P&K Skin Research Center Co Ltd
KOSDAQ:347740
Cash Flow Statement
Cash Flow Statement
P&K Skin Research Center Co Ltd
| 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 |
8 070
|
9 732
|
6 719
|
6 749
|
6 845
|
6 499
|
7 293
|
6 693
|
6 046
|
6 418
|
7 130
|
7 143
|
6 025
|
5 241
|
4 700
|
4 576
|
5 232
|
6 640
|
5 701
|
6 750
|
7 309
|
6 571
|
|
| Depreciation & Amortization |
910
|
1 132
|
845
|
879
|
1 011
|
1 129
|
1 260
|
1 375
|
1 374
|
1 415
|
1 468
|
1 541
|
1 611
|
1 674
|
1 735
|
1 789
|
1 824
|
1 836
|
1 848
|
1 871
|
1 923
|
1 996
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
67
|
83
|
100
|
116
|
116
|
116
|
116
|
182
|
181
|
165
|
149
|
198
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1 038
|
1 216
|
721
|
399
|
207
|
(163)
|
(110)
|
(190)
|
(266)
|
(381)
|
(829)
|
(1 548)
|
281
|
(2 503)
|
(3 113)
|
(2 952)
|
(5 343)
|
(3 875)
|
(3 194)
|
(3 039)
|
(3 263)
|
(2 765)
|
|
| Cash Taxes Paid |
947
|
1 280
|
982
|
1 176
|
1 254
|
1 417
|
1 433
|
1 171
|
1 191
|
1 143
|
1 178
|
1 253
|
1 308
|
1 295
|
1 329
|
1 058
|
961
|
693
|
682
|
1 217
|
1 260
|
1 542
|
|
| Cash Interest Paid |
35
|
42
|
23
|
24
|
26
|
27
|
29
|
30
|
28
|
27
|
24
|
24
|
25
|
28
|
30
|
31
|
33
|
35
|
24
|
26
|
30
|
31
|
|
| Change in Working Capital |
(181)
|
(745)
|
382
|
(642)
|
23
|
19
|
(746)
|
1 140
|
135
|
430
|
(262)
|
1
|
(1 172)
|
1 312
|
2 227
|
2 509
|
5 217
|
4 407
|
4 677
|
2 709
|
2 088
|
1 409
|
|
| Cash from Operating Activities |
9 837
N/A
|
11 335
+15%
|
8 666
-24%
|
7 385
-15%
|
8 086
+9%
|
7 483
-7%
|
7 697
+3%
|
9 018
+17%
|
7 289
-19%
|
7 882
+8%
|
7 507
-5%
|
7 138
-5%
|
6 746
-5%
|
5 724
-15%
|
5 549
-3%
|
5 922
+7%
|
6 930
+17%
|
9 008
+30%
|
9 032
+0%
|
8 292
-8%
|
8 057
-3%
|
7 211
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(1 363)
|
(1 449)
|
(1 055)
|
(2 030)
|
(2 429)
|
(2 613)
|
(2 810)
|
(1 449)
|
(1 493)
|
(1 440)
|
(1 356)
|
(1 554)
|
(1 031)
|
(1 422)
|
(1 560)
|
(1 255)
|
(1 125)
|
(673)
|
(622)
|
(1 128)
|
(1 637)
|
(1 764)
|
|
| Other Items |
77
|
(37 293)
|
(36 357)
|
(37 590)
|
(40 320)
|
(1 255)
|
(7 002)
|
(5 914)
|
(5 897)
|
(10 750)
|
(2 964)
|
(6 875)
|
(5 241)
|
253
|
2 532
|
4 688
|
(380)
|
(1 877)
|
(8 252)
|
(11 305)
|
(7 383)
|
(7 137)
|
|
| Cash from Investing Activities |
(1 286)
N/A
|
(38 742)
-2 912%
|
(37 412)
+3%
|
(39 620)
-6%
|
(42 749)
-8%
|
(3 868)
+91%
|
(9 812)
-154%
|
(7 363)
+25%
|
(7 391)
0%
|
(12 191)
-65%
|
(4 320)
+65%
|
(8 429)
-95%
|
(6 272)
+26%
|
(1 168)
+81%
|
972
N/A
|
3 433
+253%
|
(1 505)
N/A
|
(2 550)
-69%
|
(8 874)
-248%
|
(12 434)
-40%
|
(9 020)
+27%
|
(8 901)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
27 574
|
25 522
|
0
|
0
|
0
|
0
|
0
|
0
|
1 386
|
1 495
|
0
|
0
|
0
|
(611)
|
(2 367)
|
(2 996)
|
(2 996)
|
(2 386)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(242)
|
(293)
|
(206)
|
(203)
|
(217)
|
(243)
|
(264)
|
(294)
|
(309)
|
(314)
|
(318)
|
(327)
|
(339)
|
(357)
|
(373)
|
(383)
|
(390)
|
(393)
|
(394)
|
(404)
|
(425)
|
(447)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(893)
|
(893)
|
(893)
|
0
|
(872)
|
(872)
|
(872)
|
0
|
(715)
|
(715)
|
(715)
|
0
|
(977)
|
(977)
|
|
| Other |
(13)
|
0
|
(1 111)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
149
|
149
|
149
|
149
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2 908
N/A
|
27 281
+838%
|
24 204
-11%
|
24 207
+0%
|
24 206
0%
|
(243)
N/A
|
(264)
-9%
|
(294)
-11%
|
(1 202)
-309%
|
179
N/A
|
284
+59%
|
424
+49%
|
432
+2%
|
(971)
N/A
|
(1 706)
-76%
|
(3 623)
-112%
|
(4 101)
-13%
|
(4 104)
0%
|
(3 495)
+15%
|
(1 748)
+50%
|
(1 402)
+20%
|
(1 424)
-2%
|
|
| 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)
|
1
|
1
|
0
|
0
|
|
| Net Change in Cash |
11 459
N/A
|
(125)
N/A
|
(4 542)
-3 522%
|
(8 027)
-77%
|
(10 457)
-30%
|
3 373
N/A
|
(2 379)
N/A
|
1 361
N/A
|
(1 303)
N/A
|
(4 129)
-217%
|
3 471
N/A
|
(867)
N/A
|
906
N/A
|
3 585
+296%
|
4 815
+34%
|
5 732
+19%
|
1 324
-77%
|
2 354
+78%
|
(3 336)
N/A
|
(5 889)
-77%
|
(2 365)
+60%
|
(3 113)
-32%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
8 473
N/A
|
9 886
+17%
|
7 611
-23%
|
5 355
-30%
|
5 657
+6%
|
4 871
-14%
|
4 886
+0%
|
7 569
+55%
|
5 796
-23%
|
6 442
+11%
|
6 151
-5%
|
5 584
-9%
|
5 715
+2%
|
4 302
-25%
|
3 990
-7%
|
4 667
+17%
|
5 805
+24%
|
8 335
+44%
|
8 410
+1%
|
7 163
-15%
|
6 420
-10%
|
5 447
-15%
|
|