V

Vinatech Co Ltd
KOSDAQ:126340

Watchlist Manager
Vinatech Co Ltd
KOSDAQ:126340
Watchlist
Price: 86 100 KRW -1.37% Market Closed
Market Cap: 551.9B KRW

Cash Flow Statement

Cash Flow Statement
Vinatech Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
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
3 061
4 615
3 880
2 591
4 485
7 495
7 180
12 593
14 205
11 670
10 131
4 978
1 662
1 977
2 772
3 440
(4 318)
(9 668)
(13 553)
(17 799)
(8 861)
Depreciation & Amortization
0
2 731
0
0
0
3 074
0
5 189
0
4 729
0
7 464
0
5 415
0
8 399
0
6 903
0
11 877
14 421
Stock-Based Compensation
84
715
745
848
853
346
295
256
256
256
256
459
656
852
1 052
1 206
1 391
5 013
5 141
5 126
5 091
Other Non-Cash Items
1 336
3 472
4 108
4 970
3 092
(81)
737
(2 338)
(967)
(295)
(544)
513
4 496
4 692
5 367
5 314
9 917
9 890
12 022
14 158
5 578
Cash Taxes Paid
143
178
202
131
126
157
145
130
139
141
0
163
172
200
207
36
59
(33)
372
896
841
Cash Interest Paid
16
543
563
615
712
768
816
980
1 053
1 308
1 462
1 816
2 099
2 053
2 332
2 188
3 035
2 777
2 905
3 142
2 413
Change in Working Capital
2 075
(8 141)
(6 060)
(5 225)
(9 918)
(6 163)
(4 544)
(9 751)
(9 190)
(4 729)
(4 742)
2 858
4 321
972
(2 696)
(11 660)
(9 893)
(10 550)
(10 358)
(9 494)
(20 447)
Cash from Operating Activities
5 573
N/A
2 678
-52%
4 660
+74%
3 883
-17%
391
-90%
4 325
+1 006%
6 446
+49%
5 692
-12%
7 122
+25%
11 375
+60%
9 574
-16%
13 699
+43%
15 208
+11%
13 057
-14%
10 858
-17%
2 758
-75%
1 121
-59%
(3 425)
N/A
(4 986)
-46%
(4 242)
+15%
(9 310)
-119%
Investing Cash Flow
Capital Expenditures
(3 434)
(9 610)
(19 422)
(20 370)
(21 581)
(28 912)
(26 607)
(28 209)
(31 060)
(24 033)
(15 954)
(14 082)
(12 043)
(12 607)
(17 773)
(34 234)
(46 476)
(45 185)
(42 303)
(26 112)
(13 151)
Other Items
(21 769)
(24 018)
(18 293)
(17 695)
6 171
20 765
7 869
11 478
11 598
517
9 963
6 975
(1 024)
8 902
6 063
8 889
8 108
5 250
4 834
2 551
9 757
Cash from Investing Activities
(25 202)
N/A
(33 628)
-33%
(37 715)
-12%
(38 065)
-1%
(15 410)
+60%
(8 147)
+47%
(18 738)
-130%
(16 731)
+11%
(19 462)
-16%
(23 517)
-21%
(5 991)
+75%
(7 108)
-19%
(13 067)
-84%
(3 705)
+72%
(11 710)
-216%
(25 344)
-116%
(38 367)
-51%
(39 935)
-4%
(37 469)
+6%
(23 560)
+37%
(3 394)
+86%
Financing Cash Flow
Net Issuance of Common Stock
19 757
19 878
0
17 780
185
(1 458)
(3 419)
(1 475)
(3 637)
(2 115)
(315)
922
922
922
882
(202)
(202)
(4 930)
(4 845)
(4 845)
(3 543)
Net Issuance of Debt
8 188
11 491
19 254
12 511
13 176
10 409
19 989
16 293
22 857
23 575
5 222
4 350
(3 375)
(7 876)
(1 938)
9 931
17 331
14 066
13 679
4 910
7 814
Other
924
0
0
0
(2 094)
0
0
(2 098)
(4)
(4)
0
0
(1)
(6)
0
(13)
26 984
26 989
26 988
26 993
(5)
Cash from Financing Activities
28 419
N/A
31 369
+10%
39 131
+25%
30 291
-23%
10 344
-66%
8 951
-13%
16 570
+85%
14 815
-11%
21 310
+44%
21 456
+1%
4 903
-77%
5 272
+8%
(2 454)
N/A
(6 961)
-184%
(1 062)
+85%
9 716
N/A
44 113
+354%
36 125
-18%
35 822
-1%
27 058
-24%
4 267
-84%
Change in Cash
Effect of Foreign Exchange Rates
(25)
(83)
254
(28)
28
157
(174)
414
1 042
(274)
22
(457)
(903)
(93)
(50)
(107)
(393)
432
33
(27)
101
Net Change in Cash
8 765
N/A
336
-96%
6 331
+1 784%
(3 920)
N/A
(4 647)
-19%
5 286
N/A
4 104
-22%
4 190
+2%
10 012
+139%
9 040
-10%
8 508
-6%
11 406
+34%
(1 217)
N/A
2 297
N/A
(1 964)
N/A
(12 977)
-561%
6 474
N/A
(6 803)
N/A
(6 601)
+3%
(771)
+88%
(8 336)
-981%
Free Cash Flow
Free Cash Flow
2 140
N/A
(6 933)
N/A
(14 761)
-113%
(16 487)
-12%
(21 190)
-29%
(24 587)
-16%
(20 161)
+18%
(22 517)
-12%
(23 938)
-6%
(12 658)
+47%
(6 381)
+50%
(384)
+94%
3 165
N/A
450
-86%
(6 915)
N/A
(31 476)
-355%
(45 355)
-44%
(48 610)
-7%
(47 289)
+3%
(30 354)
+36%
(22 461)
+26%