DK Tech Co Ltd
KOSDAQ:290550
Cash Flow Statement
Cash Flow Statement
DK Tech 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 |
15 394
|
11 559
|
10 622
|
(213)
|
(3 485)
|
(2 412)
|
(639)
|
7 943
|
12 635
|
12 518
|
11 130
|
10 822
|
10 475
|
9 107
|
10 988
|
8 744
|
11 202
|
18 971
|
18 405
|
19 640
|
15 188
|
2 558
|
737
|
4 373
|
13 800
|
24 672
|
25 401
|
26 872
|
20 545
|
19 712
|
20 797
|
|
| Depreciation & Amortization |
4 616
|
3 923
|
3 845
|
3 509
|
3 656
|
3 937
|
4 341
|
4 829
|
5 528
|
6 164
|
6 634
|
6 950
|
7 048
|
6 914
|
7 016
|
7 260
|
7 143
|
7 299
|
7 283
|
7 237
|
7 694
|
8 031
|
8 406
|
8 903
|
9 437
|
10 358
|
11 347
|
12 333
|
12 993
|
12 878
|
12 994
|
|
| Other Non-Cash Items |
2 524
|
1 472
|
1 601
|
9 973
|
12 372
|
12 080
|
12 063
|
5 479
|
3 313
|
3 987
|
4 431
|
3 454
|
2 523
|
3 852
|
3 914
|
11 533
|
13 199
|
8 584
|
9 082
|
3 985
|
5 756
|
15 221
|
15 268
|
11 466
|
6 017
|
629
|
(198)
|
(859)
|
(475)
|
(1 063)
|
(2 505)
|
|
| Cash Taxes Paid |
1 191
|
2 289
|
2 441
|
2 778
|
2 487
|
1 639
|
1 592
|
2 095
|
3 103
|
3 595
|
3 855
|
3 331
|
3 119
|
2 664
|
2 740
|
3 317
|
2 845
|
3 411
|
4 397
|
4 885
|
5 446
|
5 669
|
4 990
|
4 114
|
4 353
|
6 654
|
8 606
|
8 525
|
8 330
|
5 818
|
4 504
|
|
| Cash Interest Paid |
849
|
506
|
356
|
254
|
118
|
220
|
236
|
233
|
227
|
219
|
200
|
161
|
134
|
106
|
106
|
332
|
547
|
790
|
1 055
|
1 186
|
1 270
|
1 325
|
1 479
|
1 576
|
1 789
|
1 938
|
1 955
|
2 072
|
2 168
|
2 231
|
2 321
|
|
| Change in Working Capital |
(5 998)
|
(15 354)
|
(4 784)
|
(13 011)
|
(3 457)
|
(5 244)
|
(15 488)
|
(8 618)
|
(12 844)
|
(8 784)
|
(953)
|
(3 848)
|
(3 451)
|
(8 378)
|
(434)
|
(17 852)
|
(26 798)
|
(12 498)
|
(30 897)
|
(5 708)
|
1 652
|
(13 768)
|
13 118
|
(13 107)
|
(16 118)
|
(15 216)
|
(26 006)
|
(9 828)
|
(17 104)
|
(21 073)
|
(16 723)
|
|
| Cash from Operating Activities |
16 535
N/A
|
1 598
-90%
|
11 283
+606%
|
257
-98%
|
9 085
+3 435%
|
8 360
-8%
|
275
-97%
|
9 633
+3 403%
|
8 633
-10%
|
13 885
+61%
|
21 244
+53%
|
17 378
-18%
|
16 594
-5%
|
11 496
-31%
|
21 483
+87%
|
9 685
-55%
|
4 745
-51%
|
22 356
+371%
|
3 872
-83%
|
25 154
+550%
|
30 290
+20%
|
12 042
-60%
|
37 530
+212%
|
11 635
-69%
|
13 136
+13%
|
20 442
+56%
|
10 544
-48%
|
28 518
+170%
|
15 958
-44%
|
10 454
-34%
|
14 563
+39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13 012)
|
(9 004)
|
(8 190)
|
(3 454)
|
(3 710)
|
(2 745)
|
(5 267)
|
(8 084)
|
(12 578)
|
(16 955)
|
(16 365)
|
(14 465)
|
(12 386)
|
(7 259)
|
(5 632)
|
(6 012)
|
(4 371)
|
(6 602)
|
(10 163)
|
(10 034)
|
(10 357)
|
(11 516)
|
(9 090)
|
(12 860)
|
(16 767)
|
(16 828)
|
(25 734)
|
(27 022)
|
(22 158)
|
(25 492)
|
(25 715)
|
|
| Other Items |
3 296
|
3 102
|
2 908
|
(12)
|
(512)
|
(248)
|
(140)
|
(142)
|
590
|
91
|
(739)
|
(771)
|
(1 297)
|
(1 887)
|
(31 431)
|
(61 633)
|
(7 362)
|
(10 206)
|
17 708
|
(21 180)
|
(84 288)
|
(72 765)
|
(70 290)
|
(1 190)
|
18 982
|
16 466
|
22 025
|
30 055
|
19 362
|
15 190
|
6 700
|
|
| Cash from Investing Activities |
(9 716)
N/A
|
(5 902)
+39%
|
(5 282)
+11%
|
(3 467)
+34%
|
(4 222)
-22%
|
(2 994)
+29%
|
(5 408)
-81%
|
(8 227)
-52%
|
(11 990)
-46%
|
(16 865)
-41%
|
(17 105)
-1%
|
(15 236)
+11%
|
(13 683)
+10%
|
(9 147)
+33%
|
(37 063)
-305%
|
(67 644)
-83%
|
(11 733)
+83%
|
(16 809)
-43%
|
7 545
N/A
|
(31 214)
N/A
|
(94 646)
-203%
|
(84 281)
+11%
|
(79 380)
+6%
|
(14 050)
+82%
|
2 215
N/A
|
(362)
N/A
|
(3 709)
-924%
|
3 033
N/A
|
(2 796)
N/A
|
(10 302)
-268%
|
(19 015)
-85%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
14 978
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(8 514)
|
(23 475)
|
(20 763)
|
(7 262)
|
(4 491)
|
(216)
|
(163)
|
(146)
|
(172)
|
(174)
|
(166)
|
(176)
|
(186)
|
(195)
|
35 455
|
65 531
|
65 537
|
65 511
|
29 865
|
3 138
|
3 457
|
3 476
|
3 813
|
9 257
|
1 803
|
1 655
|
1 475
|
(1 845)
|
5 047
|
12 927
|
8 689
|
|
| Other |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(154)
|
(154)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(14)
|
(14)
|
(15)
|
(13)
|
(10)
|
(10)
|
0
|
(2)
|
0
|
|
| Cash from Financing Activities |
1 486
N/A
|
(13 475)
N/A
|
(10 763)
+20%
|
7 716
N/A
|
10 486
+36%
|
14 761
+41%
|
14 814
+0%
|
(147)
N/A
|
(172)
-17%
|
(174)
-1%
|
(166)
+5%
|
(176)
-6%
|
(186)
-6%
|
(195)
-5%
|
35 301
N/A
|
65 377
+85%
|
65 383
+0%
|
65 357
0%
|
29 865
-54%
|
3 138
-89%
|
3 457
+10%
|
3 468
+0%
|
3 799
+10%
|
9 243
+143%
|
1 788
-81%
|
1 642
-8%
|
1 465
-11%
|
(1 855)
N/A
|
5 038
N/A
|
12 925
+157%
|
8 689
-33%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1 354)
|
(743)
|
(709)
|
445
|
645
|
227
|
216
|
(410)
|
(323)
|
(423)
|
(1 022)
|
(547)
|
(495)
|
(302)
|
990
|
306
|
43
|
873
|
213
|
(608)
|
(107)
|
(915)
|
72
|
41
|
207
|
772
|
(1 542)
|
2 556
|
1 925
|
60
|
1 937
|
|
| Net Change in Cash |
6 951
N/A
|
(18 522)
N/A
|
(5 471)
+70%
|
4 951
N/A
|
15 994
+223%
|
20 354
+27%
|
9 897
-51%
|
849
-91%
|
(3 852)
N/A
|
(3 577)
+7%
|
2 951
N/A
|
1 420
-52%
|
2 230
+57%
|
1 852
-17%
|
20 712
+1 018%
|
7 724
-63%
|
58 439
+657%
|
71 777
+23%
|
41 494
-42%
|
(3 530)
N/A
|
(61 005)
-1 628%
|
(69 686)
-14%
|
(37 980)
+45%
|
6 870
N/A
|
17 346
+152%
|
22 494
+30%
|
6 758
-70%
|
32 252
+377%
|
20 125
-38%
|
13 137
-35%
|
6 174
-53%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 523
N/A
|
(7 406)
N/A
|
3 093
N/A
|
(3 197)
N/A
|
5 375
N/A
|
5 615
+4%
|
(4 992)
N/A
|
1 549
N/A
|
(3 945)
N/A
|
(3 070)
+22%
|
4 879
N/A
|
2 913
-40%
|
4 207
+44%
|
4 236
+1%
|
15 851
+274%
|
3 674
-77%
|
374
-90%
|
15 754
+4 114%
|
(6 291)
N/A
|
15 120
N/A
|
19 933
+32%
|
526
-97%
|
28 440
+5 309%
|
(1 225)
N/A
|
(3 631)
-196%
|
3 614
N/A
|
(15 190)
N/A
|
1 496
N/A
|
(6 199)
N/A
|
(15 038)
-143%
|
(11 152)
+26%
|
|