XML 78 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - KRW (₩)
₩ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss ₩ (2,650,990) ₩ (1,283,380)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 123,184 18,449
Pension plan expenses 237,779 210,059
Bad debt 18,255 5,830
Deferred income taxes (9,118) (16,205)
Warrants issued for professional service 614,350
Payroll offset against loan to affiliate 10,140 6,000
Foreign currency loss (gain) (5,506) 5,258
Changes in operating assets and liabilities:    
Accounts receivable (191,811) 571,442
Inventories 225,090 (162,570)
Other current assets 3,885 (21,564)
Deposits (32,702) (7,000)
Accounts payable 178,964 252,283
Nontrade payables (35,830) 344,627
Other current liabilities (94,567) (160,009)
Pension benefits payments (146,893) (84,268)
NET CASH USED IN OPERATING ACTIVITIES (1,755,770) (321,138)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Decrease (Increase) in loans to related parties (225,101)
Decrease in loans to related parties 213,297
Purchase of short-term financial instruments (273,000) (123,110)
Proceeds from disposals of short-term financial instruments 85,114
Purchase of property and equipment (51,424) (11,178)
Purchase of intangible assets (2,395)
NET CASH USED IN INVESTING ACTIVITIES (338,623) (49,174)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from private placement, net 2,086,936
Drawdown of short-term borrowings 1,459,992 1,898,665
Repayment of short-term borrowings (1,302,830) (2,588,489)
Repayment of current portion of long-term debt (120,000) (120,000)
Borrowings of long-term debt 200,000 500,000
Advances from a related party 3,470 162,000
Issuance of redeemable convertible preferred stock 636,007
Repayment of loans from related parties (202,610) (113,495)
NET CASH PROVIDED BY FINANCING ACTIVITIES 2,121,488 374,688
Effect of exchange rate on cash and cash equivalents (75,750)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (48,655) 4,376
CASH AND CASH EQUIVALENTS- beginning of year 157,971 153,595
CASH AND CASH EQUIVALENTS- end of year 109,316 157,971
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest 235,408 223,408
Income taxes
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Conversion of redeemable convertible preferred stock to common stock 636,007
Consideration due for the business acquisition 500,000
Exchange of debt for common stock 4,759,322
Offset of loans from related parties against loans to related parties 200,000
Refinancing of short-term borrowings ₩ 1,828,000 ₩ 1,600,000