Shindo Eng Lab Ltd
KOSDAQ:290520
Cash Flow Statement
Cash Flow Statement
Shindo Eng Lab Ltd
| 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 |
16 520
|
15 273
|
(4 466)
|
(5 674)
|
(5 142)
|
(2 397)
|
1 637
|
(154)
|
3 422
|
5 874
|
(401)
|
(312)
|
(1 970)
|
(7 388)
|
3 348
|
3 360
|
2 690
|
3 228
|
(564)
|
(2 198)
|
(5 232)
|
(2 454)
|
|
| Depreciation & Amortization |
1 705
|
2 040
|
1 352
|
1 328
|
1 319
|
1 309
|
1 279
|
1 231
|
1 160
|
1 086
|
1 022
|
1 003
|
970
|
945
|
928
|
911
|
883
|
871
|
852
|
641
|
468
|
292
|
|
| Other Non-Cash Items |
4 237
|
5 530
|
4 855
|
5 215
|
3 373
|
674
|
(1 075)
|
(1 082)
|
(3 430)
|
(5 212)
|
117
|
11
|
2 840
|
6 297
|
2 897
|
3 057
|
781
|
563
|
(3 586)
|
(2 750)
|
703
|
(431)
|
|
| Cash Taxes Paid |
2 048
|
2 214
|
1 747
|
1 234
|
5
|
(161)
|
(327)
|
(327)
|
1
|
1
|
1
|
525
|
558
|
559
|
559
|
48
|
30
|
30
|
30
|
30
|
13
|
21
|
|
| Cash Interest Paid |
529
|
603
|
311
|
286
|
288
|
285
|
331
|
327
|
326
|
306
|
214
|
179
|
143
|
120
|
102
|
79
|
51
|
33
|
39
|
38
|
47
|
89
|
|
| Change in Working Capital |
(6 596)
|
(8 804)
|
(7 149)
|
(130)
|
6 578
|
4 515
|
7 136
|
2 326
|
(1 632)
|
7 847
|
(1 821)
|
51
|
(1 261)
|
(2 300)
|
(5 875)
|
(2 715)
|
4 382
|
2 969
|
14 388
|
9 484
|
5 167
|
(4 740)
|
|
| Cash from Operating Activities |
15 865
N/A
|
14 038
-12%
|
(5 409)
N/A
|
739
N/A
|
6 128
+730%
|
4 101
-33%
|
8 978
+119%
|
2 322
-74%
|
(479)
N/A
|
9 594
N/A
|
(1 083)
N/A
|
753
N/A
|
580
-23%
|
(2 446)
N/A
|
1 298
N/A
|
4 614
+256%
|
8 736
+89%
|
7 631
-13%
|
11 090
+45%
|
5 177
-53%
|
1 106
-79%
|
(7 333)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(1 772)
|
(1 784)
|
(1 040)
|
(1 036)
|
(1 889)
|
(1 995)
|
(1 500)
|
(1 506)
|
(213)
|
(115)
|
(163)
|
(126)
|
(481)
|
(1 545)
|
(1 872)
|
(1 877)
|
(1 511)
|
(449)
|
(52)
|
(77)
|
(112)
|
(136)
|
|
| Other Items |
(991)
|
(4 991)
|
(4 969)
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
(1 995)
|
(3 995)
|
(19 995)
|
0
|
(15 965)
|
(11 965)
|
|
| Cash from Investing Activities |
(2 764)
N/A
|
(6 776)
-145%
|
(6 010)
+11%
|
(6 013)
0%
|
(5 866)
+2%
|
(1 972)
+66%
|
(1 500)
+24%
|
(1 506)
0%
|
(213)
+86%
|
(107)
+50%
|
(155)
-45%
|
(118)
+24%
|
(473)
-302%
|
(1 545)
-227%
|
(1 872)
-21%
|
(1 877)
0%
|
(3 506)
-87%
|
(4 444)
-27%
|
(20 047)
-351%
|
(20 072)
0%
|
(16 077)
+20%
|
(12 101)
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
20 651
|
20 651
|
20 651
|
0
|
0
|
0
|
(2 942)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(5 545)
|
(5 696)
|
(5 602)
|
2 418
|
936
|
957
|
(484)
|
(4 470)
|
(4 455)
|
(10 938)
|
(9 972)
|
(6 973)
|
(6 979)
|
(489)
|
(2 491)
|
(2 492)
|
(2 496)
|
(2 500)
|
(1 499)
|
(501)
|
2 493
|
5 481
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
(89)
|
(89)
|
(30)
|
0
|
58
|
58
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
15 106
N/A
|
14 955
-1%
|
15 048
+1%
|
23 069
+53%
|
935
-96%
|
956
+2%
|
(3 484)
N/A
|
(7 470)
-114%
|
(7 485)
0%
|
(13 968)
-87%
|
(10 002)
+28%
|
(7 003)
+30%
|
(6 921)
+1%
|
(431)
+94%
|
(2 432)
-465%
|
(2 434)
0%
|
(2 496)
-3%
|
(2 500)
0%
|
(1 499)
+40%
|
(501)
+67%
|
2 493
N/A
|
5 481
+120%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(261)
|
(811)
|
(2 455)
|
(2 018)
|
(1 989)
|
12
|
1 849
|
1 311
|
3 584
|
5 162
|
1 364
|
1 553
|
(336)
|
(2 812)
|
312
|
668
|
1 470
|
(690)
|
2 435
|
1 148
|
(1 160)
|
1 138
|
|
| Net Change in Cash |
27 946
N/A
|
21 406
-23%
|
1 175
-95%
|
15 776
+1 243%
|
(791)
N/A
|
3 097
N/A
|
5 843
+89%
|
(5 344)
N/A
|
(4 594)
+14%
|
681
N/A
|
(9 876)
N/A
|
(4 815)
+51%
|
(7 151)
-49%
|
(7 234)
-1%
|
(2 694)
+63%
|
970
N/A
|
4 204
+333%
|
(3)
N/A
|
(8 021)
-271 562%
|
(14 249)
-78%
|
(13 638)
+4%
|
(12 815)
+6%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
14 093
N/A
|
12 254
-13%
|
(6 449)
N/A
|
(297)
+95%
|
4 239
N/A
|
2 106
-50%
|
7 478
+255%
|
816
-89%
|
(693)
N/A
|
9 479
N/A
|
(1 246)
N/A
|
628
N/A
|
99
-84%
|
(3 991)
N/A
|
(574)
+86%
|
2 736
N/A
|
7 225
+164%
|
7 182
-1%
|
11 038
+54%
|
5 100
-54%
|
994
-81%
|
(7 469)
N/A
|
|