Enex Co Ltd
KRX:011090
Cash Flow Statement
Cash Flow Statement
Enex Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2 942)
|
(1 708)
|
(2 552)
|
(1 631)
|
1 371
|
2 118
|
3 813
|
6 932
|
6 531
|
(3 814)
|
(5 881)
|
(7 486)
|
(10 140)
|
(5 381)
|
(2 455)
|
839
|
3 060
|
4 004
|
4 568
|
4 570
|
5 048
|
6 546
|
8 090
|
8 070
|
8 463
|
6 245
|
3 719
|
3 719
|
1 867
|
2 108
|
1 894
|
1 531
|
2 056
|
1 674
|
1 639
|
687
|
1 152
|
694
|
(2 935)
|
(166)
|
(3 765)
|
(5 454)
|
(4 430)
|
(6 891)
|
(8 893)
|
(7 434)
|
(7 995)
|
(11 083)
|
10 021
|
4 776
|
2 225
|
(12)
|
(23 471)
|
(22 558)
|
(18 283)
|
(15 971)
|
(19 728)
|
(14 606)
|
(10 473)
|
(8 458)
|
3 905
|
4 296
|
2 564
|
2 113
|
|
| Depreciation & Amortization |
3 145
|
3 173
|
3 197
|
3 145
|
3 051
|
2 936
|
2 776
|
2 624
|
2 481
|
866
|
2 737
|
2 740
|
3 540
|
3 429
|
2 272
|
2 815
|
2 541
|
2 286
|
2 071
|
2 038
|
2 052
|
2 088
|
2 119
|
2 151
|
2 508
|
2 623
|
2 671
|
2 935
|
2 763
|
2 870
|
3 090
|
3 123
|
3 304
|
3 453
|
3 594
|
3 736
|
3 822
|
4 138
|
4 566
|
4 975
|
5 386
|
5 269
|
5 147
|
4 990
|
4 807
|
4 722
|
4 609
|
4 495
|
4 371
|
4 110
|
3 898
|
3 622
|
3 352
|
3 201
|
0
|
0
|
2 821
|
0
|
0
|
0
|
2 312
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(1 006)
|
(533)
|
(1 010)
|
(797)
|
126
|
(18)
|
(318)
|
(575)
|
87
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
449
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
4 548
|
4 309
|
4 937
|
5 415
|
4 122
|
4 218
|
2 584
|
2 470
|
1 892
|
1 404
|
2 048
|
4 137
|
4 688
|
4 087
|
4 593
|
2 042
|
2 504
|
2 463
|
1 894
|
2 699
|
3 272
|
3 016
|
3 203
|
3 501
|
1 840
|
2 358
|
2 471
|
3 287
|
4 533
|
4 726
|
5 415
|
5 527
|
5 698
|
5 525
|
5 036
|
4 759
|
4 917
|
4 710
|
4 136
|
4 919
|
6 101
|
5 770
|
5 218
|
3 616
|
2 776
|
2 670
|
2 761
|
2 619
|
(19 580)
|
(18 330)
|
(17 764)
|
(17 858)
|
3 832
|
3 020
|
4 759
|
5 919
|
13 164
|
13 345
|
9 619
|
10 187
|
3 077
|
3 302
|
6 227
|
5 281
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 306
|
1 946
|
1 954
|
57
|
(1 238)
|
(1 882)
|
(1 873)
|
44
|
36
|
9
|
(3)
|
(20)
|
(10)
|
39
|
358
|
357
|
418
|
524
|
390
|
417
|
605
|
1 551
|
1 562
|
1 734
|
1 473
|
891
|
896
|
886
|
892
|
852
|
649
|
464
|
460
|
(6)
|
(8)
|
(12)
|
(13)
|
7
|
372
|
371
|
452
|
623
|
263
|
264
|
446
|
262
|
256
|
249
|
(16)
|
(7)
|
12
|
36
|
43
|
55
|
51
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
490
|
962
|
1 478
|
1 875
|
1 655
|
1 357
|
1 104
|
897
|
796
|
782
|
665
|
620
|
583
|
548
|
489
|
426
|
377
|
385
|
483
|
564
|
582
|
567
|
522
|
479
|
489
|
530
|
544
|
535
|
576
|
592
|
620
|
682
|
692
|
687
|
669
|
649
|
643
|
634
|
633
|
682
|
688
|
749
|
845
|
995
|
1 205
|
1 345
|
1 463
|
1 598
|
1 677
|
1 790
|
1 876
|
1 822
|
1 804
|
1 699
|
1 563
|
|
| Change in Working Capital |
1 450
|
(963)
|
(4 449)
|
(4 710)
|
(3 947)
|
(6 801)
|
2 345
|
12 324
|
3 184
|
3 561
|
435
|
4 517
|
1 141
|
(7 870)
|
(4 578)
|
(18 808)
|
(14 033)
|
(10 816)
|
(18 220)
|
(10 090)
|
(11 292)
|
(10 022)
|
4 603
|
720
|
8 856
|
(6 248)
|
(22 935)
|
(28 434)
|
(28 221)
|
(10 459)
|
(19 361)
|
(1 267)
|
(4 793)
|
(19 499)
|
(10 315)
|
(9 966)
|
(13 546)
|
(872)
|
8 984
|
(6 062)
|
(8 605)
|
(9 519)
|
(5 920)
|
10 446
|
17 282
|
13 158
|
349
|
(12 185)
|
(14 103)
|
(12 776)
|
(5 552)
|
4 073
|
8 987
|
12 166
|
5 904
|
3 186
|
(1 415)
|
(8 048)
|
7 030
|
1 536
|
(4 703)
|
7 974
|
(4 285)
|
(3 925)
|
|
| Cash from Operating Activities |
5 196
N/A
|
4 279
-18%
|
125
-97%
|
1 423
+1 038%
|
4 722
+232%
|
2 451
-48%
|
11 199
+357%
|
23 775
+112%
|
14 174
-40%
|
2 016
-86%
|
(662)
N/A
|
3 909
N/A
|
(772)
N/A
|
(5 735)
-643%
|
(167)
+97%
|
(13 115)
-7 753%
|
(5 928)
+55%
|
(2 064)
+65%
|
(9 688)
-369%
|
(783)
+92%
|
(920)
-17%
|
1 629
N/A
|
18 016
+1 006%
|
14 444
-20%
|
21 667
+50%
|
4 976
-77%
|
(14 075)
N/A
|
(18 494)
-31%
|
(19 059)
-3%
|
(755)
+96%
|
(8 963)
-1 087%
|
8 913
N/A
|
6 265
-30%
|
(8 845)
N/A
|
(45)
+99%
|
(784)
-1 642%
|
(3 655)
-366%
|
8 786
N/A
|
14 828
+69%
|
3 703
-75%
|
(883)
N/A
|
(3 933)
-345%
|
14
N/A
|
12 161
+86 764%
|
15 972
+31%
|
13 115
-18%
|
(275)
N/A
|
(16 154)
-5 767%
|
(19 291)
-19%
|
(22 220)
-15%
|
(17 194)
+23%
|
(10 174)
+41%
|
(7 300)
+28%
|
(4 171)
+43%
|
(6 025)
-44%
|
(6 077)
-1%
|
(5 159)
+15%
|
(7 214)
-40%
|
8 996
N/A
|
6 085
-32%
|
4 591
-25%
|
17 884
+290%
|
6 818
-62%
|
5 781
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 986)
|
(3 037)
|
(2 709)
|
(1 389)
|
(1 276)
|
(701)
|
(728)
|
(872)
|
(848)
|
(736)
|
(1 211)
|
(1 978)
|
(2 095)
|
(1 541)
|
(1 312)
|
(1 033)
|
(1 066)
|
(1 145)
|
(1 419)
|
(1 872)
|
(2 650)
|
(2 815)
|
(3 199)
|
(3 529)
|
(4 993)
|
(5 641)
|
(5 997)
|
(5 301)
|
(4 266)
|
(4 104)
|
(4 560)
|
(5 412)
|
(4 982)
|
(5 556)
|
(5 018)
|
(4 343)
|
(5 149)
|
(4 303)
|
(4 420)
|
(4 017)
|
(2 822)
|
(2 777)
|
(1 806)
|
(1 920)
|
(1 423)
|
(1 186)
|
(2 286)
|
(7 327)
|
(34 191)
|
(34 129)
|
(34 177)
|
(29 625)
|
(4 242)
|
(4 251)
|
(2 788)
|
(9 308)
|
(9 137)
|
(8 897)
|
(8 893)
|
(1 423)
|
(186)
|
(441)
|
(481)
|
(504)
|
|
| Other Items |
(3 828)
|
(1 850)
|
(753)
|
2 438
|
1 266
|
1 914
|
3 010
|
2 289
|
1 659
|
(595)
|
(687)
|
(916)
|
9 151
|
9 534
|
8 822
|
14 338
|
3 463
|
3 159
|
4 517
|
106
|
1 286
|
1 709
|
1 498
|
956
|
665
|
714
|
(307)
|
(1 248)
|
(1 502)
|
23
|
1 476
|
1 997
|
1 848
|
(79)
|
(1 091)
|
(484)
|
701
|
1 291
|
1 745
|
1 628
|
586
|
1 124
|
2 760
|
3 396
|
3 876
|
3 006
|
(1 393)
|
(2 544)
|
28 078
|
28 955
|
31 424
|
35 095
|
7 954
|
7 332
|
7 626
|
4 237
|
659
|
1 158
|
660
|
661
|
523
|
186
|
595
|
489
|
|
| Cash from Investing Activities |
(6 814)
N/A
|
(4 887)
+28%
|
(3 463)
+29%
|
1 049
N/A
|
(10)
N/A
|
1 213
N/A
|
2 283
+88%
|
1 417
-38%
|
811
-43%
|
(1 331)
N/A
|
(1 898)
-43%
|
(2 893)
-52%
|
7 056
N/A
|
7 993
+13%
|
7 509
-6%
|
13 304
+77%
|
2 397
-82%
|
2 014
-16%
|
3 100
+54%
|
(1 766)
N/A
|
(1 364)
+23%
|
(1 106)
+19%
|
(1 702)
-54%
|
(2 573)
-51%
|
(4 328)
-68%
|
(4 927)
-14%
|
(6 304)
-28%
|
(6 549)
-4%
|
(5 769)
+12%
|
(4 082)
+29%
|
(3 086)
+24%
|
(3 416)
-11%
|
(3 135)
+8%
|
(5 636)
-80%
|
(6 109)
-8%
|
(4 827)
+21%
|
(4 447)
+8%
|
(3 012)
+32%
|
(2 674)
+11%
|
(2 389)
+11%
|
(2 236)
+6%
|
(1 652)
+26%
|
954
N/A
|
1 476
+55%
|
2 454
+66%
|
1 821
-26%
|
(3 678)
N/A
|
(9 871)
-168%
|
(6 113)
+38%
|
(5 174)
+15%
|
(2 752)
+47%
|
5 471
N/A
|
3 712
-32%
|
3 080
-17%
|
4 838
+57%
|
(5 071)
N/A
|
(8 478)
-67%
|
(7 739)
+9%
|
(8 233)
-6%
|
(763)
+91%
|
338
N/A
|
(254)
N/A
|
114
N/A
|
(14)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(507)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 714)
|
0
|
0
|
0
|
0
|
7 259
|
7 259
|
7 259
|
7 259
|
0
|
6 468
|
6 468
|
6 468
|
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
|
12 809
|
12 809
|
12 809
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4 800
|
6 000
|
6 000
|
(2 000)
|
(3 250)
|
(4 000)
|
(5 000)
|
(3 000)
|
(8 900)
|
1 072
|
1 607
|
1 332
|
(7 353)
|
(11 607)
|
(9 399)
|
(9 312)
|
(2 871)
|
1 079
|
(3 970)
|
(3 792)
|
(2 538)
|
(5 306)
|
(2 500)
|
(5 390)
|
(4 400)
|
2 600
|
10 690
|
22 230
|
19 229
|
14 229
|
14 589
|
5 696
|
5 647
|
8 147
|
7 387
|
1 240
|
3 991
|
5 180
|
(5 832)
|
(1 257)
|
686
|
(3 326)
|
(831)
|
363
|
(1 607)
|
(1 613)
|
(1 616)
|
(1 316)
|
(372)
|
(316)
|
9 719
|
9 608
|
10 796
|
10 873
|
945
|
7 682
|
6 148
|
10 763
|
8 762
|
4 081
|
1 281
|
(4 770)
|
(2 229)
|
(3 971)
|
|
| Cash Paid for Dividends |
(616)
|
0
|
0
|
0
|
0
|
0
|
(806)
|
(806)
|
(806)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 106)
|
(1 106)
|
(1 106)
|
(2 765)
|
(1 659)
|
(1 659)
|
(1 659)
|
0
|
(1 106)
|
(1 106)
|
(1 106)
|
0
|
(1 659)
|
(1 659)
|
(1 659)
|
0
|
(553)
|
(553)
|
(553)
|
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
|
(350)
|
0
|
(400)
|
(550)
|
(4 600)
|
0
|
(2)
|
(2)
|
0
|
(18)
|
(162)
|
(168)
|
(163)
|
(141)
|
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
|
(103)
|
147
|
(286)
|
(289)
|
(207)
|
(460)
|
(120)
|
(122)
|
(509)
|
(506)
|
|
| Cash from Financing Activities |
3 678
N/A
|
4 785
+30%
|
5 093
+6%
|
(2 352)
N/A
|
(3 250)
-38%
|
(4 400)
-35%
|
(6 356)
-44%
|
(8 406)
-32%
|
(14 419)
-72%
|
1 070
N/A
|
1 605
+50%
|
1 332
-17%
|
(7 371)
N/A
|
(4 510)
+39%
|
(2 308)
+49%
|
(2 216)
+4%
|
4 247
N/A
|
1 080
-75%
|
2 505
+132%
|
2 676
+7%
|
3 930
+47%
|
1 162
-70%
|
(3 606)
N/A
|
(6 496)
-80%
|
(5 506)
+15%
|
(165)
+97%
|
9 030
N/A
|
20 571
+128%
|
17 569
-15%
|
14 228
-19%
|
13 483
-5%
|
4 589
-66%
|
4 541
-1%
|
7 041
+55%
|
5 728
-19%
|
(419)
N/A
|
2 332
N/A
|
3 521
+51%
|
(6 385)
N/A
|
(1 810)
+72%
|
133
N/A
|
(3 879)
N/A
|
(831)
+79%
|
363
N/A
|
(1 607)
N/A
|
(1 613)
0%
|
11 193
N/A
|
11 493
+3%
|
12 437
+8%
|
12 493
+0%
|
9 719
-22%
|
9 608
-1%
|
10 796
+12%
|
10 873
+1%
|
842
-92%
|
7 829
+829%
|
5 862
-25%
|
10 474
+79%
|
8 554
-18%
|
3 620
-58%
|
1 161
-68%
|
(4 893)
N/A
|
(2 738)
+44%
|
(4 477)
-63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
16
|
20
|
(3)
|
(94)
|
(56)
|
50
|
74
|
196
|
95
|
61
|
18
|
(41)
|
(216)
|
(285)
|
(327)
|
(252)
|
(12)
|
(179)
|
(80)
|
(101)
|
(137)
|
31
|
30
|
8
|
40
|
(76)
|
(82)
|
(89)
|
(107)
|
(1)
|
(1)
|
2
|
12
|
15
|
9
|
13
|
13
|
5
|
7
|
3
|
(3)
|
5
|
7
|
10
|
5
|
3
|
(5)
|
(28)
|
(24)
|
|
| Net Change in Cash |
2 060
N/A
|
4 177
+103%
|
1 755
-58%
|
120
-93%
|
1 462
+1 118%
|
(736)
N/A
|
7 126
N/A
|
16 786
+136%
|
566
-97%
|
1 755
+210%
|
(955)
N/A
|
2 353
N/A
|
(1 087)
N/A
|
(2 252)
-107%
|
5 034
N/A
|
(2 011)
N/A
|
736
N/A
|
1 027
+40%
|
(4 177)
N/A
|
71
N/A
|
1 696
+2 289%
|
1 759
+4%
|
12 904
+634%
|
5 470
-58%
|
11 894
+117%
|
(98)
N/A
|
(11 390)
-11 522%
|
(4 688)
+59%
|
(7 544)
-61%
|
9 064
N/A
|
1 182
-87%
|
10 074
+752%
|
7 492
-26%
|
(7 520)
N/A
|
(527)
+93%
|
(6 167)
-1 070%
|
(5 739)
+7%
|
9 325
N/A
|
5 777
-38%
|
(456)
N/A
|
(3 062)
-571%
|
(9 546)
-212%
|
48
N/A
|
13 893
+28 844%
|
16 818
+21%
|
13 322
-21%
|
7 241
-46%
|
(14 519)
N/A
|
(12 952)
+11%
|
(14 893)
-15%
|
(10 215)
+31%
|
4 918
N/A
|
7 213
+47%
|
9 789
+36%
|
(342)
N/A
|
(3 322)
-872%
|
(7 770)
-134%
|
(4 472)
+42%
|
9 327
N/A
|
8 948
-4%
|
6 093
-32%
|
12 731
+109%
|
4 166
-67%
|
1 265
-70%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2 210
N/A
|
1 242
-44%
|
(2 584)
N/A
|
34
N/A
|
3 446
+10 035%
|
1 750
-49%
|
10 471
+498%
|
22 903
+119%
|
13 326
-42%
|
1 280
-90%
|
(1 873)
N/A
|
1 931
N/A
|
(2 867)
N/A
|
(7 276)
-154%
|
(1 479)
+80%
|
(14 148)
-857%
|
(6 994)
+51%
|
(3 209)
+54%
|
(11 107)
-246%
|
(2 655)
+76%
|
(3 570)
-34%
|
(1 186)
+67%
|
14 817
N/A
|
10 915
-26%
|
16 674
+53%
|
(665)
N/A
|
(20 072)
-2 918%
|
(23 795)
-19%
|
(23 325)
+2%
|
(4 859)
+79%
|
(13 523)
-178%
|
3 501
N/A
|
1 283
-63%
|
(14 401)
N/A
|
(5 063)
+65%
|
(5 127)
-1%
|
(8 804)
-72%
|
4 483
N/A
|
10 408
+132%
|
(314)
N/A
|
(3 705)
-1 080%
|
(6 710)
-81%
|
(1 792)
+73%
|
10 241
N/A
|
14 549
+42%
|
11 929
-18%
|
(2 562)
N/A
|
(23 481)
-817%
|
(53 482)
-128%
|
(56 349)
-5%
|
(51 370)
+9%
|
(39 799)
+23%
|
(11 542)
+71%
|
(8 423)
+27%
|
(8 814)
-5%
|
(15 385)
-75%
|
(14 296)
+7%
|
(16 111)
-13%
|
103
N/A
|
4 662
+4 425%
|
4 406
-5%
|
17 443
+296%
|
6 337
-64%
|
5 277
-17%
|
|