SuNam Co Ltd
KOSDAQ:294630
Cash Flow Statement
Cash Flow Statement
SuNam Co Ltd
| 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 |
(2 259)
|
(3 081)
|
(2 908)
|
(4 220)
|
(4 498)
|
(4 072)
|
(4 954)
|
(4 542)
|
(4 797)
|
(4 650)
|
(3 950)
|
(3 996)
|
(2 789)
|
(2 299)
|
(2 882)
|
(2 115)
|
(2 049)
|
(4 762)
|
(10 553)
|
(11 254)
|
(12 044)
|
(10 274)
|
(3 753)
|
(3 943)
|
(3 916)
|
(3 983)
|
(4 143)
|
|
| Depreciation & Amortization |
755
|
563
|
522
|
477
|
457
|
451
|
464
|
512
|
560
|
604
|
631
|
623
|
620
|
622
|
638
|
657
|
670
|
681
|
687
|
691
|
717
|
775
|
837
|
906
|
962
|
984
|
995
|
|
| Stock-Based Compensation |
59
|
0
|
78
|
106
|
110
|
106
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
742
|
756
|
770
|
784
|
56
|
57
|
43
|
29
|
|
| Other Non-Cash Items |
548
|
615
|
415
|
382
|
367
|
62
|
29
|
89
|
(16)
|
309
|
602
|
1 305
|
1 557
|
1 171
|
578
|
(615)
|
(655)
|
2 706
|
8 440
|
9 286
|
9 261
|
6 328
|
1 079
|
1 215
|
1 285
|
1 463
|
1 484
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
3
|
1
|
20
|
22
|
28
|
35
|
(10)
|
(10)
|
(15)
|
(17)
|
(4)
|
(5)
|
1
|
8
|
11
|
14
|
12
|
3
|
(14)
|
(19)
|
(24)
|
(25)
|
(2)
|
(3)
|
|
| Cash Interest Paid |
47
|
37
|
40
|
39
|
46
|
46
|
46
|
48
|
0
|
44
|
44
|
46
|
0
|
53
|
58
|
67
|
0
|
85
|
91
|
98
|
0
|
100
|
103
|
102
|
0
|
111
|
121
|
|
| Change in Working Capital |
(1 921)
|
(1 541)
|
164
|
591
|
(987)
|
(722)
|
(173)
|
(590)
|
1 194
|
66
|
(1 490)
|
(156)
|
(2 113)
|
(682)
|
34
|
(1 257)
|
(148)
|
(57)
|
(1 398)
|
(718)
|
393
|
60
|
516
|
(204)
|
(509)
|
(901)
|
(239)
|
|
| Cash from Operating Activities |
(2 878)
N/A
|
(3 444)
-20%
|
(1 806)
+48%
|
(2 770)
-53%
|
(4 661)
-68%
|
(4 280)
+8%
|
(4 634)
-8%
|
(4 531)
+2%
|
(3 059)
+32%
|
(3 670)
-20%
|
(4 208)
-15%
|
(2 223)
+47%
|
(2 726)
-23%
|
(1 188)
+56%
|
(1 632)
-37%
|
(3 331)
-104%
|
(2 183)
+34%
|
(1 433)
+34%
|
(2 824)
-97%
|
(1 995)
+29%
|
(1 673)
+16%
|
(3 111)
-86%
|
(1 320)
+58%
|
(2 027)
-53%
|
(2 178)
-7%
|
(2 438)
-12%
|
(1 904)
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(379)
|
(460)
|
(266)
|
(1 181)
|
(1 986)
|
(2 097)
|
(1 987)
|
(1 152)
|
(307)
|
(75)
|
(90)
|
(145)
|
(255)
|
(943)
|
(1 089)
|
(1 086)
|
(1 441)
|
(1 209)
|
(1 304)
|
(1 710)
|
(1 948)
|
(1 560)
|
(1 418)
|
(1 021)
|
(326)
|
(243)
|
(120)
|
|
| Other Items |
(33)
|
(7)
|
(8)
|
22
|
(7 489)
|
(3 487)
|
(5 790)
|
(5 906)
|
2 327
|
(398)
|
2 600
|
1 284
|
(414)
|
(2 485)
|
(2 482)
|
(524)
|
1 577
|
3 670
|
4 158
|
4 839
|
3 896
|
2 571
|
1 375
|
476
|
222
|
265
|
240
|
|
| Cash from Investing Activities |
(413)
N/A
|
(467)
-13%
|
(273)
+41%
|
(1 159)
-324%
|
(9 475)
-717%
|
(5 584)
+41%
|
(7 776)
-39%
|
(7 057)
+9%
|
2 021
N/A
|
(474)
N/A
|
2 510
N/A
|
1 139
-55%
|
(669)
N/A
|
(3 428)
-412%
|
(3 571)
-4%
|
(1 610)
+55%
|
136
N/A
|
2 461
+1 704%
|
2 853
+16%
|
3 129
+10%
|
1 948
-38%
|
1 011
-48%
|
(43)
N/A
|
(545)
-1 169%
|
(104)
+81%
|
22
N/A
|
120
+452%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3 598
|
6 592
|
2 994
|
2 994
|
14 170
|
11 176
|
11 176
|
11 176
|
538
|
538
|
538
|
1 483
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
74
|
0
|
0
|
551
|
551
|
0
|
906
|
355
|
|
| Net Issuance of Debt |
(120)
|
(95)
|
(93)
|
552
|
688
|
700
|
708
|
46
|
(75)
|
(68)
|
(61)
|
4 945
|
4 948
|
4 947
|
4 936
|
(79)
|
(90)
|
(98)
|
(101)
|
(95)
|
(93)
|
(94)
|
(98)
|
(107)
|
(114)
|
1 182
|
1 183
|
|
| Other |
(60)
|
0
|
0
|
0
|
(516)
|
(516)
|
(516)
|
(516)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(11)
|
0
|
(6)
|
(3)
|
(2)
|
0
|
(3)
|
(1)
|
|
| Cash from Financing Activities |
3 417
N/A
|
6 437
+88%
|
2 841
-56%
|
3 546
+25%
|
14 342
+304%
|
11 359
-21%
|
11 367
+0%
|
10 705
-6%
|
463
-96%
|
470
+1%
|
477
+2%
|
6 427
+1 248%
|
5 893
-8%
|
5 891
0%
|
5 881
0%
|
(79)
N/A
|
(90)
-14%
|
(104)
-15%
|
(38)
+63%
|
(33)
+13%
|
(31)
+7%
|
(27)
+13%
|
451
N/A
|
443
-2%
|
435
-2%
|
2 085
+379%
|
1 536
-26%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(5)
|
8
|
30
|
9
|
23
|
4
|
(26)
|
(42)
|
(51)
|
(46)
|
(34)
|
1
|
16
|
26
|
48
|
2
|
(10)
|
(19)
|
(35)
|
(48)
|
(56)
|
(53)
|
(72)
|
(5)
|
0
|
(8)
|
(0)
|
|
| Net Change in Cash |
122
N/A
|
2 533
+1 972%
|
792
-69%
|
(375)
N/A
|
229
N/A
|
1 499
+554%
|
(1 070)
N/A
|
(924)
+14%
|
(626)
+32%
|
(3 720)
-494%
|
(1 255)
+66%
|
5 344
N/A
|
2 514
-53%
|
1 301
-48%
|
726
-44%
|
(5 018)
N/A
|
(2 146)
+57%
|
906
N/A
|
(43)
N/A
|
1 053
N/A
|
188
-82%
|
(2 180)
N/A
|
(985)
+55%
|
(2 133)
-117%
|
(1 846)
+13%
|
(339)
+82%
|
(247)
+27%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(3 257)
N/A
|
(3 905)
-20%
|
(2 072)
+47%
|
(3 952)
-91%
|
(6 647)
-68%
|
(6 377)
+4%
|
(6 621)
-4%
|
(5 682)
+14%
|
(3 366)
+41%
|
(3 746)
-11%
|
(4 298)
-15%
|
(2 368)
+45%
|
(2 980)
-26%
|
(2 131)
+29%
|
(2 721)
-28%
|
(4 417)
-62%
|
(3 624)
+18%
|
(2 642)
+27%
|
(4 128)
-56%
|
(3 705)
+10%
|
(3 621)
+2%
|
(4 671)
-29%
|
(2 738)
+41%
|
(3 047)
-11%
|
(2 504)
+18%
|
(2 681)
-7%
|
(2 023)
+25%
|
|