Daewon Chemical Co Ltd
KRX:024890
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Daewon Chemical Co Ltd
KRX:024890
|
KR |
|
Dosni Roha Indonesia Tbk PT
IDX:ZBRA
|
ID |
Cash Flow Statement
Cash Flow Statement
Daewon Chemical Co Ltd
| 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 |
2 885
|
2 828
|
2 554
|
1 924
|
1 335
|
(3 574)
|
(3 443)
|
(2 900)
|
(4 981)
|
(1 877)
|
(2 395)
|
(2 028)
|
(1 311)
|
799
|
2 871
|
3 908
|
5 825
|
7 263
|
8 926
|
10 457
|
11 480
|
10 726
|
9 063
|
7 140
|
7 227
|
6 044
|
5 807
|
4 390
|
1 586
|
1 456
|
1 528
|
2 903
|
2 664
|
3 600
|
3 128
|
3 770
|
4 279
|
3 822
|
1 457
|
(606)
|
(2 183)
|
(3 583)
|
(1 667)
|
(2 331)
|
(7 004)
|
(7 665)
|
(7 172)
|
(5 576)
|
(9 622)
|
(9 394)
|
(11 103)
|
(13 180)
|
(9 745)
|
(12 081)
|
(14 661)
|
(14 636)
|
(12 113)
|
(10 179)
|
(7 252)
|
(8 355)
|
|
| Depreciation & Amortization |
2 247
|
2 232
|
2 189
|
2 128
|
2 073
|
647
|
2 195
|
3 219
|
3 239
|
3 477
|
2 740
|
2 156
|
3 252
|
3 175
|
3 159
|
3 581
|
3 329
|
3 355
|
3 443
|
3 491
|
3 408
|
3 356
|
3 243
|
3 003
|
2 979
|
2 880
|
2 689
|
2 577
|
2 384
|
2 251
|
2 222
|
2 217
|
2 280
|
2 310
|
2 331
|
2 534
|
2 534
|
2 588
|
2 559
|
2 327
|
2 253
|
2 202
|
2 085
|
2 036
|
1 754
|
1 681
|
1 531
|
1 324
|
2 050
|
2 741
|
2 286
|
2 527
|
2 564
|
2 064
|
2 524
|
2 209
|
3 059
|
3 097
|
3 391
|
3 869
|
|
| Change in Deffered Taxes |
357
|
343
|
464
|
525
|
(32)
|
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
|
|
| Other Non-Cash Items |
792
|
697
|
742
|
747
|
837
|
1 216
|
1 553
|
3 145
|
4 061
|
3 925
|
4 527
|
3 770
|
4 568
|
5 349
|
5 602
|
6 804
|
6 843
|
6 030
|
5 640
|
4 038
|
6 174
|
6 489
|
7 344
|
8 252
|
6 455
|
6 030
|
5 354
|
7 707
|
9 418
|
9 354
|
9 577
|
5 963
|
4 061
|
3 754
|
5 137
|
5 834
|
7 829
|
7 739
|
6 043
|
6 238
|
6 557
|
6 903
|
6 985
|
6 804
|
8 158
|
9 108
|
9 461
|
8 985
|
9 437
|
9 096
|
9 016
|
11 095
|
5 918
|
5 146
|
4 997
|
5 403
|
7 890
|
8 947
|
9 186
|
9 176
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
19
|
1
|
290
|
289
|
263
|
289
|
(7)
|
(149)
|
956
|
1 399
|
1 428
|
2 301
|
2 617
|
3 116
|
3 173
|
2 933
|
2 315
|
3 129
|
3 315
|
2 874
|
3 451
|
1 822
|
1 852
|
1 939
|
1 569
|
1 429
|
1 658
|
2 124
|
1 273
|
1 415
|
1 128
|
838
|
149
|
88
|
(123)
|
1 143
|
1 875
|
1 978
|
1 776
|
449
|
311
|
383
|
459
|
6
|
(143)
|
(372)
|
472
|
655
|
816
|
989
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
861
|
1 885
|
2 994
|
3 860
|
3 839
|
3 641
|
3 244
|
2 768
|
2 536
|
2 532
|
2 345
|
2 068
|
2 279
|
1 656
|
1 369
|
1 701
|
1 194
|
1 459
|
1 375
|
1 251
|
1 335
|
1 055
|
1 206
|
1 228
|
1 161
|
1 176
|
1 163
|
1 151
|
1 104
|
1 216
|
1 239
|
1 209
|
1 150
|
1 101
|
1 026
|
925
|
918
|
932
|
967
|
1 068
|
1 185
|
1 324
|
1 568
|
1 946
|
2 376
|
2 853
|
3 180
|
3 427
|
3 557
|
3 469
|
3 637
|
3 887
|
4 003
|
4 278
|
4 184
|
|
| Change in Working Capital |
294
|
(1 697)
|
(2 309)
|
(3 510)
|
(1 055)
|
2 125
|
(6 097)
|
(9 134)
|
(7 378)
|
(16 628)
|
(6 751)
|
(3 183)
|
(9 013)
|
(6 321)
|
(9 454)
|
(13 815)
|
(13 093)
|
(14 419)
|
(15 465)
|
(13 727)
|
(14 738)
|
(11 629)
|
(12 332)
|
(10 330)
|
(7 751)
|
(10 810)
|
(5 690)
|
(9 285)
|
(8 556)
|
(6 580)
|
(10 481)
|
(7 305)
|
(2 135)
|
(4 873)
|
(6 979)
|
(2 805)
|
(4 061)
|
(4 292)
|
1 173
|
(5 758)
|
(10 397)
|
(6 737)
|
(10 149)
|
(12 212)
|
(10 269)
|
(14 249)
|
(18 362)
|
(14 954)
|
(8 655)
|
(1 659)
|
10 245
|
4 911
|
964
|
(1 311)
|
(7 435)
|
(6 103)
|
(12 528)
|
(12 412)
|
(10 849)
|
(4 072)
|
|
| Cash from Operating Activities |
6 576
N/A
|
4 405
-33%
|
3 640
-17%
|
1 815
-50%
|
3 158
+74%
|
414
-87%
|
(5 792)
N/A
|
(5 669)
+2%
|
(5 060)
+11%
|
(11 103)
-119%
|
(1 880)
+83%
|
713
N/A
|
(2 504)
N/A
|
3 002
N/A
|
2 179
-27%
|
478
-78%
|
2 903
+507%
|
2 227
-23%
|
2 542
+14%
|
4 258
+68%
|
6 325
+49%
|
8 942
+41%
|
7 319
-18%
|
8 066
+10%
|
8 911
+10%
|
4 146
-53%
|
8 161
+97%
|
5 390
-34%
|
4 833
-10%
|
6 482
+34%
|
2 848
-56%
|
3 778
+33%
|
6 869
+82%
|
4 790
-30%
|
3 616
-25%
|
9 333
+158%
|
10 582
+13%
|
9 858
-7%
|
11 232
+14%
|
2 201
-80%
|
(3 770)
N/A
|
(1 214)
+68%
|
(2 747)
-126%
|
(5 702)
-108%
|
(7 359)
-29%
|
(11 125)
-51%
|
(14 541)
-31%
|
(10 222)
+30%
|
(6 789)
+34%
|
783
N/A
|
10 444
+1 234%
|
5 353
-49%
|
(298)
N/A
|
(6 182)
-1 973%
|
(14 575)
-136%
|
(13 126)
+10%
|
(13 692)
-4%
|
(10 547)
+23%
|
(5 524)
+48%
|
618
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 339)
|
(1 294)
|
(1 270)
|
(1 484)
|
(4 976)
|
(494)
|
(734)
|
(811)
|
(1 481)
|
(1 305)
|
(975)
|
(1 973)
|
(765)
|
(707)
|
(1 029)
|
(118)
|
(1 517)
|
(1 496)
|
(2 701)
|
(4 260)
|
(3 387)
|
(3 405)
|
(2 917)
|
(1 855)
|
(2 254)
|
(2 532)
|
(1 927)
|
(1 741)
|
(2 137)
|
(3 252)
|
(3 604)
|
(3 506)
|
(3 412)
|
(3 181)
|
(3 500)
|
(3 812)
|
(4 261)
|
(5 021)
|
(5 031)
|
(4 506)
|
(1 608)
|
239
|
908
|
987
|
(931)
|
(844)
|
(821)
|
(993)
|
(1 156)
|
(979)
|
(957)
|
(1 047)
|
(5 289)
|
(6 424)
|
(8 772)
|
(7 829)
|
(2 530)
|
(1 675)
|
(27)
|
(189)
|
|
| Other Items |
(12 915)
|
(12 865)
|
(11 937)
|
(15 787)
|
2 785
|
(56)
|
(122)
|
(174)
|
662
|
719
|
1 727
|
1 725
|
1 260
|
1 126
|
(1 847)
|
(1 829)
|
(1 970)
|
(1 800)
|
1 031
|
1 022
|
749
|
(980)
|
88
|
(1 956)
|
2 449
|
4 198
|
2 334
|
4 421
|
63
|
360
|
353
|
363
|
379
|
77
|
50
|
(628)
|
(653)
|
(654)
|
(4 442)
|
(2 301)
|
(4 139)
|
(9 091)
|
(2 454)
|
(1 866)
|
(210)
|
6 874
|
5 198
|
3 182
|
1 828
|
(5 004)
|
(1 513)
|
(1 469)
|
(136)
|
4 519
|
(79)
|
48
|
(781)
|
(1 590)
|
(1 584)
|
4 815
|
|
| Cash from Investing Activities |
(14 253)
N/A
|
(14 158)
+1%
|
(13 206)
+7%
|
(17 269)
-31%
|
(2 191)
+87%
|
(550)
+75%
|
(856)
-56%
|
(985)
-15%
|
(820)
+17%
|
(587)
+28%
|
750
N/A
|
(249)
N/A
|
495
N/A
|
419
-15%
|
(2 874)
N/A
|
(1 947)
+32%
|
(3 487)
-79%
|
(3 296)
+5%
|
(1 671)
+49%
|
(3 238)
-94%
|
(2 637)
+19%
|
(4 384)
-66%
|
(2 829)
+35%
|
(3 811)
-35%
|
195
N/A
|
1 665
+754%
|
408
-75%
|
2 681
+557%
|
(2 074)
N/A
|
(2 891)
-39%
|
(3 250)
-12%
|
(3 142)
+3%
|
(3 033)
+3%
|
(3 104)
-2%
|
(3 451)
-11%
|
(4 441)
-29%
|
(4 914)
-11%
|
(5 675)
-15%
|
(9 474)
-67%
|
(6 808)
+28%
|
(5 748)
+16%
|
(8 853)
-54%
|
(1 546)
+83%
|
(879)
+43%
|
(1 141)
-30%
|
6 029
N/A
|
4 377
-27%
|
2 189
-50%
|
672
-69%
|
(5 983)
N/A
|
(2 470)
+59%
|
(2 516)
-2%
|
(5 425)
-116%
|
(1 905)
+65%
|
(8 852)
-365%
|
(7 781)
+12%
|
(3 310)
+57%
|
(3 265)
+1%
|
(1 611)
+51%
|
4 626
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
962
|
1 987
|
1 987
|
1 987
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
1 000
|
0
|
0
|
0
|
3 486
|
0
|
5 974
|
5 970
|
2 484
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
17
|
0
|
0
|
0
|
0
|
(36)
|
(165)
|
(284)
|
(589)
|
(551)
|
(424)
|
(303)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7 756
|
8 375
|
13 414
|
13 583
|
4 894
|
1 227
|
6 729
|
8 618
|
5 747
|
9 332
|
140
|
(4 250)
|
326
|
(3 746)
|
554
|
1 596
|
(3 201)
|
(2 718)
|
(5 654)
|
(3 876)
|
(2 161)
|
(4 266)
|
(942)
|
(2 805)
|
(857)
|
(1 434)
|
(2 442)
|
763
|
(5 540)
|
(4 370)
|
(3 099)
|
(5 278)
|
(776)
|
1 382
|
447
|
1 472
|
(2 295)
|
(3 575)
|
3 313
|
1 457
|
4 817
|
15 490
|
5 007
|
8 127
|
9 354
|
1 785
|
6 139
|
4 266
|
3 447
|
8 468
|
7 464
|
6 412
|
8 225
|
2 397
|
2 135
|
5 899
|
8 555
|
8 085
|
5 619
|
(5 568)
|
|
| Cash Paid for Dividends |
(479)
|
0
|
(479)
|
(479)
|
(479)
|
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
|
(411)
|
(411)
|
(411)
|
(820)
|
(409)
|
(409)
|
(409)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
|
| Other |
0
|
1 031
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
0
|
10
|
10
|
10
|
0
|
0
|
0
|
11
|
0
|
28
|
28
|
23
|
23
|
15
|
15
|
30
|
42
|
111
|
196
|
270
|
288
|
276
|
279
|
242
|
261
|
319
|
330
|
355
|
308
|
187
|
96
|
0
|
13
|
0
|
4
|
0
|
0
|
102
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
7 277
N/A
|
9 861
+36%
|
14 921
+51%
|
15 091
+1%
|
6 402
-58%
|
1 227
-81%
|
6 739
+449%
|
8 628
+28%
|
5 757
-33%
|
9 342
+62%
|
149
-98%
|
(3 240)
N/A
|
1 336
N/A
|
(2 736)
N/A
|
1 555
N/A
|
1 596
+3%
|
296
-81%
|
779
+163%
|
348
-55%
|
2 121
+509%
|
346
-84%
|
(1 759)
N/A
|
(931)
+47%
|
(2 789)
-200%
|
(827)
+70%
|
(1 392)
-68%
|
(2 331)
-67%
|
959
N/A
|
(5 271)
N/A
|
(4 083)
+23%
|
(2 824)
+31%
|
(5 000)
-77%
|
(529)
+89%
|
1 659
N/A
|
771
-54%
|
1 806
+134%
|
(1 939)
N/A
|
(3 276)
-69%
|
3 054
N/A
|
978
-68%
|
4 121
+321%
|
14 079
+242%
|
4 041
-71%
|
7 283
+80%
|
8 642
+19%
|
1 785
-79%
|
6 239
+249%
|
4 366
-30%
|
3 447
-21%
|
8 468
+146%
|
7 364
-13%
|
6 313
-14%
|
8 226
+30%
|
2 399
-71%
|
2 136
-11%
|
5 900
+176%
|
8 556
+45%
|
8 086
-5%
|
5 613
-31%
|
(5 574)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(7)
|
(6)
|
(7)
|
847
|
703
|
931
|
927
|
(385)
|
(231)
|
(529)
|
(498)
|
240
|
241
|
328
|
350
|
35
|
(17)
|
(19)
|
(151)
|
70
|
(91)
|
(55)
|
10
|
(388)
|
(212)
|
(152)
|
(223)
|
43
|
151
|
46
|
454
|
75
|
252
|
228
|
(341)
|
(51)
|
399
|
139
|
1 013
|
1 002
|
473
|
1 156
|
1 304
|
298
|
427
|
466
|
(362)
|
(27)
|
(95)
|
(620)
|
(567)
|
346
|
59
|
(90)
|
(12)
|
|
| Net Change in Cash |
(400)
N/A
|
108
N/A
|
5 355
+4 858%
|
(363)
N/A
|
7 369
N/A
|
1 084
-85%
|
85
-92%
|
1 967
+2 214%
|
724
-63%
|
(1 645)
N/A
|
(50)
+97%
|
(1 849)
-3 598%
|
(1 058)
+43%
|
454
N/A
|
331
-27%
|
(371)
N/A
|
(48)
+87%
|
(49)
-2%
|
1 547
N/A
|
3 491
+126%
|
4 069
+17%
|
2 782
-32%
|
3 540
+27%
|
1 315
-63%
|
8 349
+535%
|
4 328
-48%
|
6 183
+43%
|
9 040
+46%
|
(2 900)
N/A
|
(704)
+76%
|
(3 378)
-380%
|
(4 587)
-36%
|
3 350
N/A
|
3 496
+4%
|
982
-72%
|
7 152
+628%
|
3 804
-47%
|
1 159
-70%
|
5 040
+335%
|
(3 970)
N/A
|
(5 448)
-37%
|
4 411
N/A
|
(112)
N/A
|
1 714
N/A
|
1 143
-33%
|
(2 838)
N/A
|
(2 769)
+2%
|
(2 362)
+15%
|
(2 373)
0%
|
3 695
N/A
|
15 804
+328%
|
8 788
-44%
|
2 476
-72%
|
(5 784)
N/A
|
(21 911)
-279%
|
(15 574)
+29%
|
(8 101)
+48%
|
(5 667)
+30%
|
(1 612)
+72%
|
(341)
+79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 237
N/A
|
3 111
-41%
|
2 370
-24%
|
331
-86%
|
(1 818)
N/A
|
(80)
+96%
|
(6 526)
-8 058%
|
(6 480)
+1%
|
(6 541)
-1%
|
(12 408)
-90%
|
(2 855)
+77%
|
(1 260)
+56%
|
(3 269)
-159%
|
2 295
N/A
|
1 150
-50%
|
360
-69%
|
1 386
+285%
|
731
-47%
|
(159)
N/A
|
(2)
+99%
|
2 938
N/A
|
5 537
+88%
|
4 402
-20%
|
6 211
+41%
|
6 657
+7%
|
1 614
-76%
|
6 234
+286%
|
3 649
-41%
|
2 696
-26%
|
3 230
+20%
|
(756)
N/A
|
272
N/A
|
3 457
+1 171%
|
1 609
-53%
|
116
-93%
|
5 521
+4 659%
|
6 321
+14%
|
4 837
-23%
|
6 201
+28%
|
(2 305)
N/A
|
(5 378)
-133%
|
(975)
+82%
|
(1 839)
-89%
|
(4 716)
-156%
|
(8 291)
-76%
|
(11 970)
-44%
|
(15 362)
-28%
|
(11 215)
+27%
|
(7 946)
+29%
|
(196)
+98%
|
9 487
N/A
|
4 305
-55%
|
(5 587)
N/A
|
(12 606)
-126%
|
(23 347)
-85%
|
(20 955)
+10%
|
(16 222)
+23%
|
(12 222)
+25%
|
(5 551)
+55%
|
429
N/A
|
|