TYM Corp
KRX:002900
Cash Flow Statement
Cash Flow Statement
TYM Corp
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1 295)
|
1 124
|
(4 603)
|
(4 944)
|
(1 455)
|
(3 188)
|
(2 400)
|
(2 630)
|
(8 895)
|
(9 152)
|
(5 977)
|
153
|
4 037
|
4 267
|
1 847
|
(239)
|
3 682
|
1 562
|
4 307
|
3 772
|
1 499
|
1 260
|
803
|
603
|
(22 761)
|
(19 158)
|
(17 698)
|
(17 553)
|
5 224
|
5 160
|
11 405
|
15 257
|
6 417
|
13 086
|
20 049
|
15 509
|
39 502
|
59 114
|
89 671
|
122 751
|
98 186
|
97 794
|
69 263
|
42 047
|
60 427
|
44 036
|
35 247
|
16 531
|
18 209
|
13 764
|
16 901
|
40 540
|
|
| Depreciation & Amortization |
8 343
|
8 396
|
8 516
|
8 693
|
8 796
|
8 809
|
8 848
|
8 875
|
8 550
|
8 682
|
8 845
|
9 026
|
9 499
|
9 538
|
9 629
|
9 826
|
10 134
|
10 458
|
10 752
|
10 993
|
10 960
|
10 863
|
10 721
|
15 247
|
21 378
|
23 110
|
24 973
|
21 912
|
17 559
|
17 332
|
17 099
|
16 900
|
16 561
|
16 375
|
16 291
|
16 065
|
16 044
|
16 195
|
16 075
|
15 937
|
15 619
|
15 232
|
14 976
|
15 265
|
16 208
|
16 478
|
17 306
|
18 049
|
18 454
|
18 935
|
18 713
|
18 356
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
198
|
247
|
296
|
346
|
346
|
296
|
247
|
|
| Other Non-Cash Items |
19 076
|
19 049
|
18 676
|
21 758
|
14 263
|
14 745
|
15 922
|
12 369
|
20 200
|
18 719
|
18 667
|
18 736
|
14 178
|
14 848
|
14 800
|
16 589
|
9 120
|
11 003
|
12 588
|
10 880
|
16 953
|
16 063
|
17 311
|
24 741
|
41 920
|
43 524
|
45 263
|
39 597
|
31 947
|
34 209
|
32 700
|
34 335
|
34 080
|
32 092
|
37 513
|
41 806
|
15 241
|
19 083
|
30 118
|
23 593
|
71 592
|
62 337
|
54 815
|
54 935
|
36 247
|
24 144
|
18 126
|
36 251
|
23 912
|
29 995
|
35 391
|
20 697
|
|
| Cash Taxes Paid |
(351)
|
(350)
|
49
|
332
|
374
|
770
|
1 286
|
1 176
|
1 321
|
926
|
383
|
303
|
112
|
820
|
1 947
|
2 595
|
2 587
|
1 928
|
1 136
|
595
|
2 725
|
2 669
|
2 030
|
2 167
|
360
|
360
|
614
|
717
|
120
|
373
|
791
|
655
|
1 199
|
1 115
|
734
|
2 340
|
2 216
|
2 390
|
2 224
|
9 750
|
15 749
|
18 669
|
27 848
|
24 713
|
20 016
|
16 794
|
10 106
|
6 198
|
5 698
|
4 566
|
2 940
|
2 100
|
|
| Cash Interest Paid |
6 269
|
5 710
|
5 602
|
5 619
|
5 652
|
5 647
|
5 583
|
5 495
|
4 966
|
4 790
|
4 849
|
4 802
|
5 031
|
4 861
|
4 421
|
4 519
|
4 477
|
4 438
|
4 226
|
3 823
|
3 719
|
3 827
|
3 891
|
6 950
|
8 320
|
9 110
|
9 876
|
8 622
|
8 193
|
8 265
|
8 439
|
7 524
|
7 256
|
6 482
|
5 955
|
5 169
|
5 037
|
5 021
|
4 688
|
5 066
|
5 372
|
5 375
|
6 683
|
7 432
|
7 814
|
8 437
|
8 651
|
9 167
|
9 554
|
9 812
|
9 714
|
9 462
|
|
| Change in Working Capital |
(4 806)
|
(26 071)
|
(28 998)
|
(18 501)
|
(17 197)
|
(13 443)
|
(7 959)
|
(20 233)
|
(18 696)
|
(8 502)
|
(33 102)
|
(29 602)
|
(9 220)
|
(25 772)
|
(11 097)
|
(23 402)
|
(14 905)
|
11 129
|
(1 547)
|
7 357
|
(11 567)
|
(19 513)
|
(20 174)
|
(37 624)
|
(19 838)
|
(34 570)
|
(18 324)
|
(43 577)
|
(38 302)
|
(36 438)
|
(44 261)
|
3 258
|
(2 540)
|
33 110
|
20 085
|
(7 035)
|
(33 753)
|
(121 191)
|
(154 600)
|
(180 266)
|
(162 915)
|
(138 297)
|
(91 014)
|
(65 842)
|
(97 421)
|
(26 758)
|
(36 037)
|
(9 640)
|
30 128
|
19 874
|
50 579
|
42 398
|
|
| Cash from Operating Activities |
21 318
N/A
|
2 500
-88%
|
(6 409)
N/A
|
7 007
N/A
|
4 407
-37%
|
6 923
+57%
|
14 411
+108%
|
(1 618)
N/A
|
1 159
N/A
|
9 746
+741%
|
(11 567)
N/A
|
(1 687)
+85%
|
18 494
N/A
|
2 882
-84%
|
15 179
+427%
|
2 773
-82%
|
8 030
+190%
|
34 150
+325%
|
26 098
-24%
|
33 001
+26%
|
17 845
-46%
|
8 673
-51%
|
8 662
0%
|
2 966
-66%
|
20 700
+598%
|
12 905
-38%
|
34 214
+165%
|
381
-99%
|
16 428
+4 212%
|
20 266
+23%
|
16 944
-16%
|
69 750
+312%
|
54 517
-22%
|
94 662
+74%
|
93 938
-1%
|
66 345
-29%
|
37 035
-44%
|
(26 798)
N/A
|
(18 736)
+30%
|
(17 986)
+4%
|
22 482
N/A
|
37 067
+65%
|
48 040
+30%
|
46 405
-3%
|
15 460
-67%
|
57 900
+275%
|
34 643
-40%
|
61 191
+77%
|
90 702
+48%
|
82 568
-9%
|
121 584
+47%
|
121 991
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10 328)
|
(10 052)
|
(9 381)
|
(9 889)
|
(7 584)
|
(10 741)
|
(13 767)
|
(14 165)
|
(15 152)
|
(13 617)
|
(10 498)
|
(9 310)
|
(7 090)
|
(6 934)
|
(8 287)
|
(9 858)
|
(10 023)
|
(8 906)
|
(8 449)
|
(7 276)
|
(5 817)
|
(7 097)
|
(7 434)
|
(11 124)
|
(14 448)
|
(15 678)
|
(16 398)
|
(13 076)
|
(14 506)
|
(13 720)
|
(13 805)
|
(16 575)
|
(17 687)
|
(19 820)
|
(22 931)
|
(46 847)
|
(44 139)
|
(42 457)
|
(39 798)
|
(13 271)
|
(20 639)
|
(23 330)
|
(26 991)
|
(32 972)
|
(33 848)
|
(37 018)
|
(39 463)
|
(45 029)
|
(33 648)
|
(28 147)
|
(24 197)
|
(12 597)
|
|
| Other Items |
(3 716)
|
(4 209)
|
(2 236)
|
(1 577)
|
183
|
1 300
|
1 094
|
2 338
|
(3 423)
|
(4 917)
|
(4 262)
|
(4 060)
|
(5 335)
|
(5 513)
|
(5 606)
|
(23 626)
|
(16 463)
|
(17 899)
|
(18 209)
|
(1 784)
|
(1 620)
|
462
|
(23)
|
168
|
3 741
|
2 966
|
1 939
|
2 701
|
(25 905)
|
(27 343)
|
(29 486)
|
(28 943)
|
5 020
|
7 164
|
9 798
|
16 031
|
3 501
|
2 957
|
1 906
|
(5 868)
|
(3 691)
|
(5 403)
|
(2 357)
|
(3 781)
|
132
|
1 872
|
1 229
|
3 843
|
(4 900)
|
(4 237)
|
3 803
|
4 450
|
|
| Cash from Investing Activities |
(14 044)
N/A
|
(14 262)
-2%
|
(11 618)
+19%
|
(11 466)
+1%
|
(7 401)
+35%
|
(9 440)
-28%
|
(12 674)
-34%
|
(11 828)
+7%
|
(18 575)
-57%
|
(18 534)
+0%
|
(14 759)
+20%
|
(13 369)
+9%
|
(12 425)
+7%
|
(12 446)
0%
|
(13 893)
-12%
|
(33 485)
-141%
|
(26 487)
+21%
|
(26 807)
-1%
|
(26 659)
+1%
|
(9 060)
+66%
|
(7 436)
+18%
|
(6 634)
+11%
|
(7 456)
-12%
|
(10 955)
-47%
|
(10 707)
+2%
|
(12 712)
-19%
|
(14 458)
-14%
|
(10 375)
+28%
|
(40 411)
-290%
|
(41 063)
-2%
|
(43 292)
-5%
|
(45 518)
-5%
|
(12 668)
+72%
|
(12 656)
+0%
|
(13 134)
-4%
|
(30 817)
-135%
|
(40 638)
-32%
|
(39 500)
+3%
|
(37 893)
+4%
|
(19 139)
+49%
|
(24 330)
-27%
|
(28 733)
-18%
|
(29 348)
-2%
|
(36 752)
-25%
|
(33 716)
+8%
|
(35 146)
-4%
|
(38 234)
-9%
|
(41 185)
-8%
|
(38 548)
+6%
|
(32 384)
+16%
|
(20 394)
+37%
|
(8 146)
+60%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
41 357
|
0
|
40 769
|
40 361
|
(997)
|
0
|
0
|
0
|
(2 994)
|
0
|
0
|
0
|
(4 000)
|
0
|
(4 150)
|
(8 988)
|
(4 988)
|
0
|
(4 838)
|
0
|
0
|
(6 001)
|
(13 130)
|
(16 001)
|
|
| Net Issuance of Debt |
(1 425)
|
1 979
|
10 096
|
18 551
|
8 140
|
9 869
|
(863)
|
(814)
|
19 833
|
6 523
|
32 970
|
36 428
|
(5 681)
|
18 180
|
8 756
|
16 759
|
11 370
|
(1 652)
|
(7 178)
|
(16 843)
|
(9 669)
|
(3 939)
|
(17 278)
|
15 739
|
(9 158)
|
(7 831)
|
5 885
|
4 696
|
11 589
|
14 962
|
7 857
|
4 680
|
(14 467)
|
(29 538)
|
(43 771)
|
(33 295)
|
2 083
|
50 790
|
55 836
|
32 879
|
14 728
|
14 514
|
27 316
|
28 210
|
53 154
|
(6 088)
|
(10 334)
|
(17 335)
|
(29 988)
|
(14 909)
|
(38 602)
|
(50 724)
|
|
| Cash Paid for Dividends |
(981)
|
0
|
(981)
|
(981)
|
(981)
|
(981)
|
(981)
|
(981)
|
(981)
|
(981)
|
(492)
|
(492)
|
(492)
|
0
|
(981)
|
(981)
|
(981)
|
0
|
(654)
|
(654)
|
(654)
|
0
|
(981)
|
(981)
|
(981)
|
0
|
(491)
|
(491)
|
(491)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 920)
|
(5 857)
|
(5 857)
|
0
|
(8 771)
|
(8 020)
|
(8 020)
|
0
|
(6 909)
|
(6 868)
|
(6 868)
|
0
|
(4 650)
|
(4 497)
|
|
| Other |
(106)
|
52
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
320
|
321
|
0
|
0
|
(12 826)
|
(55 827)
|
0
|
0
|
0
|
0
|
(440)
|
(445)
|
(465)
|
(468)
|
(498)
|
(493)
|
(473)
|
(445)
|
0
|
25
|
25
|
|
| Cash from Financing Activities |
(2 512)
N/A
|
1 053
N/A
|
9 181
+772%
|
17 570
+91%
|
7 159
-59%
|
8 854
+24%
|
(1 908)
N/A
|
(1 794)
+6%
|
18 853
N/A
|
5 543
-71%
|
32 479
+486%
|
35 936
+11%
|
(6 173)
N/A
|
17 688
N/A
|
7 775
-56%
|
15 778
+103%
|
10 389
-34%
|
(2 633)
N/A
|
(7 832)
-197%
|
(17 496)
-123%
|
(10 323)
+41%
|
(4 593)
+56%
|
1 741
N/A
|
14 757
+748%
|
(10 139)
N/A
|
(8 812)
+13%
|
(14 606)
-66%
|
4 205
N/A
|
52 455
+1 147%
|
55 828
+6%
|
48 626
-13%
|
45 361
-7%
|
(15 143)
N/A
|
(30 214)
-100%
|
(43 859)
-45%
|
(46 122)
-5%
|
(56 739)
-23%
|
(8 031)
+86%
|
(5 906)
+26%
|
(18 972)
-221%
|
4 871
N/A
|
4 217
-13%
|
13 950
+231%
|
10 737
-23%
|
39 677
+270%
|
(19 595)
N/A
|
(22 573)
-15%
|
(24 676)
-9%
|
(37 302)
-51%
|
(27 753)
+26%
|
(56 357)
-103%
|
(71 197)
-26%
|
|
| 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
|
(235)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
4 762
N/A
|
(10 709)
N/A
|
(8 846)
+17%
|
13 111
N/A
|
4 165
-68%
|
6 337
+52%
|
(171)
N/A
|
(15 240)
-8 812%
|
1 437
N/A
|
(3 245)
N/A
|
6 153
N/A
|
20 880
+239%
|
(104)
N/A
|
8 124
N/A
|
9 061
+12%
|
(14 934)
N/A
|
(8 068)
+46%
|
4 710
N/A
|
(8 393)
N/A
|
6 445
N/A
|
86
-99%
|
(2 554)
N/A
|
2 947
N/A
|
6 768
+130%
|
(146)
N/A
|
(8 619)
-5 803%
|
5 150
N/A
|
(5 789)
N/A
|
28 472
N/A
|
35 031
+23%
|
22 278
-36%
|
69 593
+212%
|
26 706
-62%
|
51 557
+93%
|
36 946
-28%
|
(10 594)
N/A
|
(60 342)
-470%
|
(74 329)
-23%
|
(62 534)
+16%
|
(56 098)
+10%
|
3 022
N/A
|
12 550
+315%
|
32 641
+160%
|
20 390
-38%
|
21 421
+5%
|
3 159
-85%
|
(26 164)
N/A
|
(4 670)
+82%
|
14 853
N/A
|
22 431
+51%
|
44 832
+100%
|
42 647
-5%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10 990
N/A
|
(7 552)
N/A
|
(15 790)
-109%
|
(2 882)
+82%
|
(3 177)
-10%
|
(3 818)
-20%
|
644
N/A
|
(15 783)
N/A
|
(13 993)
+11%
|
(3 871)
+72%
|
(22 065)
-470%
|
(10 997)
+50%
|
11 404
N/A
|
(4 052)
N/A
|
6 892
N/A
|
(7 085)
N/A
|
(1 993)
+72%
|
25 244
N/A
|
17 649
-30%
|
25 725
+46%
|
12 028
-53%
|
1 576
-87%
|
1 228
-22%
|
(8 158)
N/A
|
6 252
N/A
|
(2 773)
N/A
|
17 816
N/A
|
(12 695)
N/A
|
1 922
N/A
|
6 546
+241%
|
3 139
-52%
|
53 175
+1 594%
|
36 830
-31%
|
74 842
+103%
|
71 007
-5%
|
19 497
-73%
|
(7 104)
N/A
|
(69 255)
-875%
|
(58 534)
+15%
|
(31 257)
+47%
|
1 843
N/A
|
13 737
+645%
|
21 048
+53%
|
13 434
-36%
|
(18 388)
N/A
|
20 882
N/A
|
(4 820)
N/A
|
16 163
N/A
|
57 054
+253%
|
54 421
-5%
|
97 387
+79%
|
109 394
+12%
|
|