GeneSystem Co Ltd
KOSDAQ:363250
Cash Flow Statement
Cash Flow Statement
GeneSystem Co Ltd
| 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 |
(1 327)
|
2 264
|
1 386
|
3 551
|
2 061
|
(122)
|
(2 922)
|
(8 996)
|
(10 585)
|
(10 946)
|
(11 266)
|
(8 059)
|
(8 219)
|
(8 373)
|
(8 111)
|
(9 529)
|
(9 131)
|
(9 402)
|
(9 577)
|
|
| Depreciation & Amortization |
323
|
283
|
293
|
308
|
324
|
352
|
0
|
386
|
584
|
590
|
694
|
545
|
756
|
965
|
1 174
|
1 242
|
1 213
|
1 244
|
1 229
|
|
| Stock-Based Compensation |
241
|
80
|
0
|
80
|
81
|
107
|
134
|
80
|
106
|
107
|
107
|
107
|
107
|
93
|
78
|
64
|
50
|
89
|
128
|
|
| Other Non-Cash Items |
6 477
|
1 762
|
1 436
|
(638)
|
(426)
|
(522)
|
257
|
3 469
|
3 673
|
3 561
|
3 548
|
(80)
|
(624)
|
(552)
|
(791)
|
1 086
|
941
|
1 209
|
1 372
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
3
|
6
|
31
|
42
|
65
|
31
|
31
|
52
|
47
|
90
|
7
|
(11)
|
(24)
|
(30)
|
(17)
|
(21)
|
|
| Cash Interest Paid |
98
|
101
|
88
|
86
|
85
|
86
|
90
|
95
|
106
|
116
|
93
|
134
|
235
|
142
|
164
|
138
|
39
|
131
|
140
|
|
| Change in Working Capital |
(1 041)
|
1 384
|
(1 273)
|
(2 235)
|
(2 097)
|
(1 668)
|
(1 116)
|
(1 276)
|
(1 144)
|
(378)
|
(341)
|
(218)
|
(258)
|
697
|
189
|
(136)
|
(163)
|
(681)
|
(288)
|
|
| Cash from Operating Activities |
4 432
N/A
|
5 693
+28%
|
1 843
-68%
|
986
-47%
|
(137)
N/A
|
(1 959)
-1 331%
|
(3 692)
-88%
|
(6 417)
-74%
|
(7 658)
-19%
|
(7 358)
+4%
|
(7 365)
0%
|
(7 812)
-6%
|
(8 346)
-7%
|
(7 264)
+13%
|
(7 539)
-4%
|
(7 337)
+3%
|
(7 140)
+3%
|
(7 630)
-7%
|
(7 263)
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(5 933)
|
(388)
|
(593)
|
(798)
|
(714)
|
(800)
|
(472)
|
(325)
|
(283)
|
(192)
|
(231)
|
(419)
|
(434)
|
(452)
|
(431)
|
(361)
|
(428)
|
(420)
|
(506)
|
|
| Other Items |
8
|
22
|
(15 032)
|
(12 103)
|
(10 578)
|
(8 168)
|
1 796
|
(2 239)
|
(7 344)
|
(7 028)
|
(4 538)
|
333
|
9 813
|
5 215
|
9 690
|
5 933
|
1 975
|
3 778
|
3 111
|
|
| Cash from Investing Activities |
(5 925)
N/A
|
(366)
+94%
|
(15 625)
-4 170%
|
(12 901)
+17%
|
(11 292)
+12%
|
(8 969)
+21%
|
1 323
N/A
|
(2 565)
N/A
|
(7 626)
-197%
|
(7 220)
+5%
|
(4 770)
+34%
|
(85)
+98%
|
9 379
N/A
|
4 764
-49%
|
9 260
+94%
|
5 572
-40%
|
1 547
-72%
|
3 358
+117%
|
2 606
-22%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
29 161
|
27 561
|
29 655
|
0
|
2 278
|
2 278
|
224
|
0
|
179
|
179
|
242
|
242
|
(1 318)
|
(1 318)
|
(1 306)
|
0
|
160
|
160
|
|
| Net Issuance of Debt |
3 443
|
(3 215)
|
(7)
|
(37)
|
0
|
(59)
|
0
|
(71)
|
0
|
(110)
|
0
|
(88)
|
(135)
|
(164)
|
(203)
|
(406)
|
(406)
|
(659)
|
(659)
|
|
| Other |
19
|
32
|
21
|
(1 763)
|
(1 778)
|
(1 772)
|
(1 807)
|
28
|
30
|
37
|
37
|
24
|
6
|
0
|
53
|
(4)
|
(5)
|
4
|
12
|
|
| Cash from Financing Activities |
11 064
N/A
|
25 978
+135%
|
27 575
+6%
|
27 854
+1%
|
27 840
0%
|
447
-98%
|
433
-3%
|
181
-58%
|
183
+1%
|
140
-23%
|
145
+4%
|
178
+23%
|
152
-15%
|
(1 443)
N/A
|
(1 469)
-2%
|
(1 716)
-17%
|
(1 717)
0%
|
(495)
+71%
|
(487)
+2%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(377)
|
(309)
|
(39)
|
634
|
277
|
323
|
74
|
6
|
(13)
|
(48)
|
(67)
|
(29)
|
(7)
|
(7)
|
(16)
|
14
|
3
|
(2)
|
9
|
|
| Net Change in Cash |
9 194
N/A
|
30 996
+237%
|
13 754
-56%
|
16 573
+20%
|
16 687
+1%
|
(10 158)
N/A
|
(1 861)
+82%
|
(8 794)
-373%
|
(15 114)
-72%
|
(14 486)
+4%
|
(12 056)
+17%
|
(7 747)
+36%
|
1 178
N/A
|
(3 951)
N/A
|
236
N/A
|
(3 467)
N/A
|
(7 306)
-111%
|
(4 769)
+35%
|
(5 135)
-8%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(1 501)
N/A
|
5 305
N/A
|
1 250
-76%
|
187
-85%
|
(851)
N/A
|
(2 760)
-224%
|
(4 164)
-51%
|
(6 742)
-62%
|
(7 941)
-18%
|
(7 550)
+5%
|
(7 596)
-1%
|
(8 230)
-8%
|
(8 780)
-7%
|
(7 715)
+12%
|
(7 970)
-3%
|
(7 698)
+3%
|
(7 568)
+2%
|
(8 050)
-6%
|
(7 768)
+4%
|
|