CKH Food & Health Ltd
KOSDAQ:900120
Cash Flow Statement
Cash Flow Statement
CKH Food & Health Ltd
| Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
428
|
371
|
442
|
484
|
507
|
514
|
542
|
534
|
534
|
587
|
513
|
474
|
488
|
496
|
523
|
509
|
522
|
535
|
539
|
573
|
551
|
517
|
465
|
396
|
326
|
237
|
162
|
30
|
(133)
|
(293)
|
(425)
|
(440)
|
(435)
|
(400)
|
(394)
|
(425)
|
(402)
|
(384)
|
(366)
|
(580)
|
(489)
|
(413)
|
(328)
|
30
|
16
|
26
|
36
|
32
|
51
|
18
|
8
|
40
|
66
|
93
|
112
|
159
|
154
|
149
|
127
|
71
|
|
| Depreciation & Amortization |
10
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
8
|
8
|
6
|
8
|
8
|
8
|
10
|
10
|
11
|
12
|
12
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
43
|
61
|
78
|
94
|
80
|
90
|
103
|
117
|
127
|
130
|
130
|
129
|
129
|
129
|
129
|
128
|
128
|
133
|
127
|
126
|
125
|
118
|
124
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
24
|
30
|
36
|
16
|
33
|
28
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Other Non-Cash Items |
8
|
102
|
56
|
(5)
|
7
|
13
|
24
|
49
|
55
|
(8)
|
54
|
62
|
60
|
62
|
70
|
67
|
66
|
64
|
62
|
61
|
60
|
73
|
65
|
77
|
78
|
74
|
81
|
84
|
90
|
89
|
94
|
77
|
73
|
70
|
63
|
66
|
61
|
23
|
9
|
231
|
217
|
237
|
239
|
4
|
6
|
7
|
7
|
9
|
8
|
6
|
5
|
2
|
2
|
2
|
(19)
|
(54)
|
(56)
|
(58)
|
(35)
|
(20)
|
|
| Cash Taxes Paid |
74
|
133
|
170
|
126
|
181
|
142
|
133
|
163
|
151
|
163
|
139
|
140
|
134
|
139
|
175
|
155
|
148
|
148
|
146
|
143
|
151
|
146
|
139
|
123
|
104
|
84
|
62
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
2
|
2
|
2
|
4
|
0
|
0
|
0
|
5
|
0
|
43
|
6
|
12
|
12
|
(25)
|
13
|
9
|
12
|
12
|
10
|
12
|
9
|
11
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(230)
|
(273)
|
(329)
|
(81)
|
(171)
|
(141)
|
(68)
|
(265)
|
(209)
|
(232)
|
(271)
|
(162)
|
(195)
|
(116)
|
(114)
|
(108)
|
(132)
|
(159)
|
(148)
|
(117)
|
(138)
|
(125)
|
(54)
|
(147)
|
30
|
60
|
35
|
198
|
119
|
124
|
122
|
14
|
(34)
|
(44)
|
(56)
|
6
|
35
|
17
|
53
|
9
|
(44)
|
(45)
|
(72)
|
(86)
|
(2)
|
25
|
14
|
16
|
2
|
29
|
30
|
5
|
3
|
5
|
10
|
(3)
|
16
|
14
|
14
|
38
|
|
| Cash from Operating Activities |
215
N/A
|
210
-3%
|
178
-15%
|
407
+129%
|
351
-14%
|
394
+12%
|
506
+28%
|
325
-36%
|
387
+19%
|
354
-8%
|
301
-15%
|
382
+27%
|
361
-5%
|
450
+25%
|
489
+9%
|
478
-2%
|
467
-2%
|
452
-3%
|
465
+3%
|
528
+13%
|
484
-8%
|
477
-1%
|
488
+2%
|
339
-31%
|
446
+32%
|
383
-14%
|
289
-24%
|
324
+12%
|
87
-73%
|
(70)
N/A
|
(200)
-186%
|
(339)
-70%
|
(386)
-14%
|
(365)
+5%
|
(379)
-4%
|
(345)
+9%
|
(297)
+14%
|
(301)
-1%
|
(243)
+19%
|
(261)
-8%
|
(222)
+15%
|
(141)
+37%
|
(70)
+50%
|
50
N/A
|
138
+176%
|
185
+35%
|
186
+1%
|
187
+0%
|
191
+2%
|
182
-5%
|
172
-5%
|
175
+1%
|
199
+14%
|
228
+15%
|
236
+3%
|
229
-3%
|
239
+4%
|
229
-4%
|
224
-2%
|
213
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(20)
|
(15)
|
(15)
|
0
|
(28)
|
(69)
|
(42)
|
(50)
|
(32)
|
9
|
(19)
|
(27)
|
(32)
|
(35)
|
(36)
|
(21)
|
(12)
|
(7)
|
(5)
|
(4)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(387)
|
(672)
|
(942)
|
(1 559)
|
(1 172)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Items |
(32)
|
(310)
|
(310)
|
(446)
|
(478)
|
(225)
|
(59)
|
(33)
|
0
|
(44)
|
(136)
|
6
|
7
|
79
|
5
|
5
|
6
|
(193)
|
8
|
(165)
|
(165)
|
34
|
(371)
|
(199)
|
(199)
|
(198)
|
8
|
8
|
8
|
(493)
|
(493)
|
(994)
|
(995)
|
(487)
|
(488)
|
119
|
119
|
1 017
|
1 018
|
911
|
911
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
87
|
87
|
87
|
87
|
1
|
1
|
|
| Cash from Investing Activities |
(53)
N/A
|
(330)
-519%
|
(325)
+2%
|
(462)
-42%
|
(494)
-7%
|
(252)
+49%
|
(128)
+49%
|
(75)
+42%
|
(51)
+33%
|
(76)
-50%
|
(127)
-67%
|
(12)
+90%
|
(19)
-56%
|
48
N/A
|
(30)
N/A
|
(31)
-2%
|
(16)
+50%
|
(204)
-1 218%
|
1
N/A
|
(170)
N/A
|
(169)
+0%
|
33
N/A
|
(371)
N/A
|
(200)
+46%
|
(200)
+0%
|
(200)
+0%
|
6
N/A
|
7
+14%
|
7
+4%
|
(493)
N/A
|
(494)
0%
|
(994)
-101%
|
(995)
0%
|
(487)
+51%
|
(488)
0%
|
119
N/A
|
119
0%
|
1 017
+757%
|
1 018
+0%
|
524
-49%
|
239
-54%
|
(938)
N/A
|
(1 556)
-66%
|
(1 170)
+25%
|
(886)
+24%
|
(616)
+30%
|
1
N/A
|
1
+19%
|
1
+21%
|
1
+5%
|
(0)
N/A
|
(0)
+25%
|
(0)
-7%
|
(0)
+39%
|
87
N/A
|
87
0%
|
87
+0%
|
87
0%
|
1
-99%
|
1
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
348
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
4
|
2
|
2
|
2
|
2
|
4
|
5
|
5
|
8
|
5
|
4
|
3
|
(0)
|
3
|
4
|
5
|
5
|
1
|
0
|
1
|
1
|
1
|
3
|
2
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
1
|
2
|
|
| Cash Paid for Dividends |
0
|
0
|
(7)
|
(24)
|
(27)
|
(27)
|
(36)
|
(19)
|
(29)
|
(44)
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(5)
|
20
|
(2)
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
(43)
|
(6)
|
(12)
|
(12)
|
25
|
(13)
|
(9)
|
(12)
|
(12)
|
(10)
|
(12)
|
(9)
|
(11)
|
(8)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
5
|
6
|
6
|
6
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
465
N/A
|
2
-100%
|
(75)
N/A
|
(80)
-7%
|
(27)
+66%
|
(36)
-31%
|
329
N/A
|
316
-4%
|
304
-4%
|
310
+2%
|
(34)
N/A
|
(22)
+35%
|
(12)
+44%
|
(3)
+74%
|
(13)
-308%
|
(9)
+33%
|
(12)
-33%
|
(12)
0%
|
(10)
+14%
|
(12)
-22%
|
(9)
+25%
|
(11)
-19%
|
(8)
+25%
|
0
N/A
|
(2)
N/A
|
(0)
+94%
|
2
N/A
|
3
+22%
|
2
-22%
|
2
-1%
|
2
-31%
|
2
+8%
|
2
+2%
|
4
+133%
|
5
+27%
|
5
+1%
|
8
+54%
|
5
-33%
|
4
-24%
|
3
-17%
|
(0)
N/A
|
3
N/A
|
4
+27%
|
10
+144%
|
11
+1%
|
7
-35%
|
6
-12%
|
1
-83%
|
7
+533%
|
6
-4%
|
8
+27%
|
12
+53%
|
4
-68%
|
3
-34%
|
1
-49%
|
(4)
N/A
|
5
N/A
|
6
+35%
|
7
+12%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
626
N/A
|
345
-45%
|
(145)
N/A
|
(129)
+11%
|
(222)
-72%
|
115
N/A
|
340
+196%
|
579
+70%
|
652
+13%
|
582
-11%
|
485
-17%
|
336
-31%
|
320
-5%
|
486
+52%
|
455
-6%
|
434
-5%
|
443
+2%
|
236
-47%
|
454
+92%
|
347
-24%
|
302
-13%
|
501
+66%
|
106
-79%
|
131
+24%
|
242
+85%
|
181
-25%
|
295
+63%
|
333
+13%
|
97
-71%
|
(561)
N/A
|
(691)
-23%
|
(1 331)
-93%
|
(1 379)
-4%
|
(850)
+38%
|
(863)
-1%
|
(222)
+74%
|
(174)
+22%
|
724
N/A
|
780
+8%
|
266
-66%
|
20
-92%
|
(1 079)
N/A
|
(1 623)
-50%
|
(1 116)
+31%
|
(738)
+34%
|
(421)
+43%
|
194
N/A
|
193
0%
|
193
0%
|
190
-1%
|
179
-6%
|
182
+2%
|
210
+16%
|
231
+10%
|
324
+41%
|
317
-2%
|
322
+2%
|
321
-1%
|
231
-28%
|
220
-5%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
215
N/A
|
190
-12%
|
163
-14%
|
392
+140%
|
351
-10%
|
366
+4%
|
437
+19%
|
283
-35%
|
337
+19%
|
323
-4%
|
310
-4%
|
364
+17%
|
335
-8%
|
419
+25%
|
454
+8%
|
442
-3%
|
446
+1%
|
441
-1%
|
458
+4%
|
523
+14%
|
480
-8%
|
476
-1%
|
487
+2%
|
337
-31%
|
444
+32%
|
381
-14%
|
288
-24%
|
323
+12%
|
87
-73%
|
(70)
N/A
|
(200)
-186%
|
(339)
-70%
|
(386)
-14%
|
(365)
+5%
|
(379)
-4%
|
(346)
+9%
|
(298)
+14%
|
(301)
-1%
|
(243)
+19%
|
(648)
-167%
|
(894)
-38%
|
(1 083)
-21%
|
(1 629)
-50%
|
(1 122)
+31%
|
138
N/A
|
185
+35%
|
186
+1%
|
187
+0%
|
191
+2%
|
182
-5%
|
172
-5%
|
175
+1%
|
199
+14%
|
228
+15%
|
236
+3%
|
229
-3%
|
239
+4%
|
229
-4%
|
224
-2%
|
212
-5%
|
|