Amosense Co Ltd
KOSDAQ:357580
Cash Flow Statement
Cash Flow Statement
Amosense 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 |
(16 757)
|
(17 050)
|
(10 268)
|
(8 044)
|
(7 415)
|
(5 209)
|
(3 336)
|
(2 405)
|
(905)
|
(4 480)
|
(382)
|
(1 335)
|
(1 423)
|
1 128
|
(3 802)
|
(3 555)
|
1 739
|
3 241
|
4 764
|
2 617
|
|
| Depreciation & Amortization |
2 571
|
2 615
|
2 640
|
2 808
|
3 084
|
3 371
|
3 605
|
3 762
|
3 898
|
4 007
|
3 917
|
3 964
|
3 885
|
3 908
|
4 306
|
4 623
|
4 966
|
5 143
|
5 502
|
5 837
|
|
| Other Non-Cash Items |
10 470
|
7 696
|
2 453
|
1 994
|
4 224
|
4 548
|
3 987
|
4 948
|
3 215
|
3 887
|
4 005
|
3 955
|
3 734
|
4 109
|
4 465
|
5 688
|
5 512
|
5 364
|
6 315
|
6 794
|
|
| Cash Taxes Paid |
6
|
15
|
3
|
3
|
4
|
1
|
7
|
10
|
17
|
33
|
24
|
41
|
1 127
|
1 181
|
1 121
|
1 034
|
(52)
|
(120)
|
(66)
|
10
|
|
| Cash Interest Paid |
917
|
884
|
852
|
847
|
831
|
817
|
817
|
816
|
869
|
945
|
1 002
|
1 070
|
1 167
|
1 266
|
1 413
|
1 585
|
1 732
|
1 835
|
1 969
|
2 204
|
|
| Change in Working Capital |
1 392
|
1 056
|
(4 507)
|
(6 930)
|
(10 717)
|
(10 933)
|
(9 416)
|
(11 742)
|
(9 142)
|
(6 471)
|
(7 036)
|
(10 195)
|
(12 561)
|
(23 874)
|
(21 428)
|
(13 289)
|
(12 711)
|
(1 198)
|
(4 794)
|
401
|
|
| Cash from Operating Activities |
(2 324)
N/A
|
(5 684)
-145%
|
(9 682)
-70%
|
(10 172)
-5%
|
(10 824)
-6%
|
(8 223)
+24%
|
(5 161)
+37%
|
(5 437)
-5%
|
(2 933)
+46%
|
(3 057)
-4%
|
504
N/A
|
(3 611)
N/A
|
(6 364)
-76%
|
(14 728)
-131%
|
(16 459)
-12%
|
(6 533)
+60%
|
(494)
+92%
|
12 551
N/A
|
11 786
-6%
|
15 649
+33%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(4 575)
|
(4 702)
|
(5 853)
|
(7 736)
|
(9 152)
|
(9 224)
|
(9 402)
|
(9 004)
|
(7 454)
|
(7 521)
|
(6 741)
|
(6 527)
|
(8 682)
|
(10 502)
|
(12 125)
|
(12 562)
|
(10 432)
|
(7 460)
|
(5 916)
|
(4 920)
|
|
| Other Items |
1 316
|
1 035
|
114
|
(1 137)
|
(1 139)
|
(1 017)
|
(904)
|
(9 675)
|
(10 348)
|
(10 491)
|
(10 474)
|
4 353
|
10 846
|
10 770
|
10 886
|
3 150
|
(6 904)
|
(10 586)
|
(11 591)
|
(8 664)
|
|
| Cash from Investing Activities |
(3 259)
N/A
|
(3 666)
-13%
|
(5 738)
-57%
|
(8 873)
-55%
|
(10 291)
-16%
|
(10 242)
+0%
|
(10 306)
-1%
|
(18 679)
-81%
|
(17 802)
+5%
|
(18 011)
-1%
|
(17 216)
+4%
|
(2 174)
+87%
|
2 164
N/A
|
268
-88%
|
(1 240)
N/A
|
(9 413)
-659%
|
(17 336)
-84%
|
(18 047)
-4%
|
(17 506)
+3%
|
(13 584)
+22%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
28 019
|
28 019
|
28 019
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2 193
|
1 166
|
304
|
(4 582)
|
(8 043)
|
(7 408)
|
12 346
|
12 153
|
13 400
|
14 671
|
(1 869)
|
726
|
6 738
|
11 978
|
12 369
|
13 841
|
11 218
|
6 388
|
20 895
|
10 422
|
|
| Other |
124
|
34
|
151
|
151
|
112
|
184
|
233
|
191
|
134
|
79
|
113
|
117
|
68
|
115
|
16
|
14
|
118
|
133
|
134
|
229
|
|
| Cash from Financing Activities |
2 317
N/A
|
1 200
-48%
|
28 474
+2 272%
|
23 588
-17%
|
20 088
-15%
|
20 795
+4%
|
12 579
-40%
|
12 344
-2%
|
13 535
+10%
|
14 750
+9%
|
(1 755)
N/A
|
843
N/A
|
6 806
+707%
|
12 093
+78%
|
12 385
+2%
|
13 855
+12%
|
11 336
-18%
|
6 521
-42%
|
21 029
+223%
|
10 651
-49%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
(3 265)
N/A
|
(8 149)
-150%
|
13 054
N/A
|
4 543
-65%
|
(1 028)
N/A
|
2 330
N/A
|
(2 888)
N/A
|
(11 772)
-308%
|
(7 200)
+39%
|
(6 318)
+12%
|
(18 466)
-192%
|
(4 942)
+73%
|
2 606
N/A
|
(2 367)
N/A
|
(5 314)
-124%
|
(2 090)
+61%
|
(6 494)
-211%
|
1 025
N/A
|
15 309
+1 393%
|
12 717
-17%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(6 899)
N/A
|
(10 385)
-51%
|
(15 535)
-50%
|
(17 908)
-15%
|
(19 976)
-12%
|
(17 447)
+13%
|
(14 563)
+17%
|
(14 441)
+1%
|
(10 387)
+28%
|
(10 578)
-2%
|
(6 237)
+41%
|
(10 138)
-63%
|
(15 046)
-48%
|
(25 231)
-68%
|
(28 584)
-13%
|
(19 095)
+33%
|
(10 926)
+43%
|
5 091
N/A
|
5 870
+15%
|
10 730
+83%
|
|