Kukjeon Pharmaceutical Co Ltd
KOSDAQ:307750
Cash Flow Statement
Cash Flow Statement
Kukjeon Pharmaceutical 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 |
(43)
|
(41)
|
(34)
|
(34)
|
(58)
|
87
|
(3 317)
|
(2 133)
|
(375)
|
166
|
4 038
|
4 255
|
3 580
|
1 426
|
8 877
|
12 096
|
9 366
|
9 548
|
4 692
|
950
|
4 654
|
5 636
|
538
|
319
|
(1 737)
|
(4 332)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
976
|
1 235
|
1 505
|
1 783
|
1 103
|
1 135
|
1 196
|
1 305
|
1 440
|
1 607
|
1 774
|
2 427
|
3 069
|
3 736
|
4 542
|
4 832
|
5 040
|
5 199
|
5 185
|
5 152
|
|
| Other Non-Cash Items |
4
|
(3)
|
(4)
|
(5)
|
(8)
|
(152)
|
9 689
|
9 749
|
10 505
|
10 985
|
1 839
|
2 110
|
1 171
|
1 545
|
(7 704)
|
(9 937)
|
(6 005)
|
(4 073)
|
1 496
|
3 916
|
(1 614)
|
(3 412)
|
332
|
(295)
|
1 939
|
3 811
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
42
|
1 058
|
1 257
|
1 567
|
1 528
|
518
|
1 258
|
1 119
|
1 358
|
1 625
|
729
|
79
|
23
|
(115)
|
(93)
|
410
|
253
|
746
|
727
|
501
|
499
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
558
|
641
|
711
|
761
|
239
|
210
|
267
|
526
|
801
|
1 025
|
1 251
|
1 271
|
1 373
|
1 552
|
1 658
|
1 750
|
1 682
|
1 602
|
1 538
|
1 432
|
|
| Change in Working Capital |
1
|
(2)
|
1
|
2
|
3
|
231
|
12 299
|
5 326
|
5 213
|
6 338
|
(3 938)
|
(2 360)
|
(6 301)
|
(11 979)
|
(8 633)
|
(11 078)
|
(7 312)
|
(5 176)
|
(9 602)
|
(628)
|
815
|
5 545
|
4 126
|
2 186
|
(1 533)
|
(1 291)
|
|
| Cash from Operating Activities |
(37)
N/A
|
(46)
-24%
|
(37)
+20%
|
(38)
-2%
|
(63)
-66%
|
166
N/A
|
19 647
+11 728%
|
14 177
-28%
|
16 848
+19%
|
19 273
+14%
|
3 042
-84%
|
5 140
+69%
|
(354)
N/A
|
(7 703)
-2 073%
|
(6 019)
+22%
|
(7 312)
-21%
|
(2 176)
+70%
|
2 726
N/A
|
(345)
N/A
|
7 972
N/A
|
8 396
+5%
|
12 601
+50%
|
10 036
-20%
|
7 408
-26%
|
3 855
-48%
|
3 340
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(2 516)
|
(2 774)
|
(2 977)
|
(12 393)
|
(10 418)
|
(14 713)
|
(16 514)
|
(13 907)
|
(23 767)
|
(38 419)
|
(45 701)
|
(46 479)
|
(38 020)
|
(25 679)
|
(20 281)
|
(13 110)
|
(11 489)
|
(5 039)
|
(2 915)
|
(3 257)
|
|
| Other Items |
0
|
(10 000)
|
(1 000)
|
0
|
0
|
781
|
(2 617)
|
(2 673)
|
(34 597)
|
(35 420)
|
(22 161)
|
(22 108)
|
30 309
|
(52 694)
|
(52 866)
|
(34 675)
|
(52 948)
|
23 911
|
13 705
|
(1 700)
|
2 046
|
(12 687)
|
54 285
|
24 959
|
20 650
|
51 111
|
|
| Cash from Investing Activities |
0
N/A
|
(10 000)
N/A
|
(1 000)
+90%
|
0
N/A
|
0
N/A
|
781
N/A
|
(5 133)
N/A
|
(5 447)
-6%
|
(37 575)
-590%
|
(47 813)
-27%
|
(32 579)
+32%
|
(36 821)
-13%
|
13 795
N/A
|
(66 601)
N/A
|
(76 633)
-15%
|
(73 093)
+5%
|
(98 648)
-35%
|
(22 568)
+77%
|
(24 314)
-8%
|
(27 379)
-13%
|
(18 235)
+33%
|
(25 797)
-41%
|
42 796
N/A
|
19 920
-53%
|
17 735
-11%
|
47 854
+170%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
920
|
919
|
46 398
|
46 396
|
45 476
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(6 537)
|
(6 783)
|
(8 147)
|
(11 378)
|
(6 620)
|
(1 672)
|
21 123
|
93 069
|
85 596
|
84 621
|
61 133
|
(3 501)
|
13 706
|
7 516
|
4 248
|
14 779
|
(16 511)
|
(26 129)
|
(22 750)
|
(50 950)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(491)
|
(491)
|
(491)
|
(491)
|
0
|
0
|
0
|
0
|
(491)
|
(491)
|
(491)
|
(491)
|
(491)
|
(491)
|
(491)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
1 700
|
400
|
0
|
0
|
(1 320)
|
0
|
2 997
|
3 017
|
2 636
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(5 597)
N/A
|
(5 845)
-4%
|
38 270
N/A
|
35 038
-8%
|
38 856
+11%
|
43 314
+11%
|
20 624
-52%
|
92 572
+349%
|
85 100
-8%
|
84 615
-1%
|
61 133
-28%
|
(1 801)
N/A
|
14 106
N/A
|
7 425
-47%
|
4 157
-44%
|
12 968
+212%
|
(17 002)
N/A
|
(23 622)
-39%
|
(20 223)
+14%
|
(48 805)
-141%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
|
| Net Change in Cash |
1 303
N/A
|
(1 203)
N/A
|
(1 037)
+14%
|
(1 038)
0%
|
(1 063)
-2%
|
948
N/A
|
8 916
+841%
|
2 886
-68%
|
17 544
+508%
|
6 498
-63%
|
9 320
+43%
|
11 633
+25%
|
34 065
+193%
|
18 269
-46%
|
2 447
-87%
|
4 210
+72%
|
(39 692)
N/A
|
(21 643)
+45%
|
(10 554)
+51%
|
(11 982)
-14%
|
(5 682)
+53%
|
(228)
+96%
|
35 831
N/A
|
3 707
-90%
|
1 367
-63%
|
2 391
+75%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(37)
N/A
|
(46)
-24%
|
(37)
+20%
|
(38)
-2%
|
(63)
-66%
|
166
N/A
|
17 131
+10 214%
|
11 403
-33%
|
13 871
+22%
|
6 880
-50%
|
(7 375)
N/A
|
(9 573)
-30%
|
(16 868)
-76%
|
(21 610)
-28%
|
(29 786)
-38%
|
(45 731)
-54%
|
(47 877)
-5%
|
(43 753)
+9%
|
(38 365)
+12%
|
(17 706)
+54%
|
(11 885)
+33%
|
(509)
+96%
|
(1 453)
-185%
|
2 369
N/A
|
940
-60%
|
84
-91%
|
|