NH Prime REIT Co Ltd
KRX:338100
Cash Flow Statement
Cash Flow Statement
NH Prime REIT Co Ltd
| May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
828
|
1 774
|
5 232
|
4 336
|
4 738
|
3 883
|
5 881
|
6 159
|
6 193
|
7 159
|
9 672
|
9 839
|
9 881
|
9 972
|
15 308
|
15 137
|
16 168
|
25 296
|
10 438
|
9 954
|
17 816
|
5 845
|
10 910
|
|
| Other Non-Cash Items |
(155)
|
(711)
|
(648)
|
594
|
(190)
|
627
|
(1 247)
|
(2 412)
|
(4 179)
|
(5 649)
|
(10 246)
|
(10 415)
|
(10 475)
|
(10 571)
|
(17 398)
|
(17 329)
|
(18 356)
|
(27 496)
|
(12 886)
|
(12 491)
|
(20 360)
|
(10 860)
|
(14 236)
|
|
| Change in Working Capital |
(17)
|
(113)
|
(810)
|
(544)
|
56
|
204
|
290
|
951
|
2 339
|
2 620
|
4 671
|
4 710
|
5 115
|
5 172
|
4 055
|
3 962
|
4 758
|
4 274
|
15 982
|
16 310
|
14 755
|
15 700
|
4 461
|
|
| Cash from Operating Activities |
656
N/A
|
950
+45%
|
3 774
+297%
|
4 387
+16%
|
4 604
+5%
|
4 715
+2%
|
4 924
+4%
|
4 698
-5%
|
4 353
-7%
|
4 130
-5%
|
4 097
-1%
|
4 134
+1%
|
4 521
+9%
|
4 573
+1%
|
1 965
-57%
|
1 770
-10%
|
2 570
+45%
|
2 074
-19%
|
13 535
+552%
|
13 773
+2%
|
12 211
-11%
|
10 685
-13%
|
1 135
-89%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Other Items |
(89 600)
|
(89 600)
|
(1 100)
|
(806)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 668
|
22 668
|
7 668
|
7 668
|
(16 500)
|
(3 469)
|
(1 969)
|
40 657
|
9 657
|
|
| Cash from Investing Activities |
(89 600)
N/A
|
(89 600)
N/A
|
(1 100)
+99%
|
(806)
+27%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
22 668
N/A
|
22 668
N/A
|
7 668
-66%
|
7 668
N/A
|
(16 500)
N/A
|
(3 469)
+79%
|
(1 969)
+43%
|
40 657
N/A
|
9 657
-76%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Cash Paid for Dividends |
0
|
(2 370)
|
(2 370)
|
(2 370)
|
(4 590)
|
(4 553)
|
(4 553)
|
(6 848)
|
(4 628)
|
(4 348)
|
(4 348)
|
(4 199)
|
(4 199)
|
(4 590)
|
(4 590)
|
(9 908)
|
(9 908)
|
(10 076)
|
(10 076)
|
(12 278)
|
(12 278)
|
(12 017)
|
(12 017)
|
|
| Cash from Financing Activities |
0
N/A
|
89 046
N/A
|
(2 370)
N/A
|
(2 370)
N/A
|
(4 590)
-94%
|
(4 553)
+1%
|
(4 553)
+0%
|
(6 848)
-50%
|
(4 628)
+32%
|
(4 348)
+6%
|
(4 348)
N/A
|
(4 199)
+3%
|
(4 199)
N/A
|
(4 590)
-9%
|
(4 590)
N/A
|
(9 908)
-116%
|
(9 908)
N/A
|
(10 076)
-2%
|
(10 076)
N/A
|
(12 278)
-22%
|
(12 278)
N/A
|
(12 017)
+2%
|
(12 017)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
2 772
N/A
|
396
-86%
|
304
-23%
|
1 211
+299%
|
14
-99%
|
162
+1 087%
|
371
+129%
|
(2 150)
N/A
|
(275)
+87%
|
(218)
+21%
|
(250)
-15%
|
(65)
+74%
|
323
N/A
|
(18)
N/A
|
20 043
N/A
|
14 530
-28%
|
329
-98%
|
(334)
N/A
|
(13 042)
-3 802%
|
(1 975)
+85%
|
(2 036)
-3%
|
39 325
N/A
|
(1 225)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
656
N/A
|
950
+45%
|
3 774
+297%
|
4 387
+16%
|
4 604
+5%
|
4 715
+2%
|
4 924
+4%
|
4 698
-5%
|
4 353
-7%
|
4 130
-5%
|
4 097
-1%
|
4 134
+1%
|
4 521
+9%
|
4 573
+1%
|
1 965
-57%
|
1 770
-10%
|
2 570
+45%
|
2 074
-19%
|
13 535
+552%
|
13 773
+2%
|
12 211
-11%
|
10 685
-13%
|
1 135
-89%
|
|