Lindeman Asia Investment Corp
KOSDAQ:277070
Cash Flow Statement
Cash Flow Statement
Lindeman Asia Investment Corp
| 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 |
3 327
|
3 613
|
3 411
|
2 319
|
2 694
|
2 870
|
3 142
|
3 612
|
3 250
|
3 922
|
4 001
|
4 222
|
5 322
|
4 678
|
4 610
|
5 078
|
4 662
|
6 551
|
7 319
|
5 290
|
4 758
|
2 904
|
3 448
|
3 495
|
3 447
|
3 017
|
1 517
|
3 677
|
3 339
|
2 850
|
2 769
|
3 361
|
3 562
|
4 323
|
4 383
|
|
| Depreciation & Amortization |
37
|
35
|
46
|
57
|
63
|
76
|
83
|
89
|
98
|
116
|
128
|
142
|
151
|
145
|
146
|
143
|
139
|
139
|
142
|
145
|
143
|
151
|
151
|
151
|
151
|
138
|
130
|
120
|
107
|
101
|
99
|
99
|
107
|
101
|
96
|
|
| Other Non-Cash Items |
34
|
89
|
576
|
2 036
|
1 951
|
1 821
|
1 414
|
743
|
784
|
233
|
73
|
(591)
|
(1 774)
|
(1 160)
|
(1 187)
|
(1 462)
|
(663)
|
(2 107)
|
(2 914)
|
679
|
901
|
1 620
|
2 102
|
31
|
(671)
|
409
|
503
|
(2 710)
|
(2 251)
|
(2 546)
|
(2 417)
|
(1 720)
|
(1 668)
|
(2 643)
|
(2 960)
|
|
| Cash Taxes Paid |
385
|
488
|
606
|
606
|
0
|
897
|
865
|
1 083
|
0
|
1 273
|
1 372
|
1 440
|
1 671
|
1 166
|
1 134
|
1 107
|
1 190
|
1 279
|
1 310
|
1 067
|
1 672
|
2 045
|
2 256
|
2 737
|
1 835
|
1 028
|
757
|
519
|
787
|
868
|
828
|
757
|
474
|
252
|
112
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
3
|
3
|
0
|
4
|
0
|
4
|
6
|
5
|
5
|
|
| Change in Working Capital |
(1 802)
|
(2 305)
|
(3 567)
|
(4 120)
|
(24 670)
|
(27 142)
|
(26 188)
|
(22 125)
|
(2 866)
|
(6 017)
|
(9 829)
|
(8 434)
|
(8 879)
|
(11 689)
|
(14 540)
|
(8 428)
|
(13 481)
|
(5 430)
|
12 104
|
1 318
|
7 173
|
23 588
|
5 119
|
(4 601)
|
(1 438)
|
(15 661)
|
(1 448)
|
7 698
|
4 704
|
16 015
|
6 133
|
(1 308)
|
8 535
|
4 160
|
9 423
|
|
| Cash from Operating Activities |
1 595
N/A
|
1 432
-10%
|
465
-68%
|
292
-37%
|
(19 963)
N/A
|
(22 375)
-12%
|
(21 549)
+4%
|
(17 682)
+18%
|
1 266
N/A
|
(1 746)
N/A
|
(5 626)
-222%
|
(4 661)
+17%
|
(5 180)
-11%
|
(8 026)
-55%
|
(10 972)
-37%
|
(4 668)
+57%
|
(9 343)
-100%
|
(847)
+91%
|
16 652
N/A
|
7 433
-55%
|
12 976
+75%
|
28 263
+118%
|
10 820
-62%
|
(924)
N/A
|
1 489
N/A
|
(12 097)
N/A
|
701
N/A
|
8 785
+1 153%
|
5 898
-33%
|
16 420
+178%
|
6 584
-60%
|
431
-93%
|
10 536
+2 345%
|
5 945
-44%
|
10 944
+84%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(278)
|
(198)
|
(195)
|
(199)
|
(46)
|
(126)
|
(126)
|
(123)
|
(159)
|
(873)
|
(950)
|
(926)
|
(854)
|
(57)
|
20
|
(2)
|
0
|
(203)
|
(203)
|
(203)
|
(204)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(11)
|
(12)
|
0
|
(1 522)
|
(1 511)
|
(1 510)
|
0
|
0
|
0
|
|
| Other Items |
1 084
|
(117)
|
(215)
|
(199)
|
(799)
|
201
|
0
|
(800)
|
(1 104)
|
(800)
|
(824)
|
(6)
|
89
|
65
|
(908)
|
73
|
(24)
|
(197)
|
799
|
(200)
|
0
|
276
|
276
|
276
|
0
|
0
|
0
|
2 020
|
0
|
1 820
|
1 820
|
(200)
|
(669)
|
(456)
|
(224)
|
|
| Cash from Investing Activities |
806
N/A
|
(315)
N/A
|
(410)
-30%
|
(398)
+3%
|
(845)
-112%
|
75
N/A
|
373
+397%
|
(923)
N/A
|
(463)
+50%
|
(873)
-89%
|
(1 774)
-103%
|
(932)
+47%
|
(766)
+18%
|
8
N/A
|
(887)
N/A
|
71
N/A
|
(24)
N/A
|
(400)
-1 544%
|
596
N/A
|
(403)
N/A
|
(397)
+2%
|
275
N/A
|
275
+0%
|
275
0%
|
0
N/A
|
0
N/A
|
(11)
N/A
|
2 008
N/A
|
0
N/A
|
298
N/A
|
309
+4%
|
(1 710)
N/A
|
(2 179)
-27%
|
(456)
+79%
|
(224)
+51%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
22 750
|
22 750
|
22 750
|
22 750
|
50
|
0
|
8 262
|
0
|
8 212
|
0
|
0
|
(973)
|
0
|
(1 968)
|
(1 733)
|
(1 265)
|
(1 848)
|
(1 330)
|
(1 984)
|
(1 479)
|
0
|
0
|
(239)
|
(1 531)
|
0
|
0
|
(1 292)
|
0
|
0
|
0
|
(448)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(828)
|
0
|
0
|
(832)
|
21
|
(8)
|
(21)
|
(6)
|
(42)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(8)
|
(11)
|
(13)
|
(13)
|
(14)
|
(17)
|
(18)
|
(23)
|
(22)
|
(23)
|
(20)
|
(14)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(506)
|
(565)
|
(506)
|
0
|
(622)
|
(562)
|
(622)
|
0
|
(506)
|
(506)
|
(506)
|
0
|
(556)
|
(556)
|
(556)
|
0
|
(363)
|
(363)
|
(363)
|
0
|
(545)
|
(545)
|
(545)
|
0
|
(1 001)
|
(1 001)
|
|
| Other |
(703)
|
(703)
|
(703)
|
(230)
|
(828)
|
(828)
|
0
|
1 172
|
0
|
3 682
|
1 166
|
5 246
|
0
|
10 666
|
22 080
|
8 540
|
0
|
4 360
|
(14 298)
|
(9 150)
|
(8 540)
|
(17 815)
|
(3 750)
|
1 830
|
0
|
4 305
|
(610)
|
(3 050)
|
0
|
(610)
|
0
|
0
|
(1 220)
|
(3 660)
|
(3 660)
|
|
| Cash from Financing Activities |
(1 594)
N/A
|
(1 594)
N/A
|
(1 594)
N/A
|
(230)
+86%
|
21 922
N/A
|
21 922
N/A
|
21 922
N/A
|
23 922
+9%
|
2 050
-91%
|
4 001
+95%
|
9 662
+142%
|
4 732
-51%
|
4 669
-1%
|
10 038
+115%
|
13 263
+32%
|
6 944
-48%
|
0
N/A
|
1 886
N/A
|
(16 525)
N/A
|
(10 921)
+34%
|
(10 894)
+0%
|
(19 703)
-81%
|
(6 295)
+68%
|
(213)
+97%
|
(1 463)
-586%
|
3 510
N/A
|
(1 226)
N/A
|
(4 959)
-304%
|
(3 742)
+25%
|
(2 704)
+28%
|
(1 859)
+31%
|
(567)
+70%
|
(1 787)
-215%
|
(4 681)
-162%
|
(5 123)
-9%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
16
|
0
|
(5)
|
8
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
77
|
42
|
44
|
|
| Net Change in Cash |
806
N/A
|
(477)
N/A
|
(1 539)
-223%
|
(336)
+78%
|
1 114
N/A
|
(378)
N/A
|
746
N/A
|
5 317
+613%
|
2 861
-46%
|
1 381
-52%
|
2 278
+65%
|
(860)
N/A
|
(1 281)
-49%
|
2 029
N/A
|
1 410
-31%
|
2 347
+66%
|
(2 398)
N/A
|
639
N/A
|
722
+13%
|
(3 891)
N/A
|
1 684
N/A
|
8 834
+424%
|
4 800
-46%
|
(863)
N/A
|
302
N/A
|
(8 587)
N/A
|
(535)
+94%
|
5 834
N/A
|
4 164
-29%
|
14 014
+237%
|
5 033
-64%
|
(1 771)
N/A
|
6 647
N/A
|
850
-87%
|
5 641
+563%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 317
N/A
|
1 234
-6%
|
271
-78%
|
93
-66%
|
(20 008)
N/A
|
(22 501)
-12%
|
(21 675)
+4%
|
(17 804)
+18%
|
1 107
N/A
|
(2 619)
N/A
|
(6 576)
-151%
|
(5 587)
+15%
|
(6 034)
-8%
|
(8 082)
-34%
|
(10 952)
-35%
|
(4 670)
+57%
|
(9 343)
-100%
|
(1 050)
+89%
|
16 449
N/A
|
7 230
-56%
|
12 771
+77%
|
28 261
+121%
|
10 819
-62%
|
(926)
N/A
|
1 489
N/A
|
(12 097)
N/A
|
691
N/A
|
8 773
+1 170%
|
5 898
-33%
|
14 898
+153%
|
5 072
-66%
|
(1 079)
N/A
|
10 536
N/A
|
5 945
-44%
|
10 944
+84%
|
|