Alchera Inc
KOSDAQ:347860
Cash Flow Statement
Cash Flow Statement
Alchera Inc
| 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 |
(13 164)
|
(5 715)
|
(3 705)
|
(4 839)
|
(6 336)
|
(8 305)
|
(13 869)
|
(13 953)
|
(6 478)
|
(14 843)
|
(14 143)
|
(19 098)
|
(31 804)
|
(28 317)
|
(26 776)
|
(22 476)
|
(21 556)
|
(17 179)
|
(9 948)
|
(11 777)
|
(8 230)
|
(656)
|
|
| Depreciation & Amortization |
563
|
420
|
486
|
646
|
833
|
1 043
|
1 387
|
1 542
|
1 699
|
1 857
|
1 850
|
1 936
|
1 970
|
1 983
|
2 008
|
2 004
|
1 914
|
1 812
|
1 771
|
1 699
|
1 700
|
1 731
|
|
| Stock-Based Compensation |
0
|
286
|
927
|
0
|
722
|
949
|
1 445
|
1 853
|
1 426
|
1 037
|
0
|
(165)
|
207
|
666
|
548
|
836
|
720
|
1 043
|
115
|
102
|
149
|
(378)
|
|
| Other Non-Cash Items |
10 046
|
3 024
|
27
|
71
|
875
|
1 833
|
6 076
|
3 734
|
(8 312)
|
(2 312)
|
(1 880)
|
3 125
|
16 342
|
11 898
|
9 681
|
5 231
|
7 165
|
5 955
|
(878)
|
1 625
|
(1 899)
|
(8 876)
|
|
| Cash Taxes Paid |
44
|
44
|
21
|
21
|
(35)
|
(21)
|
55
|
109
|
113
|
108
|
69
|
55
|
16
|
38
|
49
|
38
|
(67)
|
(88)
|
(317)
|
(346)
|
(232)
|
(230)
|
|
| Cash Interest Paid |
62
|
34
|
34
|
44
|
0
|
0
|
0
|
0
|
5
|
100
|
89
|
91
|
135
|
(8)
|
3
|
27
|
2 614
|
2 684
|
4 179
|
4 153
|
1 576
|
1 574
|
|
| Change in Working Capital |
(819)
|
(1 310)
|
(2 302)
|
(1 003)
|
(778)
|
(739)
|
(480)
|
(1 498)
|
1 575
|
2 382
|
229
|
558
|
(32)
|
(898)
|
(1 180)
|
5 042
|
(4 213)
|
(3 223)
|
4 655
|
(3 230)
|
4 626
|
3 023
|
|
| Cash from Operating Activities |
(3 373)
N/A
|
(3 582)
-6%
|
(5 494)
-53%
|
(5 126)
+7%
|
(5 406)
-5%
|
(6 168)
-14%
|
(6 886)
-12%
|
(10 175)
-48%
|
(11 515)
-13%
|
(12 916)
-12%
|
(13 944)
-8%
|
(13 479)
+3%
|
(13 524)
0%
|
(15 334)
-13%
|
(16 267)
-6%
|
(10 200)
+37%
|
(16 691)
-64%
|
(12 636)
+24%
|
(4 400)
+65%
|
(11 683)
-166%
|
(3 803)
+67%
|
(4 779)
-26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(573)
|
(501)
|
(751)
|
(1 240)
|
(2 319)
|
(2 151)
|
(2 117)
|
(1 957)
|
(1 057)
|
(1 089)
|
(1 051)
|
(938)
|
(627)
|
(761)
|
(805)
|
(553)
|
(565)
|
(343)
|
(280)
|
(401)
|
(370)
|
(362)
|
|
| Other Items |
(7 280)
|
(4 061)
|
5 004
|
(11 877)
|
(11 686)
|
(4 676)
|
(13 113)
|
4 458
|
(25 069)
|
(12 016)
|
(8 169)
|
(11 892)
|
21 200
|
(16 304)
|
(9 880)
|
8 552
|
3 666
|
18 542
|
15 527
|
(65)
|
(6 496)
|
(5 782)
|
|
| Cash from Investing Activities |
(7 854)
N/A
|
(4 562)
+42%
|
4 253
N/A
|
(13 117)
N/A
|
(14 004)
-7%
|
(6 827)
+51%
|
(15 230)
-123%
|
2 501
N/A
|
(26 126)
N/A
|
(13 105)
+50%
|
(9 220)
+30%
|
(12 830)
-39%
|
20 572
N/A
|
(17 065)
N/A
|
(10 685)
+37%
|
7 999
N/A
|
3 101
-61%
|
18 199
+487%
|
15 247
-16%
|
(466)
N/A
|
(6 866)
-1 374%
|
(6 144)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
19 290
|
0
|
20 887
|
21 844
|
2 554
|
4 469
|
2 871
|
1 915
|
32 186
|
30 334
|
30 334
|
30 334
|
63
|
0
|
0
|
0
|
1 994
|
15 783
|
15 783
|
15 783
|
|
| Net Issuance of Debt |
(259)
|
(201)
|
(317)
|
(414)
|
(555)
|
12 734
|
48 349
|
48 284
|
48 259
|
8 849
|
(26 818)
|
(26 965)
|
(27 010)
|
(1 097)
|
(1 639)
|
(7 916)
|
(7 331)
|
(7 344)
|
(12 998)
|
(6 680)
|
(1 341)
|
(1 320)
|
|
| Other |
1 990
|
200
|
0
|
216
|
0
|
12 528
|
(197)
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
11 752
N/A
|
8 999
-23%
|
18 973
+111%
|
18 946
0%
|
20 332
+7%
|
46 889
+131%
|
50 705
+8%
|
52 537
+4%
|
50 933
-3%
|
(1 945)
N/A
|
5 368
N/A
|
3 372
-37%
|
3 324
-1%
|
29 237
+779%
|
(1 575)
N/A
|
(7 916)
-402%
|
(7 331)
+7%
|
(7 344)
0%
|
(11 011)
-50%
|
9 094
N/A
|
14 433
+59%
|
14 455
+0%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
6
|
(3)
|
(4)
|
(6)
|
(4)
|
17
|
23
|
18
|
73
|
117
|
(44)
|
(28)
|
(78)
|
(143)
|
(3)
|
(14)
|
(23)
|
(22)
|
(188)
|
(191)
|
(357)
|
(364)
|
|
| Net Change in Cash |
532
N/A
|
853
+60%
|
17 728
+1 980%
|
697
-96%
|
917
+32%
|
33 911
+3 596%
|
28 612
-16%
|
44 881
+57%
|
13 366
-70%
|
(27 848)
N/A
|
(17 840)
+36%
|
(22 966)
-29%
|
10 295
N/A
|
(3 305)
N/A
|
(28 531)
-763%
|
(10 131)
+64%
|
(20 944)
-107%
|
(1 803)
+91%
|
(352)
+80%
|
(3 245)
-821%
|
3 407
N/A
|
3 169
-7%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(3 946)
N/A
|
(4 082)
-3%
|
(6 244)
-53%
|
(6 367)
-2%
|
(7 725)
-21%
|
(8 318)
-8%
|
(9 003)
-8%
|
(12 133)
-35%
|
(12 572)
-4%
|
(14 005)
-11%
|
(14 995)
-7%
|
(14 417)
+4%
|
(14 151)
+2%
|
(16 095)
-14%
|
(17 073)
-6%
|
(10 753)
+37%
|
(17 256)
-60%
|
(12 979)
+25%
|
(4 680)
+64%
|
(12 084)
-158%
|
(4 173)
+65%
|
(5 141)
-23%
|
|