Curacle Co Ltd
KOSDAQ:365270
Cash Flow Statement
Cash Flow Statement
Curacle Co Ltd
| Mar-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 |
(27 890)
|
(18 904)
|
(6 678)
|
(6 298)
|
(9 595)
|
(4 621)
|
(11 406)
|
(11 708)
|
(8 482)
|
(10 598)
|
(11 586)
|
(12 144)
|
(15 819)
|
(16 492)
|
(14 886)
|
(16 114)
|
(18 685)
|
(17 498)
|
|
| Depreciation & Amortization |
334
|
366
|
382
|
427
|
519
|
449
|
503
|
523
|
593
|
635
|
643
|
652
|
654
|
662
|
667
|
655
|
643
|
631
|
|
| Stock-Based Compensation |
461
|
995
|
1 337
|
999
|
1 461
|
1 538
|
1 706
|
1 981
|
1 921
|
1 817
|
1 692
|
1 606
|
1 305
|
988
|
643
|
271
|
171
|
86
|
|
| Other Non-Cash Items |
20 933
|
9 624
|
1 191
|
396
|
1 277
|
631
|
1 592
|
2 432
|
2 088
|
2 523
|
3 238
|
3 362
|
2 884
|
3 342
|
3 604
|
3 685
|
4 747
|
4 035
|
|
| Cash Taxes Paid |
6
|
(4)
|
(23)
|
(20)
|
(28)
|
47
|
(13)
|
94
|
(10)
|
(35)
|
41
|
39
|
44
|
27
|
43
|
42
|
10
|
(3)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
58
|
122
|
195
|
290
|
283
|
383
|
384
|
434
|
0
|
402
|
458
|
404
|
501
|
418
|
409
|
|
| Change in Working Capital |
701
|
(755)
|
1 263
|
261
|
(848)
|
4 773
|
(1 926)
|
(3 015)
|
(4 633)
|
(9 355)
|
(1 689)
|
975
|
5 321
|
4 755
|
1 107
|
512
|
1 229
|
366
|
|
| Cash from Operating Activities |
(5 922)
N/A
|
(9 669)
-63%
|
(3 842)
+60%
|
(5 215)
-36%
|
(8 647)
-66%
|
1 232
N/A
|
(11 237)
N/A
|
(11 768)
-5%
|
(10 434)
+11%
|
(16 795)
-61%
|
(9 393)
+44%
|
(7 155)
+24%
|
(6 960)
+3%
|
(7 732)
-11%
|
(9 508)
-23%
|
(11 263)
-18%
|
(12 067)
-7%
|
(12 465)
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(337)
|
(309)
|
(17 555)
|
(18 606)
|
(20 367)
|
(20 542)
|
(3 546)
|
(2 544)
|
(818)
|
(498)
|
(129)
|
(97)
|
(74)
|
(209)
|
(318)
|
(296)
|
(283)
|
(171)
|
|
| Other Items |
5 885
|
(37 326)
|
(30 558)
|
(30 463)
|
(27 149)
|
10 057
|
11 982
|
11 948
|
12 628
|
2 716
|
(5 907)
|
(1 450)
|
(9 408)
|
3 570
|
289
|
(2 836)
|
26 119
|
6 029
|
|
| Cash from Investing Activities |
5 548
N/A
|
(37 636)
N/A
|
(48 113)
-28%
|
(49 069)
-2%
|
(47 516)
+3%
|
(10 486)
+78%
|
8 436
N/A
|
9 403
+11%
|
11 811
+26%
|
2 218
-81%
|
(6 036)
N/A
|
(1 547)
+74%
|
(9 482)
-513%
|
3 361
N/A
|
(29)
N/A
|
(3 132)
-10 571%
|
25 835
N/A
|
5 858
-77%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
52 805
|
51 754
|
0
|
52 301
|
3 547
|
736
|
747
|
245
|
245
|
56
|
0
|
114
|
115
|
115
|
0
|
0
|
21 349
|
|
| Net Issuance of Debt |
(96)
|
(122)
|
7 897
|
7 881
|
7 873
|
7 914
|
(74)
|
(49)
|
(253)
|
19 749
|
19 748
|
19 748
|
19 948
|
(55)
|
(55)
|
(57)
|
(14 045)
|
(14 047)
|
|
| Other |
(37)
|
(37)
|
(2 824)
|
(2 813)
|
(2 813)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
3 919
N/A
|
52 646
+1 243%
|
56 826
+8%
|
56 822
0%
|
57 361
+1%
|
8 630
-85%
|
662
-92%
|
681
+3%
|
(25)
N/A
|
19 994
N/A
|
19 804
-1%
|
19 793
0%
|
20 062
+1%
|
60
-100%
|
59
-1%
|
57
-3%
|
(14 049)
N/A
|
7 299
N/A
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
12
|
0
|
28
|
135
|
373
|
843
|
209
|
220
|
(25)
|
(328)
|
(45)
|
33
|
421
|
206
|
619
|
418
|
(2)
|
59
|
|
| Net Change in Cash |
3 557
N/A
|
5 341
+50%
|
4 900
-8%
|
2 674
-45%
|
1 570
-41%
|
219
-86%
|
(1 931)
N/A
|
(1 463)
+24%
|
1 326
N/A
|
5 089
+284%
|
4 330
-15%
|
11 124
+157%
|
4 041
-64%
|
(4 104)
N/A
|
(8 859)
-116%
|
(13 920)
-57%
|
(283)
+98%
|
750
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(6 259)
N/A
|
(9 979)
-59%
|
(21 397)
-114%
|
(23 820)
-11%
|
(29 015)
-22%
|
(19 311)
+33%
|
(14 783)
+23%
|
(14 312)
+3%
|
(11 251)
+21%
|
(17 293)
-54%
|
(9 522)
+45%
|
(7 252)
+24%
|
(7 034)
+3%
|
(7 940)
-13%
|
(9 826)
-24%
|
(11 559)
-18%
|
(12 350)
-7%
|
(12 636)
-2%
|
|