Ubion Co.Ltd. Cash Flow Statement

Financials in millions KRW. Fiscal year is October - September.

Millions KRW. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Net Income	1,340	-2,800	-544.21	2,151
Depreciation & Amortization	1,772	1,594	1,523	1,639
Loss (Gain) From Sale of Assets	0.55	-10	14.86	-
Asset Writedown & Restructuring Costs	0.22	137.24	3.65	-
Loss (Gain) From Sale of Investments	-20.5	656.96	317.45	-
Loss (Gain) on Equity Investments	-30.39	550.1	881.33	215.3
Stock-Based Compensation	27.38	-	-	-
Provision & Write-off of Bad Debts	-137.64	-28.42	37.67	47.18
Other Operating Activities	19.43	-581.32	-219.53	1.25
Change in Accounts Receivable	646.5	-1,645	251.39	270.72
Change in Inventory	250	-63.14	-174.74	-60.22
Change in Accounts Payable	-741.74	677.86	363.76	707.95
Change in Other Net Operating Assets	1,618	-94.19	-2,931	-815.03
Operating Cash Flow	4,744	-1,606	-476.52	4,157
Capital Expenditures	-962.08	-340.59	-552.25	-257.02
Sale of Property, Plant & Equipment	67.46	10	0.82	-
Cash Acquisitions	-	-	-67.84	-
Sale (Purchase) of Intangibles	-648.63	-489.2	-1,026	-774.96
Investment in Securities	-1,927	-663.25	-2,048	-1,889
Other Investing Activities	-148.51	120.85	102.65	216.79
Investing Cash Flow	-3,644	-1,362	-3,590	-2,704
Short-Term Debt Issued	4,721	15,172	400	2,000
Total Debt Issued	4,721	15,172	400	2,000
Short-Term Debt Repaid	-4,281	-11,402	-411.1	-2,800
Long-Term Debt Repaid	-710.24	-556.62	-608.39	-937.59
Total Debt Repaid	-4,991	-11,958	-1,019	-3,738
Net Debt Issued (Repaid)	-270.24	3,213	-619.49	-1,738
Issuance of Common Stock	-	-	5,796	-
Other Financing Activities	-	-0	-420.67	-
Financing Cash Flow	-270.24	3,213	4,756	-1,738
Foreign Exchange Rate Adjustments	-16.9	-35.7	6.43	-
Miscellaneous Cash Flow Adjustments	0	-0	0	-
Net Cash Flow	813.19	209.68	695.84	-284.58
Free Cash Flow	3,782	-1,946	-1,029	3,900
Free Cash Flow Margin	11.23%	-5.85%	-3.23%	12.40%
Free Cash Flow Per Share	191.85	-98.72	-53.17	231.95
Cash Interest Paid	217.37	176.56	71.44	57.4
Cash Income Tax Paid	2.91	16.72	9.81	0.95
Levered Free Cash Flow	2,481	-1,636	-2,291	-
Unlevered Free Cash Flow	2,617	-1,525	-2,246	-
Change in Working Capital	1,773	-1,125	-2,491	103.41

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.