Korea Engineering Consultants Corp
KRX:023350
Cash Flow Statement
Cash Flow Statement
Korea Engineering Consultants Corp
| Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | 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 |
15 525
|
12 731
|
10 599
|
8 254
|
6 303
|
3 483
|
2 216
|
1 320
|
1 758
|
4 172
|
5 652
|
5 418
|
4 993
|
4 212
|
3 611
|
2 898
|
2 395
|
2 196
|
(801)
|
1 181
|
2 125
|
2 752
|
5 289
|
3 063
|
1 920
|
(43)
|
(1 470)
|
(7 816)
|
(9 589)
|
(12 706)
|
(13 633)
|
(6 637)
|
(2 869)
|
(817)
|
885
|
(3 556)
|
(5 065)
|
(4 578)
|
(3 896)
|
6 471
|
7 348
|
8 740
|
11 419
|
11 038
|
11 349
|
11 375
|
9 783
|
3 799
|
3 396
|
3 582
|
2 211
|
13 342
|
13 030
|
11 920
|
11 559
|
6 227
|
3 604
|
6 289
|
|
| Depreciation & Amortization |
1 059
|
932
|
932
|
869
|
851
|
834
|
839
|
758
|
736
|
709
|
646
|
698
|
674
|
970
|
1 344
|
1 718
|
2 094
|
2 159
|
2 144
|
2 132
|
2 114
|
2 092
|
2 111
|
2 083
|
2 077
|
2 074
|
2 049
|
2 069
|
2 056
|
2 032
|
1 977
|
1 917
|
1 871
|
2 335
|
2 387
|
2 591
|
2 742
|
2 490
|
2 685
|
2 137
|
2 090
|
1 971
|
1 870
|
2 367
|
2 410
|
2 451
|
2 464
|
2 530
|
2 596
|
2 652
|
2 749
|
2 795
|
2 840
|
2 888
|
2 912
|
2 983
|
3 029
|
3 029
|
|
| Other Non-Cash Items |
6 054
|
4 969
|
4 816
|
5 821
|
6 181
|
10 522
|
10 495
|
10 163
|
9 928
|
5 779
|
5 708
|
4 984
|
5 468
|
5 963
|
6 521
|
6 874
|
7 464
|
7 545
|
10 005
|
9 013
|
9 411
|
9 305
|
6 707
|
8 735
|
8 579
|
8 852
|
9 654
|
11 489
|
10 982
|
11 350
|
10 082
|
2 796
|
2 911
|
3 002
|
4 180
|
8 426
|
7 942
|
7 445
|
8 363
|
4 872
|
5 340
|
5 753
|
5 090
|
4 824
|
5 020
|
4 524
|
5 893
|
11 757
|
12 658
|
12 347
|
10 792
|
773
|
284
|
1 180
|
1 875
|
5 474
|
8 366
|
7 283
|
|
| Cash Taxes Paid |
1 659
|
2 003
|
2 140
|
2 204
|
1 706
|
1 733
|
6 010
|
6 780
|
6 769
|
6 347
|
1 613
|
823
|
1 290
|
1 636
|
1 915
|
1 899
|
2 075
|
2 299
|
5 008
|
4 924
|
4 256
|
3 355
|
267
|
352
|
354
|
872
|
709
|
506
|
470
|
(27)
|
(190)
|
0
|
0
|
0
|
0
|
23
|
56
|
(176)
|
191
|
156
|
213
|
561
|
334
|
356
|
501
|
1 048
|
1 199
|
1 203
|
1 369
|
1 283
|
1 247
|
813
|
455
|
1 674
|
1 791
|
2 813
|
2 341
|
193
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
296
|
737
|
1 102
|
1 552
|
1 761
|
1 746
|
1 727
|
1 692
|
1 672
|
1 640
|
1 613
|
1 607
|
1 615
|
1 599
|
1 669
|
1 761
|
1 783
|
1 897
|
1 944
|
1 970
|
1 965
|
1 579
|
1 436
|
1 167
|
1 148
|
1 253
|
1 102
|
0
|
847
|
824
|
773
|
948
|
718
|
377
|
891
|
758
|
1 191
|
1 631
|
1 267
|
1 564
|
1 223
|
1 094
|
998
|
956
|
868
|
|
| Change in Working Capital |
(19 299)
|
(25 227)
|
(14 767)
|
(3 898)
|
(7 433)
|
(1 297)
|
(4 035)
|
(9 861)
|
(12 873)
|
(1 237)
|
(9 195)
|
(8 976)
|
(9 989)
|
(24 476)
|
(18 433)
|
(15 074)
|
(12 416)
|
6 310
|
(9 450)
|
(11 896)
|
(13 009)
|
(30 918)
|
(14 426)
|
(12 188)
|
(12 365)
|
(13 535)
|
(15 331)
|
(16 833)
|
(13 091)
|
597
|
2 846
|
5 797
|
3 338
|
1 116
|
2 742
|
17 700
|
18 299
|
34 488
|
23 923
|
20 504
|
15 928
|
1 247
|
(6 602)
|
(3 389)
|
1 433
|
(9 761)
|
(12 166)
|
(21 804)
|
(23 982)
|
(21 949)
|
(6 597)
|
3 033
|
5 419
|
16 228
|
4 491
|
(1 244)
|
(921)
|
(91)
|
|
| Cash from Operating Activities |
3 338
N/A
|
(6 595)
N/A
|
1 581
N/A
|
11 047
+599%
|
5 903
-47%
|
13 544
+129%
|
9 515
-30%
|
2 380
-75%
|
(450)
N/A
|
9 422
N/A
|
2 810
-70%
|
2 123
-24%
|
1 145
-46%
|
(13 332)
N/A
|
(6 958)
+48%
|
(3 584)
+48%
|
(463)
+87%
|
18 210
N/A
|
1 899
-90%
|
430
-77%
|
641
+49%
|
(16 768)
N/A
|
(319)
+98%
|
1 693
N/A
|
210
-88%
|
(2 654)
N/A
|
(5 097)
-92%
|
(11 091)
-118%
|
(9 642)
+13%
|
1 273
N/A
|
1 271
0%
|
3 873
+205%
|
5 251
+36%
|
5 636
+7%
|
10 193
+81%
|
25 161
+147%
|
23 918
-5%
|
39 846
+67%
|
31 076
-22%
|
33 984
+9%
|
30 707
-10%
|
17 711
-42%
|
11 776
-34%
|
14 840
+26%
|
20 213
+36%
|
8 588
-58%
|
5 974
-30%
|
(3 718)
N/A
|
(5 333)
-43%
|
(3 368)
+37%
|
9 155
N/A
|
19 943
+118%
|
21 573
+8%
|
32 216
+49%
|
20 836
-35%
|
13 440
-35%
|
14 078
+5%
|
16 510
+17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(22 384)
|
(24 598)
|
(25 406)
|
(26 096)
|
(8 029)
|
(8 804)
|
(9 563)
|
(8 026)
|
(13 395)
|
(13 458)
|
(21 750)
|
(26 705)
|
(35 936)
|
(47 383)
|
(37 261)
|
(30 396)
|
(15 478)
|
(924)
|
(936)
|
(619)
|
(409)
|
(365)
|
(497)
|
(1 285)
|
(1 687)
|
(1 729)
|
(1 582)
|
(644)
|
(485)
|
(545)
|
(424)
|
(528)
|
(346)
|
(253)
|
(509)
|
(521)
|
(670)
|
(625)
|
(526)
|
(1 059)
|
(1 874)
|
(2 250)
|
(2 308)
|
(1 798)
|
(811)
|
(503)
|
(335)
|
(388)
|
(436)
|
(899)
|
(1 089)
|
(964)
|
(1 214)
|
(617)
|
(634)
|
(938)
|
(599)
|
(681)
|
|
| Other Items |
2 895
|
17 414
|
17 418
|
16 222
|
5 694
|
4 798
|
796
|
3 325
|
13 780
|
10 899
|
15 144
|
7 261
|
(2 763)
|
3 882
|
7 139
|
7 052
|
6 997
|
6 511
|
2 942
|
2 953
|
1 491
|
(1 119)
|
(1 190)
|
(1 460)
|
33
|
11
|
(39)
|
81
|
730
|
471
|
45
|
(976)
|
(936)
|
(452)
|
(49)
|
925
|
(717)
|
(58)
|
330
|
(4 154)
|
(3 345)
|
(4 481)
|
(4 723)
|
(1 339)
|
(815)
|
(557)
|
(7 721)
|
(7 298)
|
(2 429)
|
(3 234)
|
2 640
|
3 300
|
(310)
|
(3 139)
|
2 287
|
893
|
(1 057)
|
2 917
|
|
| Cash from Investing Activities |
(19 489)
N/A
|
(7 186)
+63%
|
(7 988)
-11%
|
(9 873)
-24%
|
(2 334)
+76%
|
(4 004)
-72%
|
(8 766)
-119%
|
(4 701)
+46%
|
386
N/A
|
(2 558)
N/A
|
(6 605)
-158%
|
(19 444)
-194%
|
(38 700)
-99%
|
(43 503)
-12%
|
(30 124)
+31%
|
(23 344)
+23%
|
(8 481)
+64%
|
5 588
N/A
|
2 007
-64%
|
2 334
+16%
|
1 082
-54%
|
(1 484)
N/A
|
(1 688)
-14%
|
(2 744)
-63%
|
(1 653)
+40%
|
(1 717)
-4%
|
(1 619)
+6%
|
(563)
+65%
|
245
N/A
|
(74)
N/A
|
(378)
-411%
|
(1 504)
-298%
|
(1 281)
+15%
|
(705)
+45%
|
(559)
+21%
|
405
N/A
|
(1 387)
N/A
|
(681)
+51%
|
(196)
+71%
|
(5 212)
-2 559%
|
(5 218)
0%
|
(6 731)
-29%
|
(7 029)
-4%
|
(3 137)
+55%
|
(1 626)
+48%
|
(1 060)
+35%
|
(8 056)
-660%
|
(7 686)
+5%
|
(2 865)
+63%
|
(4 133)
-44%
|
1 551
N/A
|
2 335
+51%
|
(1 524)
N/A
|
(3 756)
-146%
|
1 653
N/A
|
(45)
N/A
|
(1 656)
-3 581%
|
2 237
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
7 241
|
7 241
|
7 241
|
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
|
(1 185)
|
(1 512)
|
(1 977)
|
(1 977)
|
(971)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 900
|
17 600
|
28 900
|
40 000
|
30 100
|
22 400
|
0
|
0
|
0
|
(750)
|
(1 500)
|
(2 250)
|
(3 000)
|
(3 000)
|
(3 000)
|
(4 000)
|
6 000
|
8 000
|
8 000
|
9 000
|
16 950
|
7 593
|
7 393
|
6 680
|
(11 534)
|
(4 582)
|
(6 610)
|
(5 787)
|
(8 712)
|
(7 753)
|
(9 175)
|
(8 913)
|
(5 175)
|
(10 173)
|
(10 372)
|
(10 215)
|
(10 252)
|
(5 281)
|
(2 032)
|
(4 263)
|
(4 280)
|
(4 338)
|
(3 262)
|
(1 105)
|
(1 171)
|
(1 226)
|
(1 279)
|
(5 294)
|
|
| Cash Paid for Dividends |
(994)
|
(990)
|
(990)
|
(990)
|
0
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
(1 095)
|
0
|
(1 095)
|
(1 095)
|
(1 095)
|
0
|
(1 095)
|
(1 095)
|
(1 095)
|
0
|
(1 095)
|
(1 095)
|
(1 095)
|
0
|
(1 095)
|
(1 095)
|
(1 095)
|
0
|
(1 095)
|
(1 095)
|
(1 095)
|
0
|
(1 040)
|
(1 040)
|
(1 040)
|
0
|
(1 040)
|
(1 040)
|
(1 040)
|
0
|
(1 040)
|
(1 040)
|
(1 040)
|
(1 040)
|
(1 040)
|
(1 040)
|
(1 040)
|
0
|
(1 040)
|
|
| Other |
(992)
|
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
|
(79)
|
(386)
|
519
|
0
|
598
|
|
| Cash from Financing Activities |
(1 986)
N/A
|
6 249
N/A
|
6 251
+0%
|
6 251
N/A
|
0
N/A
|
(1 095)
N/A
|
(1 095)
N/A
|
(1 095)
N/A
|
(1 095)
N/A
|
(1 095)
N/A
|
8 805
N/A
|
16 505
+87%
|
27 805
+68%
|
38 905
+40%
|
29 005
-25%
|
21 305
-27%
|
10 005
-53%
|
(1 095)
N/A
|
(1 095)
N/A
|
(1 845)
-68%
|
(2 595)
-41%
|
(3 345)
-29%
|
(4 095)
-22%
|
(4 095)
N/A
|
(4 095)
N/A
|
(5 095)
-24%
|
4 905
N/A
|
6 905
+41%
|
6 905
N/A
|
7 905
+14%
|
15 855
+101%
|
6 498
-59%
|
6 298
-3%
|
5 585
-11%
|
(12 629)
N/A
|
(5 677)
+55%
|
(8 890)
-57%
|
(8 394)
+6%
|
(11 784)
-40%
|
(10 825)
+8%
|
(11 241)
-4%
|
(10 418)
+7%
|
(6 216)
+40%
|
(11 213)
-80%
|
(11 233)
0%
|
(11 256)
0%
|
(11 292)
0%
|
(6 321)
+44%
|
(3 073)
+51%
|
(5 303)
-73%
|
(5 321)
0%
|
(5 379)
-1%
|
(4 303)
+20%
|
(2 224)
+48%
|
(2 597)
-17%
|
(1 748)
+33%
|
(1 800)
-3%
|
(5 737)
-219%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
65
|
25
|
52
|
105
|
142
|
(13)
|
13
|
(127)
|
(218)
|
(24)
|
(55)
|
2
|
(1)
|
77
|
46
|
(16)
|
|
| Net Change in Cash |
(18 137)
N/A
|
(7 532)
+58%
|
(156)
+98%
|
7 425
N/A
|
10 815
+46%
|
8 445
-22%
|
(346)
N/A
|
(3 416)
-887%
|
(1 159)
+66%
|
5 769
N/A
|
5 010
-13%
|
(816)
N/A
|
(9 750)
-1 095%
|
(17 930)
-84%
|
(8 077)
+55%
|
(5 623)
+30%
|
1 061
N/A
|
22 703
+2 040%
|
2 811
-88%
|
919
-67%
|
(872)
N/A
|
(21 597)
-2 377%
|
(6 102)
+72%
|
(5 146)
+16%
|
(5 538)
-8%
|
(9 466)
-71%
|
(1 811)
+81%
|
(4 749)
-162%
|
(2 492)
+48%
|
9 104
N/A
|
16 748
+84%
|
8 867
-47%
|
10 268
+16%
|
10 516
+2%
|
(2 995)
N/A
|
19 889
N/A
|
13 641
-31%
|
30 771
+126%
|
19 096
-38%
|
17 947
-6%
|
14 248
-21%
|
602
-96%
|
(1 404)
N/A
|
514
N/A
|
7 406
+1 340%
|
(3 623)
N/A
|
(13 232)
-265%
|
(17 739)
-34%
|
(11 259)
+37%
|
(12 931)
-15%
|
5 167
N/A
|
16 875
+227%
|
15 692
-7%
|
26 239
+67%
|
19 892
-24%
|
11 725
-41%
|
10 668
-9%
|
12 994
+22%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(19 046)
N/A
|
(31 193)
-64%
|
(23 825)
+24%
|
(15 049)
+37%
|
(2 126)
+86%
|
4 740
N/A
|
(48)
N/A
|
(5 646)
-11 663%
|
(13 845)
-145%
|
(4 036)
+71%
|
(18 940)
-369%
|
(24 582)
-30%
|
(34 791)
-42%
|
(60 715)
-75%
|
(44 219)
+27%
|
(33 980)
+23%
|
(15 941)
+53%
|
17 286
N/A
|
963
-94%
|
(189)
N/A
|
232
N/A
|
(17 133)
N/A
|
(816)
+95%
|
408
N/A
|
(1 477)
N/A
|
(4 383)
-197%
|
(6 679)
-52%
|
(11 735)
-76%
|
(10 127)
+14%
|
728
N/A
|
847
+16%
|
3 345
+295%
|
4 905
+47%
|
5 383
+10%
|
9 684
+80%
|
24 640
+154%
|
23 248
-6%
|
39 221
+69%
|
30 550
-22%
|
32 925
+8%
|
28 833
-12%
|
15 461
-46%
|
9 468
-39%
|
13 041
+38%
|
19 402
+49%
|
8 085
-58%
|
5 639
-30%
|
(4 106)
N/A
|
(5 770)
-41%
|
(4 267)
+26%
|
8 066
N/A
|
18 979
+135%
|
20 360
+7%
|
31 600
+55%
|
20 202
-36%
|
12 502
-38%
|
13 479
+8%
|
15 829
+17%
|
|