ITEyes Inc
KOSDAQ:372800
Cash Flow Statement
Cash Flow Statement
ITEyes Inc
| 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 |
5 161
|
2 437
|
(2 610)
|
(2 703)
|
(4 828)
|
(2 756)
|
(10 008)
|
(14 303)
|
(13 521)
|
(12 642)
|
(7 098)
|
(3 844)
|
(1 376)
|
(3 553)
|
1 241
|
(1 865)
|
(7 255)
|
(5 564)
|
|
| Depreciation & Amortization |
358
|
540
|
576
|
698
|
759
|
742
|
777
|
796
|
838
|
893
|
889
|
881
|
859
|
889
|
946
|
1 012
|
1 082
|
1 220
|
|
| Stock-Based Compensation |
0
|
0
|
1 998
|
2 087
|
2 297
|
2 510
|
724
|
842
|
822
|
489
|
358
|
0
|
0
|
0
|
0
|
44
|
68
|
108
|
|
| Other Non-Cash Items |
2 428
|
4 413
|
2 871
|
3 110
|
985
|
(2 409)
|
75
|
(181)
|
1 126
|
1 801
|
1 279
|
671
|
(721)
|
181
|
(1 694)
|
639
|
6 085
|
5 931
|
|
| Cash Taxes Paid |
351
|
368
|
350
|
236
|
153
|
(16)
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
25
|
(53)
|
(17)
|
|
| Cash Interest Paid |
79
|
88
|
56
|
210
|
52
|
57
|
49
|
(80)
|
104
|
131
|
179
|
203
|
207
|
208
|
288
|
292
|
310
|
329
|
|
| Change in Working Capital |
(7 902)
|
(10 191)
|
(8 746)
|
(10 741)
|
(8 777)
|
(5 855)
|
3 122
|
11 237
|
7 991
|
5 674
|
939
|
(271)
|
(1 810)
|
(4 010)
|
8 666
|
5 104
|
2 107
|
6 670
|
|
| Cash from Operating Activities |
45
N/A
|
(2 801)
N/A
|
(7 909)
-182%
|
(9 635)
-22%
|
(11 860)
-23%
|
(10 278)
+13%
|
(6 034)
+41%
|
(2 450)
+59%
|
(3 566)
-46%
|
(4 273)
-20%
|
(3 990)
+7%
|
(2 563)
+36%
|
(3 049)
-19%
|
(6 492)
-113%
|
9 160
N/A
|
4 890
-47%
|
2 020
-59%
|
8 257
+309%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(325)
|
(541)
|
(389)
|
(720)
|
(696)
|
(650)
|
(1 058)
|
(757)
|
(832)
|
(704)
|
(421)
|
(332)
|
(234)
|
(384)
|
(1 159)
|
(1 185)
|
(1 186)
|
(1 003)
|
|
| Other Items |
(508)
|
(863)
|
(5 837)
|
(11 602)
|
(11 857)
|
(9 642)
|
(3 493)
|
934
|
1 989
|
(8 347)
|
(8 906)
|
(9 165)
|
(8 847)
|
4 445
|
(9 214)
|
(537)
|
(1 581)
|
(2 391)
|
|
| Cash from Investing Activities |
(832)
N/A
|
(1 403)
-69%
|
(6 226)
-344%
|
(12 322)
-98%
|
(12 552)
-2%
|
(10 293)
+18%
|
(4 551)
+56%
|
177
N/A
|
1 157
+553%
|
(9 051)
N/A
|
(9 327)
-3%
|
(9 497)
-2%
|
(9 081)
+4%
|
4 060
N/A
|
(10 373)
N/A
|
(1 722)
+83%
|
(2 767)
-61%
|
(3 394)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1 988
|
23 719
|
0
|
0
|
0
|
0
|
(649)
|
(1 119)
|
(1 151)
|
(1 151)
|
0
|
(32)
|
0
|
0
|
0
|
105
|
105
|
|
| Net Issuance of Debt |
(2 614)
|
(1 809)
|
414
|
(512)
|
(673)
|
(1 575)
|
(522)
|
671
|
1 221
|
13 696
|
12 714
|
12 418
|
12 036
|
(488)
|
(549)
|
(4 519)
|
(14)
|
(4 934)
|
|
| Other |
0
|
10
|
0
|
0
|
0
|
0
|
770
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(626)
N/A
|
189
N/A
|
24 133
+12 667%
|
23 207
-4%
|
23 046
-1%
|
22 134
-4%
|
248
-99%
|
793
+220%
|
873
+10%
|
13 316
+1 426%
|
11 563
-13%
|
11 916
+3%
|
12 005
+1%
|
(458)
N/A
|
(519)
-13%
|
(4 489)
-765%
|
121
N/A
|
(4 829)
N/A
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(82)
|
(70)
|
(3)
|
(39)
|
30
|
114
|
67
|
64
|
12
|
(85)
|
7
|
(4)
|
(8)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
(1 495)
N/A
|
(4 085)
-173%
|
9 995
N/A
|
1 211
-88%
|
(1 336)
N/A
|
1 677
N/A
|
(10 270)
N/A
|
(1 417)
+86%
|
(1 525)
-8%
|
(94)
+94%
|
(1 747)
-1 753%
|
(147)
+92%
|
(134)
+9%
|
(2 897)
-2 069%
|
(1 733)
+40%
|
(1 321)
+24%
|
(627)
+53%
|
33
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(280)
N/A
|
(3 341)
-1 095%
|
(8 297)
-148%
|
(10 355)
-25%
|
(12 556)
-21%
|
(10 928)
+13%
|
(7 091)
+35%
|
(3 208)
+55%
|
(4 398)
-37%
|
(4 977)
-13%
|
(4 411)
+11%
|
(2 895)
+34%
|
(3 283)
-13%
|
(6 877)
-109%
|
8 001
N/A
|
3 705
-54%
|
834
-77%
|
7 254
+770%
|
|