Sungchang Enterprise Holdings Ltd
KRX:000180
Cash Flow Statement
Cash Flow Statement
Sungchang Enterprise Holdings Ltd
| Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
9 140
|
9 670
|
9 355
|
6 000
|
(6 237)
|
(5 264)
|
0
|
556
|
0
|
130 666
|
129 422
|
128 935
|
0
|
(2 744)
|
(3 319)
|
0
|
0
|
(2 877)
|
0
|
0
|
0
|
1 951
|
0
|
0
|
0
|
20 655
|
0
|
0
|
0
|
4 231
|
0
|
0
|
0
|
(9 239)
|
0
|
0
|
0
|
(9 048)
|
0
|
0
|
0
|
5 076
|
0
|
0
|
0
|
8 192
|
0
|
0
|
0
|
(12 903)
|
0
|
0
|
0
|
(27 431)
|
0
|
0
|
0
|
(3 947)
|
0
|
0
|
|
| Depreciation & Amortization |
5 504
|
5 778
|
5 967
|
6 012
|
5 979
|
1 349
|
0
|
1 327
|
0
|
2 906
|
5 095
|
4 676
|
0
|
3 750
|
5 730
|
0
|
0
|
4 506
|
0
|
0
|
0
|
5 141
|
0
|
0
|
0
|
6 857
|
0
|
0
|
0
|
7 908
|
0
|
0
|
0
|
8 469
|
0
|
0
|
0
|
10 011
|
0
|
0
|
0
|
9 771
|
0
|
0
|
0
|
7 144
|
0
|
0
|
0
|
7 845
|
0
|
0
|
0
|
8 139
|
0
|
0
|
0
|
7 400
|
0
|
0
|
|
| Other Non-Cash Items |
(7 911)
|
(7 128)
|
(6 371)
|
(7 605)
|
2 285
|
1 339
|
0
|
4 850
|
0
|
(126 298)
|
(120 644)
|
(124 639)
|
0
|
1 029
|
2 680
|
0
|
0
|
2 144
|
0
|
0
|
0
|
1 841
|
0
|
0
|
0
|
(18 824)
|
0
|
0
|
0
|
5 013
|
0
|
0
|
0
|
6 150
|
0
|
0
|
0
|
7 392
|
0
|
0
|
0
|
3 963
|
0
|
0
|
0
|
6 151
|
0
|
0
|
0
|
5 954
|
0
|
0
|
0
|
15 156
|
0
|
0
|
0
|
1 521
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
21
|
27
|
74
|
115
|
35
|
30
|
(11)
|
(58)
|
0
|
25
|
(41)
|
2
|
84
|
38
|
147
|
168
|
(82)
|
85
|
212
|
308
|
43
|
339
|
307
|
306
|
1 397
|
1 039
|
1 133
|
1 059
|
119
|
156
|
132
|
94
|
(182)
|
(232)
|
(339)
|
(697)
|
573
|
2 781
|
2 725
|
3 598
|
1 834
|
381
|
(150)
|
(624)
|
1 481
|
(503)
|
(94)
|
1 030
|
39
|
1 142
|
954
|
(180)
|
(349)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
2 113
|
3 965
|
5 792
|
6 889
|
5 086
|
3 697
|
1 895
|
1 585
|
1 637
|
1 794
|
2 592
|
2 213
|
1 927
|
2 417
|
1 235
|
1 521
|
1 527
|
822
|
1 843
|
1 577
|
2 288
|
2 098
|
1 664
|
3 372
|
3 076
|
3 403
|
4 251
|
2 168
|
2 334
|
2 381
|
2 755
|
2 721
|
2 873
|
2 686
|
1 733
|
2 205
|
1 908
|
2 029
|
2 048
|
2 086
|
0
|
2 250
|
2 813
|
3 100
|
4 178
|
4 938
|
5 252
|
5 640
|
5 257
|
5 120
|
4 742
|
5 639
|
5 483
|
4 094
|
|
| Change in Working Capital |
(8 292)
|
(13 115)
|
(20 684)
|
(22 746)
|
(19 359)
|
8 865
|
3 628
|
(6 424)
|
(9 706)
|
(17 140)
|
(25 376)
|
(22 400)
|
(10 408)
|
(8 378)
|
(7 803)
|
577
|
(12 268)
|
(10 387)
|
(4 672)
|
(1 811)
|
8 568
|
4 942
|
3 012
|
4 040
|
(1 991)
|
(6 409)
|
(11 410)
|
(9 652)
|
(1 142)
|
(10 476)
|
(8 047)
|
(9 751)
|
(14 332)
|
(5 503)
|
(5 626)
|
(9 929)
|
(7 799)
|
384
|
10 861
|
11 080
|
10 830
|
(2 946)
|
(6 436)
|
(3 669)
|
(6 146)
|
(3 209)
|
(11 911)
|
(21 206)
|
(39 113)
|
(27 433)
|
(18 255)
|
(11 724)
|
8 004
|
16 087
|
10 541
|
5 937
|
7 461
|
(4 876)
|
(1 846)
|
1 610
|
|
| Cash from Operating Activities |
(1 560)
N/A
|
(4 795)
-207%
|
(11 735)
-145%
|
(18 341)
-56%
|
(17 332)
+6%
|
6 289
N/A
|
3 628
-42%
|
309
-91%
|
(9 706)
N/A
|
(9 866)
-2%
|
(18 236)
-85%
|
(20 161)
-11%
|
(3 134)
+84%
|
(6 342)
-102%
|
(4 408)
+30%
|
915
N/A
|
(10 232)
N/A
|
(6 614)
+35%
|
(2 124)
+68%
|
1 962
N/A
|
12 341
+529%
|
13 875
+12%
|
11 945
-14%
|
12 973
+9%
|
6 942
-46%
|
2 279
-67%
|
(2 722)
N/A
|
(964)
+65%
|
7 546
N/A
|
6 675
-12%
|
9 104
+36%
|
7 400
-19%
|
2 819
-62%
|
(123)
N/A
|
(246)
-100%
|
(4 549)
-1 749%
|
(2 419)
+47%
|
8 739
N/A
|
19 216
+120%
|
19 435
+1%
|
19 185
-1%
|
15 863
-17%
|
12 373
-22%
|
15 140
+22%
|
12 663
-16%
|
18 277
+44%
|
9 575
-48%
|
280
-97%
|
(17 627)
N/A
|
(26 537)
-51%
|
(17 359)
+35%
|
(10 828)
+38%
|
8 900
N/A
|
11 952
+34%
|
6 406
-46%
|
1 802
-72%
|
3 326
+85%
|
98
-97%
|
3 128
+3 091%
|
6 584
+110%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8 816)
|
(7 193)
|
(5 866)
|
(5 749)
|
(4 952)
|
(989)
|
(2 033)
|
(2 591)
|
(8 327)
|
(9 258)
|
(8 522)
|
(9 735)
|
(10 631)
|
(12 540)
|
(14 137)
|
(13 294)
|
(8 685)
|
(11 951)
|
(9 474)
|
(10 749)
|
(10 743)
|
(3 566)
|
(8 263)
|
(11 734)
|
(17 211)
|
(10 251)
|
(8 112)
|
(4 656)
|
(2 054)
|
(29 351)
|
(28 702)
|
(32 097)
|
(30 897)
|
(15 587)
|
(15 871)
|
(12 973)
|
(13 133)
|
(8 375)
|
(7 652)
|
(8 215)
|
(10 806)
|
(9 286)
|
(9 234)
|
(7 286)
|
(3 180)
|
(9 273)
|
(13 292)
|
(15 682)
|
(19 768)
|
(16 076)
|
(10 654)
|
(8 487)
|
(3 542)
|
(5 989)
|
(6 150)
|
(7 903)
|
(7 682)
|
(6 651)
|
(6 708)
|
(3 740)
|
|
| Other Items |
16 940
|
16 972
|
7 947
|
7 825
|
(2 117)
|
2 106
|
11 595
|
4 605
|
7 750
|
160 957
|
140 054
|
150 048
|
146 313
|
(6 833)
|
2 410
|
(722)
|
(5 400)
|
21 375
|
24 642
|
21 932
|
27 329
|
(9 683)
|
(47 241)
|
(44 265)
|
(18 464)
|
(8 711)
|
28 820
|
28 661
|
47 541
|
41 798
|
36 077
|
35 808
|
(12 927)
|
(1 344)
|
(1 121)
|
(1 979)
|
(2 695)
|
(2 609)
|
692
|
844
|
1 093
|
3 998
|
(1 950)
|
5 058
|
10 443
|
4 740
|
14 270
|
4 681
|
(6 358)
|
2 397
|
7 050
|
21 029
|
29 840
|
11 111
|
1 852
|
(9 629)
|
31 131
|
49 485
|
49 916
|
52 390
|
|
| Cash from Investing Activities |
8 124
N/A
|
9 779
+20%
|
2 081
-79%
|
2 076
0%
|
(7 069)
N/A
|
1 116
N/A
|
9 563
+757%
|
2 015
-79%
|
(577)
N/A
|
151 698
N/A
|
131 530
-13%
|
140 311
+7%
|
135 682
-3%
|
(19 373)
N/A
|
(11 726)
+39%
|
(14 016)
-20%
|
(14 086)
0%
|
9 424
N/A
|
15 167
+61%
|
11 183
-26%
|
16 586
+48%
|
(13 249)
N/A
|
(55 504)
-319%
|
(55 999)
-1%
|
(35 675)
+36%
|
(18 962)
+47%
|
20 707
N/A
|
24 005
+16%
|
45 487
+89%
|
12 446
-73%
|
7 375
-41%
|
3 710
-50%
|
(43 825)
N/A
|
(16 932)
+61%
|
(16 993)
0%
|
(14 952)
+12%
|
(15 829)
-6%
|
(10 984)
+31%
|
(6 960)
+37%
|
(7 372)
-6%
|
(9 713)
-32%
|
(5 287)
+46%
|
(11 183)
-112%
|
(2 227)
+80%
|
7 264
N/A
|
(4 533)
N/A
|
979
N/A
|
(11 000)
N/A
|
(26 126)
-138%
|
(13 679)
+48%
|
(3 605)
+74%
|
12 541
N/A
|
26 298
+110%
|
5 122
-81%
|
(4 299)
N/A
|
(17 531)
-308%
|
23 449
N/A
|
42 833
+83%
|
43 208
+1%
|
48 650
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(3 426)
|
(2 124)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(754)
|
(962)
|
(962)
|
27 135
|
27 367
|
27 575
|
27 236
|
(1 791)
|
(2 847)
|
(2 114)
|
(2 700)
|
3 052
|
3 227
|
2 494
|
4 190
|
(2 980)
|
(1 577)
|
(1 577)
|
(3 424)
|
(1 076)
|
0
|
(1 409)
|
(333)
|
(333)
|
0
|
0
|
0
|
(830)
|
(1 309)
|
(1 595)
|
(2 367)
|
(1 669)
|
(1 281)
|
(996)
|
(223)
|
(93)
|
0
|
11 723
|
0
|
11 723
|
0
|
0
|
|
| Net Issuance of Debt |
(2 058)
|
(3 041)
|
11 559
|
18 060
|
26 760
|
(4 048)
|
612
|
3 871
|
14 858
|
(104 950)
|
(112 043)
|
(119 468)
|
(126 899)
|
456
|
13 135
|
19 704
|
22 348
|
(2 618)
|
(6 456)
|
(10 988)
|
(22 549)
|
(3 376)
|
7 780
|
9 672
|
(443)
|
(2 805)
|
(13 692)
|
(19 866)
|
(48 538)
|
(20 452)
|
(15 405)
|
(7 470)
|
39 729
|
15 017
|
17 411
|
16 135
|
19 735
|
4 064
|
(11 791)
|
(8 037)
|
(4 688)
|
(5 883)
|
10 934
|
(1 885)
|
(13 451)
|
(13 675)
|
(20 491)
|
2 202
|
33 828
|
40 411
|
20 084
|
(3 592)
|
(30 760)
|
(15 580)
|
2 770
|
2 318
|
(27 593)
|
(57 304)
|
(59 716)
|
(47 310)
|
|
| Cash Paid for Dividends |
(1 416)
|
(1 716)
|
(1 716)
|
(1 716)
|
(1 716)
|
(1 582)
|
0
|
(2 887)
|
(2 888)
|
(2 887)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 081)
|
(2 081)
|
(2 081)
|
0
|
(688)
|
(688)
|
(688)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(42)
|
(999)
|
76
|
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
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3 474)
N/A
|
(4 757)
-37%
|
9 842
N/A
|
16 344
+66%
|
21 618
+32%
|
(7 754)
N/A
|
612
N/A
|
983
+61%
|
11 971
+1 118%
|
(107 847)
N/A
|
(114 940)
-7%
|
(119 509)
-4%
|
(127 898)
-7%
|
532
N/A
|
13 211
+2 383%
|
19 812
+50%
|
23 413
+18%
|
(2 618)
N/A
|
(7 210)
-175%
|
(11 950)
-66%
|
(23 511)
-97%
|
23 759
N/A
|
35 146
+48%
|
35 166
+0%
|
24 713
-30%
|
(6 677)
N/A
|
(18 619)
-179%
|
(22 668)
-22%
|
(51 927)
-129%
|
(18 088)
+65%
|
(12 866)
+29%
|
(4 976)
+61%
|
43 919
N/A
|
12 037
-73%
|
15 834
+32%
|
14 558
-8%
|
16 311
+12%
|
2 988
-82%
|
(12 867)
N/A
|
(9 446)
+27%
|
(5 021)
+47%
|
(6 272)
-25%
|
10 545
N/A
|
(1 941)
N/A
|
(13 507)
-596%
|
(14 505)
-7%
|
(21 800)
-50%
|
607
N/A
|
31 460
+5 084%
|
38 743
+23%
|
18 803
-51%
|
(4 588)
N/A
|
(30 983)
-575%
|
(15 673)
+49%
|
2 770
N/A
|
14 041
+407%
|
(27 593)
N/A
|
(45 581)
-65%
|
(47 993)
-5%
|
(47 310)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(22)
|
(22)
|
0
|
(2)
|
(2)
|
(139)
|
0
|
40
|
0
|
0
|
0
|
97
|
0
|
0
|
97
|
165
|
165
|
0
|
0
|
(175)
|
(190)
|
(57)
|
(175)
|
130
|
145
|
84
|
130
|
65
|
186
|
178
|
141
|
(145)
|
(183)
|
(131)
|
236
|
462
|
500
|
763
|
1 084
|
(510)
|
(629)
|
(987)
|
(1 542)
|
(34)
|
(27)
|
7
|
(66)
|
90
|
80
|
23
|
|
| Net Change in Cash |
3 090
N/A
|
227
-93%
|
188
-17%
|
79
-58%
|
(2 783)
N/A
|
(349)
+87%
|
13 803
N/A
|
3 307
-76%
|
1 688
-49%
|
33 962
+1 912%
|
(1 668)
N/A
|
619
N/A
|
4 650
+651%
|
(25 185)
N/A
|
(2 925)
+88%
|
6 572
N/A
|
(905)
N/A
|
232
N/A
|
5 833
+2 414%
|
1 195
-80%
|
5 416
+353%
|
24 482
+352%
|
(8 413)
N/A
|
(7 860)
+7%
|
(3 923)
+50%
|
(23 195)
-491%
|
(469)
+98%
|
373
N/A
|
1 106
+197%
|
858
-22%
|
3 423
+299%
|
6 077
+78%
|
2 738
-55%
|
(4 888)
N/A
|
(1 260)
+74%
|
(4 859)
-286%
|
(1 807)
+63%
|
808
N/A
|
(425)
N/A
|
2 795
N/A
|
4 592
+64%
|
4 159
-9%
|
11 551
+178%
|
10 840
-6%
|
6 657
-39%
|
(298)
N/A
|
(10 746)
-3 503%
|
(9 350)
+13%
|
(11 209)
-20%
|
(1 983)
+82%
|
(2 789)
-41%
|
(3 862)
-38%
|
2 672
N/A
|
1 368
-49%
|
4 851
+255%
|
(1 681)
N/A
|
(884)
+47%
|
(2 559)
-189%
|
(1 577)
+38%
|
7 947
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10 376)
N/A
|
(11 988)
-16%
|
(17 601)
-47%
|
(24 090)
-37%
|
(22 284)
+7%
|
5 300
N/A
|
1 595
-70%
|
(2 282)
N/A
|
(18 033)
-690%
|
(19 124)
-6%
|
(26 758)
-40%
|
(29 896)
-12%
|
(13 765)
+54%
|
(18 882)
-37%
|
(18 545)
+2%
|
(12 379)
+33%
|
(18 917)
-53%
|
(18 565)
+2%
|
(11 598)
+38%
|
(8 787)
+24%
|
1 598
N/A
|
10 309
+545%
|
3 682
-64%
|
1 239
-66%
|
(10 269)
N/A
|
(7 972)
+22%
|
(10 834)
-36%
|
(5 620)
+48%
|
5 492
N/A
|
(22 676)
N/A
|
(19 598)
+14%
|
(24 697)
-26%
|
(28 078)
-14%
|
(15 710)
+44%
|
(16 117)
-3%
|
(17 522)
-9%
|
(15 552)
+11%
|
364
N/A
|
11 564
+3 077%
|
11 220
-3%
|
8 379
-25%
|
6 577
-22%
|
3 139
-52%
|
7 853
+150%
|
9 483
+21%
|
9 005
-5%
|
(3 717)
N/A
|
(15 402)
-314%
|
(37 395)
-143%
|
(42 613)
-14%
|
(28 013)
+34%
|
(19 315)
+31%
|
5 358
N/A
|
5 964
+11%
|
256
-96%
|
(6 100)
N/A
|
(4 355)
+29%
|
(6 553)
-50%
|
(3 580)
+45%
|
2 844
N/A
|
|