Wonbiogen Co Ltd
KOSDAQ:307280
Cash Flow Statement
Cash Flow Statement
Wonbiogen Co Ltd
| 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 |
(18)
|
6
|
37
|
34
|
(4)
|
(31)
|
(104)
|
(2 383)
|
(1 574)
|
(1 112)
|
(660)
|
2 400
|
2 509
|
3 627
|
3 272
|
4 043
|
5 438
|
4 516
|
5 961
|
5 456
|
4 792
|
5 483
|
5 339
|
5 549
|
5 374
|
6 257
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
182
|
398
|
621
|
882
|
967
|
1 041
|
1 119
|
1 193
|
1 279
|
1 381
|
1 487
|
1 564
|
1 616
|
1 637
|
1 642
|
1 643
|
1 632
|
1 596
|
1 549
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(52)
|
(69)
|
(86)
|
(80)
|
(80)
|
(74)
|
(73)
|
2 533
|
2 664
|
2 766
|
3 379
|
1 264
|
2 023
|
2 116
|
2 370
|
2 177
|
1 228
|
2 040
|
1 602
|
1 514
|
1 934
|
1 339
|
1 058
|
1 111
|
1 021
|
862
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
32
|
90
|
155
|
220
|
223
|
0
|
125
|
(30)
|
(55)
|
266
|
626
|
865
|
1 041
|
1 096
|
1 191
|
1 292
|
1 375
|
1 296
|
1 215
|
1 242
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
18
|
23
|
22
|
25
|
28
|
32
|
36
|
81
|
84
|
85
|
83
|
37
|
34
|
32
|
31
|
29
|
|
| Change in Working Capital |
4
|
(12)
|
2
|
(9)
|
(1)
|
3
|
174
|
857
|
(146)
|
(472)
|
(1 216)
|
(2 411)
|
(2 265)
|
(1 736)
|
(1 054)
|
(751)
|
(1 368)
|
(3 410)
|
(4 291)
|
(3 237)
|
(2 312)
|
(582)
|
809
|
(640)
|
(167)
|
166
|
|
| Cash from Operating Activities |
(66)
N/A
|
(75)
-13%
|
(47)
+38%
|
(55)
-19%
|
(86)
-55%
|
(102)
-19%
|
(3)
+97%
|
1 190
N/A
|
1 341
+13%
|
1 802
+34%
|
2 384
+32%
|
2 220
-7%
|
3 308
+49%
|
5 126
+55%
|
5 782
+13%
|
6 747
+17%
|
6 679
-1%
|
4 633
-31%
|
4 835
+4%
|
5 349
+11%
|
6 052
+13%
|
7 882
+30%
|
8 850
+12%
|
7 652
-14%
|
7 825
+2%
|
8 834
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
(291)
|
(1 225)
|
(2 338)
|
(3 437)
|
(6 748)
|
(6 904)
|
(6 568)
|
(5 707)
|
(2 426)
|
(1 713)
|
(1 735)
|
(1 657)
|
(1 629)
|
(1 281)
|
(665)
|
(804)
|
(833)
|
(1 765)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(174)
|
1 286
|
6 255
|
6 070
|
(143)
|
(1 737)
|
(3 874)
|
(3 916)
|
717
|
510
|
(4 238)
|
(2 662)
|
(854)
|
(2 972)
|
(743)
|
(4 669)
|
3 092
|
1 616
|
1 178
|
6 252
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(174)
N/A
|
1 170
N/A
|
5 963
+410%
|
4 846
-19%
|
(2 481)
N/A
|
(5 174)
-109%
|
(10 622)
-105%
|
(10 820)
-2%
|
(5 852)
+46%
|
(5 197)
+11%
|
(6 664)
-28%
|
(4 375)
+34%
|
(2 589)
+41%
|
(4 629)
-79%
|
(2 372)
+49%
|
(5 950)
-151%
|
2 427
N/A
|
812
-67%
|
346
-57%
|
4 488
+1 198%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
142
|
142
|
411
|
411
|
0
|
(2 727)
|
(2 995)
|
(2 996)
|
0
|
40
|
40
|
218
|
0
|
178
|
178
|
0
|
0
|
(8)
|
(8)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 023)
|
(1 513)
|
(1 582)
|
6 324
|
7 272
|
7 689
|
7 679
|
(304)
|
197
|
168
|
(2 256)
|
(2 297)
|
(3 320)
|
(3 306)
|
(890)
|
(6 466)
|
(5 939)
|
(5 919)
|
(6 084)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(350)
|
(350)
|
(350)
|
0
|
(709)
|
(709)
|
(709)
|
0
|
(709)
|
(709)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
(142)
|
(150)
|
(164)
|
0
|
(1 022)
|
(1 014)
|
(1 000)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(11)
|
(10)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1 021)
N/A
|
(1 512)
-48%
|
(1 321)
+13%
|
6 571
N/A
|
7 517
+14%
|
3 940
-48%
|
3 669
-7%
|
(4 300)
N/A
|
(3 799)
+12%
|
(142)
+96%
|
(2 566)
-1 707%
|
(2 429)
+5%
|
(3 452)
-42%
|
(3 837)
-11%
|
(1 431)
+63%
|
(7 186)
-402%
|
(6 658)
+7%
|
(6 646)
+0%
|
(6 801)
-2%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
1
|
7
|
4
|
74
|
(76)
|
(68)
|
(79)
|
(132)
|
(7)
|
(17)
|
11
|
(60)
|
68
|
68
|
(8)
|
79
|
|
| Net Change in Cash |
1 597
N/A
|
(208)
N/A
|
(47)
+78%
|
(55)
-19%
|
(86)
-55%
|
(102)
-19%
|
(177)
-74%
|
1 338
N/A
|
5 794
+333%
|
5 332
-8%
|
6 476
+21%
|
4 570
-29%
|
(3 370)
N/A
|
(1 951)
+42%
|
(4 445)
-128%
|
(2 317)
+48%
|
(207)
+91%
|
(2 440)
-1 080%
|
(190)
+92%
|
(2 748)
-1 347%
|
(147)
+95%
|
441
N/A
|
4 159
+844%
|
1 874
-55%
|
1 516
-19%
|
6 599
+335%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(66)
N/A
|
(75)
-13%
|
(47)
+38%
|
(55)
-19%
|
(86)
-55%
|
(102)
-19%
|
(3)
+97%
|
1 074
N/A
|
1 049
-2%
|
577
-45%
|
46
-92%
|
(1 217)
N/A
|
(3 440)
-183%
|
(1 777)
+48%
|
(786)
+56%
|
1 040
N/A
|
4 253
+309%
|
2 920
-31%
|
3 101
+6%
|
3 693
+19%
|
4 423
+20%
|
6 601
+49%
|
8 185
+24%
|
6 848
-16%
|
6 992
+2%
|
7 069
+1%
|
|