Best Bristle Company Co Ltd
KOSDAQ:318410
Cash Flow Statement
Cash Flow Statement
Best Bristle Company Co Ltd
| 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 |
8 518
|
10 532
|
7 128
|
5 441
|
3 484
|
1 495
|
2 001
|
2 148
|
1 022
|
2 546
|
1 225
|
935
|
5 365
|
4 057
|
4 993
|
5 991
|
3 764
|
6 610
|
6 477
|
6 011
|
|
| Depreciation & Amortization |
2 712
|
3 563
|
3 166
|
3 318
|
3 441
|
3 428
|
3 441
|
3 417
|
3 360
|
3 334
|
3 312
|
3 301
|
3 281
|
3 310
|
3 311
|
3 294
|
3 236
|
3 070
|
2 930
|
2 813
|
|
| Stock-Based Compensation |
77
|
58
|
69
|
42
|
26
|
0
|
15
|
25
|
45
|
60
|
60
|
65
|
60
|
60
|
45
|
30
|
15
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3 021
|
4 315
|
3 006
|
2 574
|
3 729
|
2 673
|
3 111
|
3 947
|
4 017
|
4 880
|
5 255
|
5 506
|
1 598
|
2 850
|
3 213
|
995
|
4 718
|
3 887
|
1 973
|
2 984
|
|
| Cash Taxes Paid |
1 921
|
2 242
|
1 506
|
1 159
|
1 456
|
1 523
|
1 476
|
1 492
|
1 519
|
1 210
|
1 117
|
1 425
|
1 396
|
1 585
|
1 539
|
1 426
|
1 184
|
1 070
|
962
|
649
|
|
| Cash Interest Paid |
415
|
485
|
381
|
367
|
237
|
291
|
236
|
218
|
190
|
218
|
238
|
212
|
227
|
285
|
235
|
321
|
336
|
356
|
283
|
246
|
|
| Change in Working Capital |
(7 577)
|
(18 524)
|
(16 859)
|
(14 769)
|
(18 975)
|
(8 303)
|
(8 366)
|
(8 584)
|
(1 445)
|
(2 680)
|
722
|
(1 473)
|
(4 032)
|
(6)
|
(6 358)
|
(5 852)
|
(7 984)
|
(7 248)
|
(2 075)
|
(668)
|
|
| Cash from Operating Activities |
6 674
N/A
|
(114)
N/A
|
(3 559)
-3 009%
|
(3 437)
+3%
|
(8 321)
-142%
|
(707)
+91%
|
186
N/A
|
927
+398%
|
6 954
+650%
|
8 079
+16%
|
10 514
+30%
|
8 269
-21%
|
6 212
-25%
|
10 212
+64%
|
5 160
-49%
|
4 428
-14%
|
3 735
-16%
|
6 319
+69%
|
9 304
+47%
|
11 140
+20%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(11 965)
|
(25 787)
|
(22 065)
|
(22 310)
|
(17 743)
|
(4 622)
|
(4 234)
|
(3 385)
|
(2 548)
|
(1 986)
|
(1 934)
|
(2 136)
|
(2 071)
|
(2 126)
|
(2 099)
|
(1 246)
|
(1 064)
|
(1 044)
|
(736)
|
(765)
|
|
| Other Items |
307
|
2 483
|
2 486
|
2 220
|
6 932
|
5 017
|
9 389
|
7 184
|
(4 699)
|
(4 034)
|
(12 175)
|
(10 265)
|
(522)
|
(6 398)
|
2 507
|
2 573
|
(2 848)
|
(4 666)
|
(10 390)
|
(6 926)
|
|
| Cash from Investing Activities |
(11 658)
N/A
|
(23 304)
-100%
|
(19 579)
+16%
|
(20 091)
-3%
|
(10 811)
+46%
|
395
N/A
|
5 155
+1 205%
|
3 799
-26%
|
(7 247)
N/A
|
(6 019)
+17%
|
(14 109)
-134%
|
(12 401)
+12%
|
(2 594)
+79%
|
(8 524)
-229%
|
408
N/A
|
1 327
+225%
|
(3 912)
N/A
|
(5 710)
-46%
|
(11 126)
-95%
|
(7 691)
+31%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
29 979
|
30 164
|
30 294
|
2 871
|
1 057
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1 416
|
969
|
(1 643)
|
(2 078)
|
(4 519)
|
(4 273)
|
(4 669)
|
(5 004)
|
(5 004)
|
(6 000)
|
(4 121)
|
(4 969)
|
(2 551)
|
(1 545)
|
1 459
|
1 800
|
2 921
|
3 887
|
894
|
938
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 111)
|
(1 111)
|
(1 111)
|
(3 333)
|
(2 222)
|
(2 222)
|
(2 222)
|
0
|
(2 222)
|
(2 222)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
31 395
N/A
|
31 133
-1%
|
28 651
-8%
|
793
-97%
|
(3 462)
N/A
|
(3 401)
+2%
|
(4 319)
-27%
|
(6 504)
-51%
|
(5 004)
+23%
|
(6 000)
-20%
|
(5 232)
+13%
|
(6 080)
-16%
|
(3 662)
+40%
|
(4 878)
-33%
|
(763)
+84%
|
(422)
+45%
|
699
N/A
|
3 887
+456%
|
(1 328)
N/A
|
(1 284)
+3%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(735)
|
(994)
|
(944)
|
(505)
|
175
|
438
|
319
|
100
|
(271)
|
(172)
|
(134)
|
(347)
|
(283)
|
(347)
|
(251)
|
(280)
|
256
|
447
|
122
|
268
|
|
| Net Change in Cash |
25 675
N/A
|
6 721
-74%
|
4 568
-32%
|
(23 239)
N/A
|
(22 419)
+4%
|
(3 276)
+85%
|
1 341
N/A
|
(1 678)
N/A
|
(5 569)
-232%
|
(4 111)
+26%
|
(8 961)
-118%
|
(10 559)
-18%
|
(326)
+97%
|
(3 537)
-986%
|
4 553
N/A
|
5 054
+11%
|
777
-85%
|
4 943
+536%
|
(3 029)
N/A
|
2 432
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(5 291)
N/A
|
(25 901)
-389%
|
(25 625)
+1%
|
(25 747)
0%
|
(26 064)
-1%
|
(5 329)
+80%
|
(4 048)
+24%
|
(2 458)
+39%
|
4 405
N/A
|
6 094
+38%
|
8 580
+41%
|
6 133
-29%
|
4 141
-32%
|
8 086
+95%
|
3 060
-62%
|
3 182
+4%
|
2 670
-16%
|
5 275
+98%
|
8 568
+62%
|
10 375
+21%
|
|