Hansung Enterprise Co Ltd
KRX:003680
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hansung Enterprise Co Ltd
KRX:003680
|
KR |
|
argenx SE
XBRU:ARGX
|
NL |
|
C
|
Costco Wholesale Corp
SWB:CTO
|
US |
|
Moya Holdings Asia Ltd
SGX:5WE
|
SG |
|
T
|
Taylor Maritime Investments Ltd
LSE:TMI
|
GG |
Cash Flow Statement
Cash Flow Statement
Hansung Enterprise Co Ltd
| 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 |
4 013
|
3 579
|
2 429
|
1 477
|
2 405
|
2 367
|
1 401
|
(705)
|
(12 249)
|
(11 556)
|
(10 726)
|
(8 437)
|
2 407
|
892
|
830
|
1 125
|
(48)
|
195
|
432
|
470
|
2 593
|
2 699
|
2 430
|
1 923
|
(2 633)
|
(3 009)
|
(3 210)
|
(3 609)
|
(17 371)
|
(15 843)
|
(14 216)
|
(14 009)
|
2 266
|
2 614
|
1 123
|
1 214
|
(7 508)
|
(8 444)
|
(7 918)
|
(6 018)
|
1 414
|
864
|
693
|
699
|
1 221
|
3 059
|
2 386
|
1 083
|
2 839
|
1 461
|
1 474
|
(266)
|
|
| Depreciation & Amortization |
4 350
|
4 220
|
4 043
|
3 950
|
3 861
|
3 798
|
4 139
|
4 380
|
4 231
|
4 035
|
3 396
|
2 819
|
3 029
|
3 076
|
3 126
|
3 161
|
2 939
|
2 964
|
2 975
|
3 020
|
2 991
|
2 978
|
2 965
|
2 920
|
2 945
|
2 993
|
3 004
|
3 038
|
3 065
|
3 032
|
2 800
|
2 544
|
2 555
|
2 405
|
2 496
|
2 618
|
2 453
|
2 457
|
2 436
|
2 390
|
2 384
|
2 373
|
2 372
|
2 364
|
2 368
|
2 377
|
2 400
|
2 454
|
2 511
|
2 578
|
2 648
|
2 665
|
|
| Other Non-Cash Items |
4 165
|
7 612
|
4 028
|
2 667
|
3 149
|
(6 442)
|
1 174
|
2 737
|
13 303
|
11 801
|
10 774
|
11 217
|
1 590
|
3 677
|
4 440
|
5 196
|
9 366
|
10 182
|
10 497
|
10 057
|
6 282
|
6 020
|
5 432
|
5 249
|
4 361
|
4 249
|
4 352
|
4 094
|
18 102
|
16 924
|
39 623
|
40 473
|
35 150
|
34 317
|
12 106
|
11 240
|
15 386
|
17 394
|
17 270
|
16 595
|
10 346
|
10 859
|
11 228
|
13 409
|
8 950
|
8 823
|
9 359
|
11 056
|
10 854
|
11 067
|
12 549
|
17 201
|
|
| Cash Taxes Paid |
2 404
|
2 388
|
1 038
|
350
|
562
|
729
|
889
|
847
|
763
|
960
|
715
|
532
|
364
|
0
|
(45)
|
0
|
(19)
|
(25)
|
28
|
23
|
81
|
0
|
542
|
547
|
721
|
0
|
11
|
504
|
160
|
0
|
232
|
(256)
|
60
|
139
|
321
|
562
|
385
|
0
|
187
|
(28)
|
(22)
|
60
|
235
|
259
|
546
|
471
|
897
|
995
|
836
|
1 299
|
1 404
|
7 361
|
|
| Cash Interest Paid |
2 908
|
2 863
|
2 978
|
3 114
|
3 403
|
3 590
|
3 896
|
4 164
|
3 959
|
4 153
|
3 727
|
3 597
|
3 795
|
3 756
|
4 136
|
4 277
|
4 260
|
4 465
|
4 482
|
4 506
|
4 625
|
4 499
|
4 566
|
4 569
|
4 534
|
4 571
|
4 594
|
4 437
|
4 551
|
4 503
|
4 489
|
4 402
|
4 103
|
3 852
|
3 649
|
3 600
|
3 583
|
3 637
|
3 810
|
3 917
|
4 193
|
4 707
|
5 018
|
5 551
|
5 911
|
5 842
|
5 659
|
5 357
|
5 093
|
5 159
|
5 429
|
5 573
|
|
| Change in Working Capital |
(11 054)
|
(23 026)
|
(17 828)
|
(14 383)
|
(12 363)
|
2 046
|
(1 058)
|
2 209
|
(7 635)
|
(8 482)
|
(20 285)
|
(19 086)
|
(20 506)
|
(17 342)
|
(12 035)
|
(12 873)
|
(14 947)
|
(13 295)
|
(5 574)
|
(6 526)
|
(2 092)
|
(7 802)
|
(14 483)
|
(10 461)
|
(8 623)
|
(4 349)
|
3 384
|
(7 266)
|
(9 200)
|
(2 164)
|
(19 673)
|
(6 836)
|
(10 787)
|
(16 790)
|
(11 876)
|
(18 284)
|
(18 691)
|
(27 643)
|
(14 594)
|
(26 521)
|
(22 306)
|
(11 311)
|
(21 311)
|
(19 340)
|
(8 319)
|
(1 657)
|
6 269
|
17 852
|
2 662
|
(10 909)
|
(13 112)
|
(20 703)
|
|
| Cash from Operating Activities |
1 473
N/A
|
(7 615)
N/A
|
(7 328)
+4%
|
(6 289)
+14%
|
(2 947)
+53%
|
1 769
N/A
|
5 657
+220%
|
8 621
+52%
|
(2 350)
N/A
|
(4 202)
-79%
|
(16 841)
-301%
|
(13 486)
+20%
|
(13 479)
+0%
|
(9 697)
+28%
|
(3 639)
+62%
|
(3 391)
+7%
|
(2 690)
+21%
|
45
N/A
|
8 331
+18 225%
|
7 021
-16%
|
9 774
+39%
|
3 894
-60%
|
(3 656)
N/A
|
(370)
+90%
|
(3 949)
-968%
|
(116)
+97%
|
7 529
N/A
|
(3 744)
N/A
|
(5 405)
-44%
|
1 948
N/A
|
8 534
+338%
|
22 172
+160%
|
29 183
+32%
|
22 546
-23%
|
3 849
-83%
|
(3 212)
N/A
|
(8 360)
-160%
|
(16 236)
-94%
|
(2 807)
+83%
|
(13 554)
-383%
|
(8 161)
+40%
|
2 785
N/A
|
(7 018)
N/A
|
(2 868)
+59%
|
4 220
N/A
|
12 603
+199%
|
20 414
+62%
|
32 445
+59%
|
18 866
-42%
|
4 197
-78%
|
3 559
-15%
|
(1 102)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13 535)
|
(13 209)
|
(16 371)
|
(22 332)
|
(23 480)
|
(27 428)
|
(24 610)
|
(18 721)
|
(7 562)
|
(3 894)
|
(3 736)
|
(3 436)
|
(2 883)
|
(2 291)
|
(1 646)
|
(1 819)
|
(1 215)
|
(732)
|
(620)
|
(148)
|
(587)
|
(899)
|
(966)
|
(1 012)
|
(1 049)
|
(683)
|
(496)
|
(397)
|
(328)
|
(387)
|
(445)
|
(344)
|
(481)
|
(631)
|
(877)
|
(1 082)
|
(1 064)
|
(870)
|
(583)
|
(526)
|
(685)
|
(676)
|
(890)
|
(901)
|
(1 044)
|
(2 020)
|
(2 258)
|
(3 823)
|
(3 434)
|
(2 584)
|
(2 319)
|
(759)
|
|
| Other Items |
9 837
|
4 855
|
1 503
|
(1 822)
|
6 409
|
(3 542)
|
(1 197)
|
1 114
|
(1 562)
|
(129)
|
5 292
|
3 147
|
1 905
|
11 655
|
7 251
|
10 001
|
5 027
|
5 366
|
6 439
|
5 962
|
11 968
|
9 261
|
9 065
|
8 465
|
(597)
|
1 813
|
2 279
|
4 708
|
4 284
|
4 010
|
4 394
|
2 584
|
293
|
496
|
(1 437)
|
(1 196)
|
(378)
|
(1 503)
|
(376)
|
(2 255)
|
(1 795)
|
(1 302)
|
(2 325)
|
(776)
|
205
|
995
|
1 225
|
1 196
|
991
|
244
|
437
|
467
|
|
| Cash from Investing Activities |
(3 698)
N/A
|
(8 354)
-126%
|
(14 868)
-78%
|
(24 154)
-62%
|
(17 070)
+29%
|
(30 970)
-81%
|
(25 807)
+17%
|
(17 607)
+32%
|
(9 124)
+48%
|
(4 023)
+56%
|
1 556
N/A
|
(289)
N/A
|
(978)
-238%
|
9 363
N/A
|
5 606
-40%
|
8 183
+46%
|
3 812
-53%
|
4 633
+22%
|
5 819
+26%
|
5 814
0%
|
11 381
+96%
|
8 362
-27%
|
8 099
-3%
|
7 452
-8%
|
(1 646)
N/A
|
1 130
N/A
|
1 784
+58%
|
4 310
+142%
|
3 956
-8%
|
3 622
-8%
|
3 949
+9%
|
2 240
-43%
|
(188)
N/A
|
(136)
+28%
|
(2 314)
-1 604%
|
(2 278)
+2%
|
(1 443)
+37%
|
(2 373)
-65%
|
(959)
+60%
|
(2 781)
-190%
|
(2 480)
+11%
|
(1 978)
+20%
|
(3 215)
-63%
|
(1 677)
+48%
|
(839)
+50%
|
(1 026)
-22%
|
(1 033)
-1%
|
(2 627)
-154%
|
(2 442)
+7%
|
(2 340)
+4%
|
(1 883)
+20%
|
(292)
+84%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(400)
|
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
|
(959)
|
(959)
|
(959)
|
(959)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7 414
|
17 370
|
23 701
|
36 913
|
23 369
|
35 193
|
25 373
|
12 930
|
15 481
|
11 872
|
17 860
|
17 923
|
17 916
|
4 688
|
2 363
|
(642)
|
2 479
|
(108)
|
(8 074)
|
(10 761)
|
(15 955)
|
(6 904)
|
(109)
|
(1 657)
|
11 974
|
904
|
(5 956)
|
8 206
|
5 777
|
5 590
|
3 690
|
(22 307)
|
(25 017)
|
(21 371)
|
(6 908)
|
13 528
|
14 384
|
23 214
|
9 586
|
15 892
|
13 670
|
4 441
|
13 137
|
9 280
|
2 855
|
(8 077)
|
(16 011)
|
(22 550)
|
(10 788)
|
5 000
|
11 663
|
7 740
|
|
| Cash Paid for Dividends |
(931)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(763)
|
(763)
|
(763)
|
(763)
|
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 |
(3 234)
|
(2 864)
|
(2 964)
|
(3 087)
|
(3 404)
|
(3 590)
|
(3 886)
|
(4 130)
|
(3 921)
|
(4 115)
|
(3 705)
|
(3 632)
|
(3 810)
|
(3 770)
|
(4 125)
|
(4 214)
|
(4 311)
|
(4 512)
|
(4 566)
|
(4 544)
|
(4 562)
|
(4 426)
|
(4 490)
|
(4 550)
|
(4 512)
|
(4 517)
|
(4 523)
|
(4 361)
|
(5 079)
|
(5 074)
|
(12 386)
|
(4 990)
|
(4 073)
|
(3 835)
|
3 683
|
(3 559)
|
(3 561)
|
(3 607)
|
(3 762)
|
(3 909)
|
(4 162)
|
(4 668)
|
(5 000)
|
(5 531)
|
(5 900)
|
(5 850)
|
(5 670)
|
(5 367)
|
(5 116)
|
(5 176)
|
(5 425)
|
(5 541)
|
|
| Cash from Financing Activities |
2 849
N/A
|
14 433
+407%
|
20 736
+44%
|
33 826
+63%
|
19 964
-41%
|
31 603
+58%
|
21 487
-32%
|
8 800
-59%
|
11 559
+31%
|
7 756
-33%
|
14 155
+82%
|
14 291
+1%
|
14 106
-1%
|
918
-93%
|
(1 762)
N/A
|
(4 856)
-176%
|
(1 832)
+62%
|
(4 620)
-152%
|
(12 640)
-174%
|
(15 305)
-21%
|
(20 518)
-34%
|
(12 093)
+41%
|
(5 362)
+56%
|
(6 970)
-30%
|
6 699
N/A
|
(3 613)
N/A
|
(10 479)
-190%
|
3 844
N/A
|
697
-82%
|
(443)
N/A
|
(9 656)
-2 080%
|
(28 256)
-193%
|
(30 049)
-6%
|
(25 206)
+16%
|
(3 225)
+87%
|
9 969
N/A
|
10 823
+9%
|
19 606
+81%
|
5 824
-70%
|
11 983
+106%
|
9 509
-21%
|
(227)
N/A
|
8 137
N/A
|
3 749
-54%
|
(3 045)
N/A
|
(13 926)
-357%
|
(21 680)
-56%
|
(27 917)
-29%
|
(15 904)
+43%
|
(176)
+99%
|
6 238
N/A
|
2 199
-65%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
5
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
65
|
3
|
0
|
0
|
0
|
(4)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
19
|
0
|
0
|
1
|
(19)
|
2
|
0
|
25
|
1
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
5
|
(1)
|
(0)
|
2
|
0
|
2
|
(2)
|
16
|
(0)
|
0
|
(0)
|
(14)
|
(51)
|
(0)
|
|
| Net Change in Cash |
625
N/A
|
(1 537)
N/A
|
(1 455)
+5%
|
3 383
N/A
|
(54)
N/A
|
2 402
N/A
|
1 335
-44%
|
(186)
N/A
|
86
N/A
|
(469)
N/A
|
(1 065)
-127%
|
519
N/A
|
(350)
N/A
|
584
N/A
|
205
-65%
|
(69)
N/A
|
(711)
-927%
|
57
N/A
|
1 509
+2 537%
|
(2 471)
N/A
|
637
N/A
|
164
-74%
|
(900)
N/A
|
113
N/A
|
1 104
+881%
|
(2 599)
N/A
|
(1 184)
+54%
|
4 413
N/A
|
(751)
N/A
|
5 153
N/A
|
2 828
-45%
|
(3 844)
N/A
|
(1 054)
+73%
|
(2 796)
-165%
|
(1 690)
+40%
|
4 480
N/A
|
1 020
-77%
|
996
-2%
|
2 063
+107%
|
(4 353)
N/A
|
(1 133)
+74%
|
582
N/A
|
(2 096)
N/A
|
(794)
+62%
|
335
N/A
|
(2 334)
N/A
|
(2 300)
+1%
|
1 901
N/A
|
519
-73%
|
1 666
+221%
|
7 863
+372%
|
804
-90%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12 062)
N/A
|
(20 825)
-73%
|
(23 699)
-14%
|
(28 620)
-21%
|
(26 427)
+8%
|
(25 659)
+3%
|
(18 954)
+26%
|
(10 100)
+47%
|
(9 912)
+2%
|
(8 096)
+18%
|
(20 577)
-154%
|
(16 922)
+18%
|
(16 362)
+3%
|
(11 989)
+27%
|
(5 284)
+56%
|
(5 210)
+1%
|
(3 906)
+25%
|
(687)
+82%
|
7 711
N/A
|
6 873
-11%
|
9 187
+34%
|
2 996
-67%
|
(4 622)
N/A
|
(1 382)
+70%
|
(4 998)
-262%
|
(799)
+84%
|
7 034
N/A
|
(4 141)
N/A
|
(5 732)
-38%
|
1 561
N/A
|
8 089
+418%
|
21 828
+170%
|
28 703
+31%
|
21 915
-24%
|
2 971
-86%
|
(4 294)
N/A
|
(9 425)
-119%
|
(17 106)
-82%
|
(3 390)
+80%
|
(14 080)
-315%
|
(8 846)
+37%
|
2 109
N/A
|
(7 908)
N/A
|
(3 769)
+52%
|
3 176
N/A
|
10 582
+233%
|
18 156
+72%
|
28 622
+58%
|
15 432
-46%
|
1 613
-90%
|
1 240
-23%
|
(1 861)
N/A
|
|