Great Rich Technologies Ltd
KOSDAQ:900290
Cash Flow Statement
Cash Flow Statement
Great Rich Technologies Ltd
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
201
|
206
|
269
|
290
|
287
|
298
|
306
|
307
|
313
|
322
|
339
|
365
|
391
|
407
|
393
|
352
|
303
|
270
|
240
|
263
|
257
|
252
|
212
|
181
|
234
|
249
|
323
|
346
|
70
|
140
|
204
|
600
|
573
|
548
|
536
|
496
|
551
|
|
| Depreciation & Amortization |
16
|
24
|
34
|
44
|
55
|
59
|
62
|
63
|
66
|
68
|
67
|
69
|
70
|
72
|
70
|
71
|
69
|
71
|
72
|
74
|
83
|
82
|
84
|
81
|
71
|
69
|
69
|
49
|
53
|
133
|
227
|
358
|
384
|
380
|
385
|
389
|
395
|
|
| Other Non-Cash Items |
90
|
90
|
64
|
70
|
73
|
76
|
81
|
73
|
75
|
72
|
72
|
78
|
79
|
80
|
91
|
83
|
98
|
93
|
74
|
75
|
74
|
72
|
82
|
54
|
50
|
58
|
107
|
100
|
40
|
18
|
89
|
231
|
224
|
244
|
259
|
214
|
200
|
|
| Cash Taxes Paid |
62
|
56
|
50
|
54
|
54
|
54
|
24
|
57
|
57
|
58
|
90
|
62
|
66
|
72
|
74
|
73
|
67
|
61
|
58
|
44
|
54
|
53
|
55
|
59
|
58
|
59
|
66
|
69
|
3
|
9
|
27
|
98
|
98
|
109
|
108
|
104
|
117
|
|
| Change in Working Capital |
(54)
|
(32)
|
(73)
|
(67)
|
(368)
|
(345)
|
(372)
|
(376)
|
(96)
|
(107)
|
(128)
|
(140)
|
(156)
|
(158)
|
(49)
|
77
|
19
|
(1)
|
84
|
(5)
|
(81)
|
36
|
(262)
|
(140)
|
(244)
|
(287)
|
(170)
|
(227)
|
(349)
|
(261)
|
(640)
|
(988)
|
(797)
|
(943)
|
(1 003)
|
(638)
|
(657)
|
|
| Cash from Operating Activities |
253
N/A
|
288
+14%
|
294
+2%
|
337
+14%
|
46
-86%
|
88
+89%
|
76
-13%
|
68
-11%
|
358
+428%
|
354
-1%
|
351
-1%
|
371
+6%
|
384
+4%
|
402
+5%
|
505
+26%
|
583
+15%
|
489
-16%
|
432
-11%
|
470
+9%
|
406
-14%
|
332
-18%
|
441
+33%
|
116
-74%
|
175
+52%
|
111
-37%
|
89
-20%
|
329
+270%
|
268
-19%
|
(186)
N/A
|
30
N/A
|
(120)
N/A
|
201
N/A
|
384
+91%
|
229
-40%
|
177
-22%
|
462
+161%
|
488
+6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(398)
|
(413)
|
(299)
|
(157)
|
(266)
|
(255)
|
(200)
|
(177)
|
(131)
|
(123)
|
(91)
|
(159)
|
(144)
|
(361)
|
(633)
|
(950)
|
(1 204)
|
(1 051)
|
(913)
|
(536)
|
(1 049)
|
(1 282)
|
(1 156)
|
(1 261)
|
(1 486)
|
(1 294)
|
(1 280)
|
(1 701)
|
86
|
64
|
589
|
(293)
|
(500)
|
(658)
|
(675)
|
(665)
|
(1 391)
|
|
| Other Items |
2
|
(7)
|
(3)
|
(3)
|
3
|
8
|
48
|
64
|
38
|
38
|
(6)
|
(647)
|
(619)
|
(644)
|
(681)
|
(56)
|
127
|
151
|
230
|
230
|
14
|
15
|
(14)
|
(24)
|
(272)
|
(271)
|
(30)
|
(19)
|
0
|
(204)
|
(206)
|
54
|
52
|
2
|
16
|
(9)
|
(9)
|
|
| Cash from Investing Activities |
(396)
N/A
|
(420)
-6%
|
(302)
+28%
|
(160)
+47%
|
(263)
-64%
|
(248)
+6%
|
(152)
+38%
|
(113)
+26%
|
(93)
+17%
|
(85)
+8%
|
(97)
-13%
|
(806)
-733%
|
(764)
+5%
|
(1 005)
-32%
|
(1 314)
-31%
|
(1 006)
+23%
|
(1 077)
-7%
|
(900)
+16%
|
(683)
+24%
|
(306)
+55%
|
(1 035)
-238%
|
(1 267)
-22%
|
(1 170)
+8%
|
(1 285)
-10%
|
(1 758)
-37%
|
(1 565)
+11%
|
(1 309)
+16%
|
(1 720)
-31%
|
86
N/A
|
(140)
N/A
|
383
N/A
|
(239)
N/A
|
(448)
-87%
|
(656)
-46%
|
(659)
0%
|
(674)
-2%
|
(1 400)
-108%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
484
|
484
|
484
|
0
|
0
|
0
|
0
|
0
|
0
|
1 170
|
1 170
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
0
|
907
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
506
|
0
|
0
|
0
|
301
|
0
|
|
| Net Issuance of Debt |
239
|
207
|
146
|
13
|
(96)
|
(125)
|
(217)
|
(165)
|
(93)
|
(40)
|
7
|
(31)
|
(23)
|
(33)
|
(50)
|
(64)
|
(47)
|
(23)
|
(33)
|
(11)
|
634
|
633
|
2 753
|
2 774
|
2 131
|
2 131
|
30
|
61
|
34
|
(101)
|
(187)
|
(164)
|
(200)
|
(254)
|
79
|
(176)
|
772
|
|
| Cash Paid for Dividends |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(29)
|
(29)
|
(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
|
|
| Other |
(12)
|
(13)
|
(17)
|
(19)
|
(22)
|
(23)
|
(21)
|
(15)
|
(13)
|
(11)
|
(3)
|
(5)
|
(1)
|
70
|
(6)
|
(4)
|
(8)
|
(79)
|
(5)
|
(75)
|
127
|
89
|
120
|
188
|
2
|
11
|
(28)
|
(44)
|
3
|
(14)
|
8
|
(52)
|
(53)
|
(52)
|
(80)
|
(52)
|
(42)
|
|
| Cash from Financing Activities |
227
N/A
|
194
-14%
|
612
+215%
|
478
-22%
|
365
-24%
|
336
-8%
|
(267)
N/A
|
(209)
+22%
|
(135)
+36%
|
(80)
+41%
|
4
N/A
|
1 135
+28 263%
|
1 145
+1%
|
1 207
+5%
|
1 113
-8%
|
(69)
N/A
|
(55)
+19%
|
(102)
-84%
|
(38)
+63%
|
13
N/A
|
762
+5 895%
|
1 530
+101%
|
2 874
+88%
|
2 863
0%
|
2 132
-26%
|
1 334
-37%
|
2
-100%
|
18
+1 037%
|
36
+107%
|
(108)
N/A
|
(179)
-65%
|
290
N/A
|
254
-13%
|
193
-24%
|
506
+162%
|
74
-85%
|
1 032
+1 300%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
84
N/A
|
63
-25%
|
605
+864%
|
654
+8%
|
148
-77%
|
176
+19%
|
(343)
N/A
|
(254)
+26%
|
130
N/A
|
189
+45%
|
258
+37%
|
700
+171%
|
766
+9%
|
605
-21%
|
305
-50%
|
(492)
N/A
|
(644)
-31%
|
(570)
+11%
|
(251)
+56%
|
113
N/A
|
59
-47%
|
705
+1 091%
|
1 819
+158%
|
1 753
-4%
|
486
-72%
|
(142)
N/A
|
(979)
-590%
|
(1 434)
-47%
|
(64)
+96%
|
(218)
-243%
|
84
N/A
|
252
+201%
|
189
-25%
|
(234)
N/A
|
25
N/A
|
(138)
N/A
|
119
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(146)
N/A
|
(124)
+15%
|
(4)
+96%
|
180
N/A
|
(220)
N/A
|
(168)
+24%
|
(123)
+26%
|
(109)
+12%
|
227
N/A
|
231
+2%
|
260
+13%
|
213
-18%
|
240
+13%
|
41
-83%
|
(128)
N/A
|
(368)
-188%
|
(715)
-94%
|
(619)
+13%
|
(443)
+28%
|
(130)
+71%
|
(716)
-452%
|
(841)
-17%
|
(1 041)
-24%
|
(1 086)
-4%
|
(1 375)
-27%
|
(1 205)
+12%
|
(951)
+21%
|
(1 433)
-51%
|
(100)
+93%
|
95
N/A
|
469
+395%
|
(92)
N/A
|
(116)
-26%
|
(430)
-271%
|
(497)
-16%
|
(203)
+59%
|
(903)
-345%
|
|