Senko Co Ltd
KOSDAQ:347000
Cash Flow Statement
Cash Flow Statement
Senko 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 |
1 100
|
1 426
|
3 609
|
3 849
|
2 874
|
2 289
|
2 070
|
2 826
|
848
|
1 337
|
(1 985)
|
(3 160)
|
(1 162)
|
(1 442)
|
1 669
|
1 273
|
2 529
|
2 787
|
2 302
|
6 480
|
|
| Depreciation & Amortization |
533
|
671
|
609
|
806
|
852
|
962
|
1 023
|
1 087
|
1 035
|
1 046
|
1 072
|
1 099
|
1 217
|
1 305
|
1 392
|
1 454
|
1 351
|
1 314
|
1 241
|
1 197
|
|
| Stock-Based Compensation |
185
|
0
|
34
|
34
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
641
|
787
|
(493)
|
(115)
|
10
|
737
|
1 573
|
1 071
|
3 086
|
2 477
|
4 968
|
5 872
|
4 485
|
4 959
|
2 442
|
2 300
|
2 050
|
1 879
|
1 875
|
(1 235)
|
|
| Cash Taxes Paid |
224
|
224
|
110
|
135
|
33
|
35
|
(23)
|
(47)
|
(47)
|
(51)
|
1
|
1
|
1
|
16
|
110
|
119
|
126
|
114
|
151
|
146
|
|
| Cash Interest Paid |
37
|
42
|
39
|
54
|
70
|
79
|
75
|
80
|
74
|
82
|
76
|
82
|
99
|
116
|
149
|
168
|
182
|
188
|
189
|
152
|
|
| Change in Working Capital |
(2 487)
|
(3 217)
|
(1 741)
|
(4 582)
|
(2 972)
|
(4 175)
|
(4 526)
|
(2 143)
|
(2 108)
|
(3 125)
|
(4 689)
|
(5 837)
|
(1 610)
|
(1 248)
|
213
|
3 138
|
(386)
|
1 359
|
384
|
(1 539)
|
|
| Cash from Operating Activities |
(214)
N/A
|
(334)
-56%
|
1 984
N/A
|
(42)
N/A
|
765
N/A
|
(186)
N/A
|
141
N/A
|
2 840
+1 914%
|
2 861
+1%
|
1 735
-39%
|
(634)
N/A
|
(2 026)
-220%
|
2 931
N/A
|
3 575
+22%
|
5 715
+60%
|
8 165
+43%
|
5 545
-32%
|
7 339
+32%
|
5 801
-21%
|
4 902
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(8 147)
|
(8 153)
|
(6 905)
|
(7 135)
|
(3 961)
|
(5 467)
|
(6 418)
|
(10 474)
|
(9 319)
|
(11 262)
|
(12 331)
|
(8 931)
|
(9 313)
|
(5 967)
|
(4 025)
|
(3 206)
|
(464)
|
(486)
|
(260)
|
(273)
|
|
| Other Items |
(7 475)
|
(4 260)
|
(7 084)
|
(6 940)
|
703
|
(2 387)
|
(117)
|
265
|
240
|
1 668
|
5 135
|
4 815
|
4 814
|
6 724
|
3 730
|
863
|
3 179
|
(268)
|
63
|
8 123
|
|
| Cash from Investing Activities |
(15 622)
N/A
|
(12 413)
+21%
|
(13 989)
-13%
|
(14 075)
-1%
|
(3 258)
+77%
|
(7 854)
-141%
|
(6 535)
+17%
|
(10 209)
-56%
|
(9 079)
+11%
|
(9 594)
-6%
|
(7 196)
+25%
|
(4 116)
+43%
|
(4 499)
-9%
|
757
N/A
|
(295)
N/A
|
(2 343)
-693%
|
2 715
N/A
|
(754)
N/A
|
(197)
+74%
|
7 851
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
17 140
|
17 390
|
18 437
|
18 437
|
1 298
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 653)
|
(3 718)
|
(4 341)
|
0
|
(7 105)
|
(6 986)
|
|
| Net Issuance of Debt |
139
|
97
|
23 249
|
23 183
|
23 904
|
23 882
|
(581)
|
(1 147)
|
(862)
|
(1 621)
|
(14 506)
|
(10 934)
|
(10 954)
|
(10 051)
|
2 805
|
(320)
|
(284)
|
(432)
|
(385)
|
(261)
|
|
| Other |
(37)
|
(42)
|
(39)
|
(54)
|
(70)
|
(79)
|
(75)
|
(60)
|
(54)
|
(62)
|
(120)
|
(146)
|
(163)
|
(180)
|
(149)
|
(168)
|
(182)
|
(188)
|
(189)
|
(152)
|
|
| Cash from Financing Activities |
17 241
N/A
|
17 444
+1%
|
41 647
+139%
|
41 566
0%
|
25 132
-40%
|
24 850
-1%
|
(656)
N/A
|
(1 208)
-84%
|
(916)
+24%
|
(1 683)
-84%
|
(14 626)
-769%
|
(11 079)
+24%
|
(11 117)
0%
|
(10 231)
+8%
|
3
N/A
|
(4 206)
N/A
|
(4 806)
-14%
|
(4 961)
-3%
|
(7 679)
-55%
|
(7 399)
+4%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(92)
|
(49)
|
(327)
|
(138)
|
73
|
43
|
293
|
613
|
(104)
|
175
|
213
|
(254)
|
320
|
198
|
82
|
(176)
|
398
|
248
|
(4)
|
414
|
|
| Net Change in Cash |
1 315
N/A
|
4 648
+254%
|
29 314
+531%
|
27 310
-7%
|
22 712
-17%
|
16 853
-26%
|
(6 757)
N/A
|
(7 963)
-18%
|
(7 238)
+9%
|
(9 368)
-29%
|
(22 243)
-137%
|
(17 476)
+21%
|
(12 366)
+29%
|
(5 701)
+54%
|
5 504
N/A
|
1 441
-74%
|
3 852
+167%
|
1 872
-51%
|
(2 079)
N/A
|
5 768
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(8 361)
N/A
|
(8 487)
-2%
|
(4 921)
+42%
|
(7 178)
-46%
|
(3 196)
+55%
|
(5 653)
-77%
|
(6 277)
-11%
|
(7 633)
-22%
|
(6 458)
+15%
|
(9 527)
-48%
|
(12 965)
-36%
|
(10 957)
+15%
|
(6 383)
+42%
|
(2 392)
+63%
|
1 689
N/A
|
4 959
+194%
|
5 081
+2%
|
6 853
+35%
|
5 541
-19%
|
4 630
-16%
|
|