C&C International Co Ltd
KOSDAQ:352480
Cash Flow Statement
Cash Flow Statement
C&C International Co Ltd
| 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 |
(7 549)
|
(4 796)
|
(5 910)
|
(5 447)
|
11 971
|
17 831
|
16 460
|
20 351
|
24 783
|
23 425
|
31 414
|
36 152
|
45 127
|
38 044
|
32 444
|
25 172
|
8 603
|
15 893
|
|
| Depreciation & Amortization |
3 916
|
5 179
|
4 754
|
5 201
|
5 366
|
5 437
|
5 418
|
5 403
|
5 522
|
6 368
|
7 073
|
7 919
|
8 847
|
9 123
|
9 769
|
9 773
|
9 681
|
9 625
|
|
| Other Non-Cash Items |
13 166
|
12 549
|
8 903
|
9 651
|
(3 183)
|
(2 780)
|
1 475
|
1 382
|
4 251
|
4 846
|
2 866
|
2 457
|
(3 760)
|
2 853
|
928
|
3 127
|
12 851
|
5 986
|
|
| Cash Taxes Paid |
861
|
990
|
692
|
0
|
156
|
48
|
77
|
242
|
2 000
|
2 441
|
2 544
|
2 591
|
3 001
|
2 931
|
3 019
|
4 309
|
3 137
|
3 432
|
|
| Cash Interest Paid |
813
|
948
|
599
|
560
|
506
|
159
|
670
|
853
|
967
|
1 318
|
1 031
|
897
|
974
|
1 072
|
835
|
859
|
489
|
231
|
|
| Change in Working Capital |
(157)
|
(3 213)
|
(3 926)
|
(2 955)
|
(6 758)
|
(8 320)
|
(14 527)
|
(18 917)
|
(23 769)
|
(22 802)
|
(18 504)
|
(10 005)
|
(12 465)
|
852
|
1 063
|
(9 252)
|
86
|
(10 222)
|
|
| Cash from Operating Activities |
9 375
N/A
|
9 718
+4%
|
3 820
-61%
|
6 450
+69%
|
7 396
+15%
|
12 167
+65%
|
8 826
-27%
|
8 218
-7%
|
10 788
+31%
|
11 837
+10%
|
22 849
+93%
|
36 523
+60%
|
37 750
+3%
|
50 871
+35%
|
44 203
-13%
|
28 819
-35%
|
31 221
+8%
|
21 282
-32%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(20 286)
|
(23 473)
|
(9 866)
|
(6 897)
|
(5 093)
|
(4 055)
|
(4 469)
|
(6 210)
|
(11 026)
|
(11 671)
|
(19 820)
|
(27 886)
|
(34 187)
|
(41 955)
|
(34 335)
|
(33 030)
|
(23 348)
|
(17 241)
|
|
| Other Items |
(12 883)
|
(16 001)
|
(33 693)
|
(32 195)
|
12 170
|
24 936
|
38 842
|
40 606
|
12 066
|
9 684
|
(17 926)
|
(16 789)
|
(8 006)
|
(23 405)
|
(15 549)
|
(16 560)
|
(16 867)
|
(9 284)
|
|
| Cash from Investing Activities |
(33 170)
N/A
|
(39 474)
-19%
|
(43 559)
-10%
|
(39 093)
+10%
|
7 077
N/A
|
20 881
+195%
|
34 373
+65%
|
34 396
+0%
|
1 039
-97%
|
(1 987)
N/A
|
(37 746)
-1 800%
|
(44 675)
-18%
|
(42 193)
+6%
|
(65 360)
-55%
|
(49 884)
+24%
|
(49 590)
+1%
|
(40 216)
+19%
|
(26 525)
+34%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
43 180
|
42 737
|
42 737
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3 031
|
(3 275)
|
(7 203)
|
(8 921)
|
(8 671)
|
(1 834)
|
(5 005)
|
(3 305)
|
(3 945)
|
(4 978)
|
28 107
|
27 800
|
32 451
|
33 918
|
4 600
|
4 512
|
40
|
(1 470)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 997)
|
(9 997)
|
|
| Other |
(2 799)
|
(2 832)
|
(3 037)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
43 412
N/A
|
36 630
-16%
|
32 497
-11%
|
30 778
-5%
|
(9 147)
N/A
|
(1 834)
+80%
|
(5 005)
-173%
|
(3 305)
+34%
|
(3 945)
-19%
|
(4 978)
-26%
|
28 107
N/A
|
27 800
-1%
|
32 451
+17%
|
33 918
+5%
|
4 600
-86%
|
4 512
-2%
|
(9 957)
N/A
|
(11 467)
-15%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(858)
|
(434)
|
826
|
461
|
889
|
1 519
|
713
|
625
|
353
|
(352)
|
138
|
699
|
133
|
(1 299)
|
647
|
455
|
(689)
|
1 562
|
|
| Net Change in Cash |
18 760
N/A
|
6 440
-66%
|
(6 416)
N/A
|
(1 403)
+78%
|
6 215
N/A
|
32 733
+427%
|
38 906
+19%
|
39 934
+3%
|
8 235
-79%
|
4 520
-45%
|
13 348
+195%
|
20 346
+52%
|
28 142
+38%
|
18 129
-36%
|
(434)
N/A
|
(15 804)
-3 543%
|
(19 641)
-24%
|
(15 148)
+23%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(10 911)
N/A
|
(13 755)
-26%
|
(6 046)
+56%
|
(447)
+93%
|
2 303
N/A
|
8 112
+252%
|
4 357
-46%
|
2 009
-54%
|
(238)
N/A
|
166
N/A
|
3 029
+1 721%
|
8 636
+185%
|
3 563
-59%
|
8 916
+150%
|
9 869
+11%
|
(4 211)
N/A
|
7 873
N/A
|
4 041
-49%
|
|