StoneBridge Ventures Inc
KOSDAQ:330730
Cash Flow Statement
Cash Flow Statement
StoneBridge Ventures Inc
| 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 |
24 267
|
26 635
|
22 378
|
24 557
|
18 324
|
15 003
|
7 140
|
7 477
|
4 189
|
2 674
|
6 187
|
4 187
|
5 425
|
3 667
|
2 298
|
1 708
|
360
|
2 231
|
|
| Depreciation & Amortization |
636
|
391
|
394
|
400
|
401
|
403
|
406
|
401
|
489
|
553
|
619
|
584
|
660
|
660
|
660
|
762
|
664
|
664
|
|
| Stock-Based Compensation |
680
|
566
|
466
|
332
|
167
|
138
|
109
|
83
|
70
|
49
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(14 937)
|
(18 658)
|
(11 532)
|
(10 704)
|
(4 140)
|
(2 144)
|
4 826
|
1 851
|
3 737
|
2 972
|
(2 804)
|
(955)
|
(3 010)
|
(682)
|
1 866
|
1 177
|
2 545
|
(292)
|
|
| Cash Taxes Paid |
1 909
|
425
|
292
|
2 548
|
5 011
|
5 973
|
7 112
|
5 299
|
3 523
|
2 420
|
1 289
|
860
|
83
|
47
|
(25)
|
163
|
436
|
549
|
|
| Cash Interest Paid |
136
|
79
|
77
|
75
|
73
|
71
|
70
|
0
|
110
|
0
|
180
|
306
|
281
|
330
|
198
|
194
|
190
|
185
|
|
| Change in Working Capital |
3 039
|
6 669
|
10 565
|
6 967
|
(4 439)
|
(7 640)
|
(25 816)
|
(23 350)
|
(27 307)
|
(25 549)
|
(11 886)
|
2 417
|
3 999
|
1 928
|
3 511
|
(6 992)
|
(6 851)
|
(2 939)
|
|
| Cash from Operating Activities |
13 005
N/A
|
15 037
+16%
|
21 806
+45%
|
21 220
-3%
|
10 145
-52%
|
5 622
-45%
|
(13 445)
N/A
|
(13 621)
-1%
|
(18 893)
-39%
|
(19 349)
-2%
|
(7 883)
+59%
|
6 233
N/A
|
7 074
+13%
|
5 573
-21%
|
8 336
+50%
|
(3 346)
N/A
|
(3 283)
+2%
|
(337)
+90%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(39)
|
(39)
|
(85)
|
(78)
|
(78)
|
(86)
|
(33)
|
0
|
(980)
|
(3 400)
|
(3 400)
|
0
|
0
|
(245)
|
(357)
|
0
|
(387)
|
(252)
|
|
| Other Items |
1 946
|
(11 166)
|
(17 126)
|
(21 078)
|
(31 096)
|
(23 133)
|
(1 330)
|
9 287
|
17 227
|
24 466
|
13 486
|
10 951
|
12 940
|
5 857
|
993
|
(119)
|
(3 045)
|
5
|
|
| Cash from Investing Activities |
1 907
N/A
|
(11 205)
N/A
|
(17 211)
-54%
|
(21 155)
-23%
|
(31 174)
-47%
|
(23 218)
+26%
|
(1 363)
+94%
|
9 276
N/A
|
16 247
+75%
|
21 066
+30%
|
10 087
-52%
|
7 551
-25%
|
10 512
+39%
|
5 612
-47%
|
636
-89%
|
(477)
N/A
|
(3 432)
-620%
|
(247)
+93%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
908
|
908
|
23 480
|
23 710
|
19 699
|
18 280
|
0
|
(4 362)
|
(1 259)
|
224
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(367)
|
(245)
|
(256)
|
(261)
|
(265)
|
(269)
|
(274)
|
(294)
|
(270)
|
(410)
|
(293)
|
(288)
|
(330)
|
(206)
|
(338)
|
(345)
|
(354)
|
(363)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(3 599)
|
0
|
(7 067)
|
(7 067)
|
(3 468)
|
(8 699)
|
(5 231)
|
(5 231)
|
(5 231)
|
0
|
(3 487)
|
(3 487)
|
|
| Cash from Financing Activities |
(2 367)
N/A
|
(1 337)
+44%
|
653
N/A
|
23 219
+3 458%
|
23 445
+1%
|
19 430
-17%
|
14 407
-26%
|
(8 185)
N/A
|
(11 699)
-43%
|
(8 736)
+25%
|
(3 537)
+60%
|
(8 762)
-148%
|
(5 496)
+37%
|
(5 372)
+2%
|
(5 569)
-4%
|
(345)
+94%
|
(3 841)
-1 014%
|
(3 850)
0%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
12 546
N/A
|
2 495
-80%
|
5 247
+110%
|
23 285
+344%
|
2 416
-90%
|
1 834
-24%
|
(401)
N/A
|
(12 530)
-3 028%
|
(14 344)
-14%
|
(7 019)
+51%
|
(1 334)
+81%
|
5 022
N/A
|
12 090
+141%
|
5 813
-52%
|
3 403
-41%
|
(4 167)
N/A
|
(10 556)
-153%
|
(4 433)
+58%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
12 966
N/A
|
14 998
+16%
|
21 720
+45%
|
21 143
-3%
|
10 068
-52%
|
5 537
-45%
|
(13 478)
N/A
|
(13 621)
-1%
|
(19 873)
-46%
|
(22 749)
-14%
|
(11 283)
+50%
|
6 233
N/A
|
7 074
+13%
|
5 327
-25%
|
7 978
+50%
|
(3 346)
N/A
|
(3 670)
-10%
|
(588)
+84%
|
|