||||||||||
Effect of Foreign Exchange Rates |
(4)
|
(41)
|
(37)
|
(37)
|
(29)
|
(231)
|
(144)
|
(135)
|
(41)
|
153
|
142
|
249
|
442
|
(899)
|
(84)
|
(300)
|
536
|
|
Net Change in Cash |
1 366
N/A
|
4 269
+213%
|
3 690
-14%
|
1 102
-70%
|
2 719
+147%
|
3 038
+12%
|
6 257
+106%
|
4 083
-35%
|
2 267
-44%
|
351
-85%
|
(5 008)
N/A
|
(736)
+85%
|
2 977
N/A
|
4 190
+41%
|
2 737
-35%
|
9 534
+248%
|
5 016
-47%
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
(4 738)
N/A
|
(434)
+91%
|
(8 790)
-1 926%
|
(17 263)
-96%
|
(14 814)
+14%
|
183
N/A
|
(3 603)
N/A
|
2 475
N/A
|
(1 107)
N/A
|
(14 218)
-1 185%
|
(10 706)
+25%
|
(9 835)
+8%
|
(5 741)
+42%
|
1 185
N/A
|
14 169
+1 096%
|
15 172
+7%
|
7 490
-51%
|