SingSong Holdings Co Ltd
KRX:006880
Cash Flow Statement
Cash Flow Statement
SingSong Holdings Co Ltd
| 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 |
10 807
|
13 043
|
11 672
|
9 753
|
8 553
|
8 273
|
7 278
|
7 406
|
6 354
|
6 204
|
3 051
|
144
|
(1 604)
|
(8 176)
|
(11 954)
|
(15 276)
|
(14 336)
|
(10 640)
|
(7 688)
|
(3 484)
|
(14 244)
|
(15 644)
|
(13 460)
|
(13 208)
|
(1 486)
|
322
|
(35 973)
|
(31 518)
|
(32 879)
|
(30 341)
|
4 142
|
2 472
|
7 086
|
7 886
|
9 690
|
9 332
|
6 474
|
7 071
|
1 253
|
(350)
|
(208)
|
(1 516)
|
10 414
|
13 173
|
12 355
|
9 794
|
7 731
|
6 082
|
4 020
|
7 422
|
|
| Depreciation & Amortization |
4 011
|
5 060
|
4 102
|
4 202
|
4 347
|
4 432
|
4 482
|
4 518
|
4 538
|
4 482
|
4 423
|
4 385
|
4 394
|
4 452
|
4 498
|
4 274
|
4 033
|
3 828
|
3 960
|
4 392
|
4 803
|
4 985
|
4 834
|
4 651
|
4 636
|
4 787
|
4 939
|
4 140
|
3 179
|
2 260
|
1 368
|
1 438
|
1 486
|
1 696
|
1 652
|
1 705
|
2 242
|
2 385
|
2 760
|
3 008
|
2 797
|
2 827
|
2 871
|
2 917
|
2 955
|
2 982
|
2 998
|
2 984
|
3 156
|
3 299
|
|
| Other Non-Cash Items |
(196)
|
139
|
(502)
|
25
|
25
|
(371)
|
(291)
|
(764)
|
(97)
|
(585)
|
(79)
|
1 280
|
825
|
4 596
|
5 834
|
7 589
|
6 831
|
5 171
|
6 121
|
4 080
|
12 884
|
12 354
|
9 121
|
8 924
|
(413)
|
(2 943)
|
34 806
|
31 555
|
35 015
|
42 997
|
4 183
|
7 059
|
2 864
|
(4 587)
|
(2 062)
|
(1 387)
|
(233)
|
(586)
|
5 882
|
5 863
|
7 168
|
9 018
|
(1 323)
|
(2 454)
|
(1 833)
|
30
|
1 553
|
2 964
|
3 830
|
1 958
|
|
| Cash Taxes Paid |
2 251
|
3 068
|
2 645
|
3 074
|
2 078
|
2 404
|
2 634
|
3 876
|
3 613
|
2 801
|
2 808
|
1 319
|
1 045
|
1 376
|
1 194
|
2 104
|
1 804
|
1 345
|
1 146
|
600
|
959
|
758
|
1 018
|
476
|
130
|
744
|
1 458
|
1 808
|
2 034
|
1 783
|
1 240
|
1 619
|
1 696
|
1 529
|
1 615
|
1 053
|
1 094
|
1 095
|
725
|
1 037
|
1 471
|
1 275
|
1 168
|
775
|
228
|
267
|
2 188
|
3 515
|
5 886
|
6 223
|
|
| Cash Interest Paid |
235
|
356
|
373
|
385
|
483
|
386
|
383
|
489
|
541
|
940
|
1 046
|
1 008
|
1 295
|
1 091
|
1 521
|
1 936
|
1 831
|
1 872
|
1 837
|
0
|
1 356
|
1 650
|
2 588
|
3 126
|
3 136
|
3 423
|
5 236
|
5 056
|
5 266
|
4 989
|
4 462
|
4 442
|
4 096
|
4 224
|
4 797
|
5 268
|
5 752
|
6 473
|
4 214
|
4 408
|
5 028
|
4 830
|
5 588
|
5 632
|
5 122
|
4 730
|
4 210
|
4 192
|
4 417
|
4 668
|
|
| Change in Working Capital |
(3 335)
|
(7 821)
|
(9 262)
|
(2 492)
|
3 495
|
9 940
|
(10 657)
|
(12 150)
|
(21 531)
|
(19 036)
|
8 711
|
12 557
|
15 517
|
14 285
|
(3 561)
|
(13 423)
|
4 992
|
(10 884)
|
(18 186)
|
(61 597)
|
(38 822)
|
(19 022)
|
13 767
|
61 755
|
6 010
|
19 485
|
(10 320)
|
(4 243)
|
16 878
|
(13 030)
|
5 669
|
(17 718)
|
(18 007)
|
7 181
|
(5 888)
|
14 909
|
7 992
|
(9 995)
|
(5 192)
|
(21 447)
|
(8 022)
|
(1 808)
|
(3 447)
|
16 847
|
414
|
(7 473)
|
(10 018)
|
(16 831)
|
(19 951)
|
(11 755)
|
|
| Cash from Operating Activities |
11 289
N/A
|
10 422
-8%
|
6 009
-42%
|
11 488
+91%
|
16 417
+43%
|
22 273
+36%
|
812
-96%
|
(991)
N/A
|
(10 735)
-983%
|
(8 936)
+17%
|
16 107
N/A
|
18 368
+14%
|
19 133
+4%
|
15 159
-21%
|
(5 183)
N/A
|
(16 837)
-225%
|
1 520
N/A
|
(12 525)
N/A
|
(15 794)
-26%
|
(56 608)
-258%
|
(35 381)
+37%
|
(17 328)
+51%
|
14 263
N/A
|
62 122
+336%
|
8 750
-86%
|
21 653
+147%
|
(6 548)
N/A
|
(66)
+99%
|
22 192
N/A
|
1 886
-92%
|
15 363
+715%
|
(6 748)
N/A
|
(6 570)
+3%
|
12 175
N/A
|
3 391
-72%
|
24 560
+624%
|
16 475
-33%
|
(1 124)
N/A
|
4 702
N/A
|
(12 926)
N/A
|
1 735
N/A
|
8 521
+391%
|
8 514
0%
|
30 483
+258%
|
13 890
-54%
|
5 333
-62%
|
2 264
-58%
|
(4 802)
N/A
|
(8 946)
-86%
|
925
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7 588)
|
(8 982)
|
(6 501)
|
(6 780)
|
(5 682)
|
(10 157)
|
(12 181)
|
(10 357)
|
(11 210)
|
(8 998)
|
(8 139)
|
(12 763)
|
(14 162)
|
(16 283)
|
(15 233)
|
(10 528)
|
(12 807)
|
(11 776)
|
(11 037)
|
0
|
(6 133)
|
(1 936)
|
(2 552)
|
(3 241)
|
(2 628)
|
(2 912)
|
(2 961)
|
(3 154)
|
(2 630)
|
(2 124)
|
(2 321)
|
(1 925)
|
(1 364)
|
(2 037)
|
(1 237)
|
(1 030)
|
(1 799)
|
(886)
|
(1 029)
|
(1 040)
|
(1 222)
|
(1 007)
|
(1 103)
|
(867)
|
(507)
|
(952)
|
(720)
|
(1 073)
|
(1 441)
|
(1 580)
|
|
| Other Items |
2 685
|
2 406
|
(9 838)
|
(10 470)
|
(10 738)
|
(12 480)
|
(2 065)
|
2 863
|
(3 865)
|
(7 858)
|
2 277
|
(11 731)
|
(2 212)
|
5 586
|
(7 496)
|
2 455
|
3 581
|
3 803
|
12 797
|
1 901
|
6 213
|
4 040
|
316
|
9 366
|
209
|
969
|
(5 579)
|
(4 723)
|
(7 286)
|
437
|
4 138
|
3 435
|
(20 811)
|
(30 378)
|
(29 143)
|
(30 468)
|
1 630
|
4 281
|
1 770
|
1 863
|
(2 645)
|
(3 226)
|
(987)
|
(614)
|
(339)
|
(1 290)
|
(4 337)
|
(9 672)
|
(10 553)
|
(10 422)
|
|
| Cash from Investing Activities |
(4 903)
N/A
|
(6 576)
-34%
|
(16 339)
-148%
|
(17 251)
-6%
|
(16 419)
+5%
|
(22 637)
-38%
|
(14 246)
+37%
|
(7 494)
+47%
|
(15 076)
-101%
|
(16 856)
-12%
|
(5 863)
+65%
|
(24 496)
-318%
|
(16 375)
+33%
|
(10 698)
+35%
|
(22 729)
-112%
|
(8 072)
+64%
|
(9 225)
-14%
|
(7 973)
+14%
|
1 761
N/A
|
(9 134)
N/A
|
80
N/A
|
2 105
+2 531%
|
(2 236)
N/A
|
6 125
N/A
|
(2 418)
N/A
|
(1 943)
+20%
|
(8 539)
-339%
|
(7 876)
+8%
|
(9 916)
-26%
|
(1 686)
+83%
|
1 817
N/A
|
1 509
-17%
|
(22 175)
N/A
|
(32 415)
-46%
|
(30 380)
+6%
|
(31 497)
-4%
|
(168)
+99%
|
3 396
N/A
|
741
-78%
|
823
+11%
|
(3 867)
N/A
|
(4 232)
-9%
|
(2 090)
+51%
|
(1 481)
+29%
|
(846)
+43%
|
(2 241)
-165%
|
(5 056)
-126%
|
(10 745)
-113%
|
(11 994)
-12%
|
(12 001)
0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
22 138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 513)
|
(1 558)
|
(1 558)
|
(1 845)
|
0
|
(413)
|
(1 359)
|
(1 956)
|
(2 207)
|
(2 080)
|
(1 134)
|
(251)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(5 207)
|
(969)
|
3 179
|
2 239
|
(3 982)
|
(7 477)
|
12 414
|
9 366
|
20 151
|
21 658
|
(2 502)
|
7 253
|
1 594
|
11 424
|
30 689
|
24 468
|
10 209
|
4 113
|
753
|
56 026
|
20 560
|
10 859
|
(15 885)
|
(68 198)
|
(1 697)
|
(17 997)
|
6 988
|
3 218
|
(16 940)
|
11 699
|
(12 520)
|
9 950
|
32 723
|
8 992
|
31 829
|
8 689
|
(13 967)
|
(670)
|
(4 968)
|
11 955
|
3 234
|
(1 818)
|
(5 586)
|
(23 542)
|
(9 206)
|
(775)
|
8 518
|
13 843
|
20 841
|
14 227
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(946)
|
(946)
|
(946)
|
0
|
(946)
|
(946)
|
(946)
|
(946)
|
(946)
|
(946)
|
(946)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(946)
|
(946)
|
(946)
|
0
|
(1 680)
|
(1 120)
|
(1 120)
|
0
|
(846)
|
(1 406)
|
(1 406)
|
0
|
(1 295)
|
(1 295)
|
(1 295)
|
0
|
(1 295)
|
(1 295)
|
(1 295)
|
0
|
(1 295)
|
(1 295)
|
|
| Other |
44
|
44
|
297
|
544
|
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
|
72
|
154
|
109
|
246
|
399
|
373
|
489
|
380
|
(2 712)
|
(2 215)
|
(2 319)
|
(2 054)
|
|
| Cash from Financing Activities |
(5 163)
N/A
|
(925)
+82%
|
25 614
N/A
|
24 920
-3%
|
18 409
-26%
|
14 914
-19%
|
12 414
-17%
|
9 365
-25%
|
19 205
+105%
|
20 712
+8%
|
(3 448)
N/A
|
6 307
N/A
|
647
-90%
|
10 477
+1 519%
|
29 743
+184%
|
23 522
-21%
|
9 264
-61%
|
3 168
-66%
|
(193)
N/A
|
55 080
N/A
|
20 560
-63%
|
10 859
-47%
|
(15 885)
N/A
|
(68 198)
-329%
|
(1 697)
+98%
|
(17 997)
-961%
|
6 988
N/A
|
1 705
-76%
|
(19 444)
N/A
|
9 195
N/A
|
(15 311)
N/A
|
8 672
N/A
|
30 630
+253%
|
6 512
-79%
|
28 753
+342%
|
5 363
-81%
|
(16 894)
N/A
|
(3 210)
+81%
|
(6 552)
-104%
|
10 702
N/A
|
2 049
-81%
|
(2 867)
N/A
|
(6 482)
-126%
|
(24 464)
-277%
|
(10 011)
+59%
|
(1 689)
+83%
|
4 510
N/A
|
10 334
+129%
|
17 227
+67%
|
10 878
-37%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
41
|
(16)
|
(37)
|
(36)
|
(86)
|
(58)
|
(8)
|
(15)
|
(8)
|
141
|
28
|
20
|
24
|
(300)
|
35
|
(6)
|
(13)
|
302
|
(84)
|
(32)
|
(23)
|
(127)
|
15
|
34
|
26
|
37
|
21
|
218
|
16
|
(11)
|
(21)
|
(210)
|
(14)
|
24
|
56
|
50
|
209
|
534
|
43
|
34
|
(113)
|
(459)
|
(11)
|
(142)
|
904
|
837
|
311
|
414
|
(811)
|
(729)
|
|
| Net Change in Cash |
1 264
N/A
|
2 905
+130%
|
15 247
+425%
|
19 121
+25%
|
18 321
-4%
|
14 492
-21%
|
(1 028)
N/A
|
865
N/A
|
(6 614)
N/A
|
(4 939)
+25%
|
6 824
N/A
|
199
-97%
|
3 429
+1 623%
|
14 638
+327%
|
1 866
-87%
|
(1 393)
N/A
|
1 546
N/A
|
(17 028)
N/A
|
(14 310)
+16%
|
(10 694)
+25%
|
(14 764)
-38%
|
(4 491)
+70%
|
(3 843)
+14%
|
83
N/A
|
4 661
+5 516%
|
1 750
-62%
|
(8 078)
N/A
|
(6 019)
+25%
|
(7 152)
-19%
|
9 384
N/A
|
1 848
-80%
|
3 223
+74%
|
1 871
-42%
|
(13 704)
N/A
|
1 820
N/A
|
(1 525)
N/A
|
(378)
+75%
|
(405)
-7%
|
(1 066)
-163%
|
(1 366)
-28%
|
(196)
+86%
|
962
N/A
|
(69)
N/A
|
4 396
N/A
|
3 937
-10%
|
2 239
-43%
|
2 029
-9%
|
(4 799)
N/A
|
(4 523)
+6%
|
(926)
+80%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 701
N/A
|
1 440
-61%
|
(492)
N/A
|
4 708
N/A
|
10 735
+128%
|
12 116
+13%
|
(11 369)
N/A
|
(11 348)
+0%
|
(21 945)
-93%
|
(17 934)
+18%
|
7 968
N/A
|
5 605
-30%
|
4 971
-11%
|
(1 124)
N/A
|
(20 416)
-1 716%
|
(27 365)
-34%
|
(11 287)
+59%
|
(24 301)
-115%
|
(26 831)
-10%
|
(56 608)
-111%
|
(41 514)
+27%
|
(19 264)
+54%
|
11 711
N/A
|
58 881
+403%
|
6 122
-90%
|
18 741
+206%
|
(9 509)
N/A
|
(3 220)
+66%
|
19 562
N/A
|
(238)
N/A
|
13 042
N/A
|
(8 674)
N/A
|
(7 934)
+9%
|
10 138
N/A
|
2 154
-79%
|
23 530
+992%
|
14 677
-38%
|
(2 010)
N/A
|
3 673
N/A
|
(13 966)
N/A
|
513
N/A
|
7 514
+1 364%
|
7 411
-1%
|
29 616
+300%
|
13 383
-55%
|
4 382
-67%
|
1 544
-65%
|
(5 876)
N/A
|
(10 386)
-77%
|
(655)
+94%
|
|