Nan Yang Dyeing & Finishing Co Ltd
TWSE:1410
Cash Flow Statement
Cash Flow Statement
Nan Yang Dyeing & Finishing Co Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | 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 |
8
|
3
|
2
|
6
|
(9)
|
12
|
46
|
56
|
98
|
107
|
114
|
111
|
102
|
96
|
114
|
126
|
123
|
135
|
117
|
110
|
113
|
112
|
113
|
128
|
135
|
145
|
161
|
155
|
154
|
163
|
159
|
149
|
157
|
142
|
136
|
134
|
125
|
126
|
132
|
135
|
137
|
130
|
110
|
100
|
83
|
85
|
77
|
72
|
81
|
83
|
98
|
107
|
110
|
97
|
84
|
75
|
69
|
67
|
56
|
47
|
22
|
32
|
32
|
31
|
46
|
34
|
6
|
45
|
|
| Depreciation & Amortization |
99
|
98
|
96
|
95
|
90
|
87
|
83
|
80
|
78
|
76
|
77
|
77
|
78
|
78
|
78
|
78
|
79
|
81
|
82
|
82
|
81
|
81
|
80
|
79
|
77
|
72
|
67
|
62
|
58
|
55
|
53
|
52
|
51
|
51
|
50
|
49
|
46
|
44
|
42
|
41
|
41
|
42
|
42
|
41
|
38
|
36
|
33
|
30
|
28
|
27
|
27
|
27
|
26
|
26
|
26
|
25
|
26
|
26
|
26
|
25
|
24
|
23
|
23
|
23
|
23
|
23
|
23
|
24
|
|
| Change in Deffered Taxes |
13
|
16
|
12
|
10
|
38
|
35
|
27
|
27
|
6
|
8
|
7
|
7
|
4
|
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 |
4
|
9
|
3
|
6
|
2
|
0
|
4
|
(1)
|
(5)
|
(6)
|
(13)
|
(7)
|
(0)
|
1
|
(1)
|
(3)
|
0
|
(5)
|
(5)
|
(7)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(1)
|
(1)
|
(0)
|
(0)
|
(6)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
(14)
|
(13)
|
(12)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(15)
|
(19)
|
(22)
|
(16)
|
(9)
|
(10)
|
(11)
|
(32)
|
(30)
|
(26)
|
(25)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
5
|
8
|
10
|
9
|
11
|
14
|
12
|
12
|
22
|
27
|
27
|
27
|
26
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
23
|
21
|
21
|
21
|
25
|
14
|
27
|
27
|
19
|
27
|
14
|
14
|
16
|
14
|
17
|
17
|
23
|
16
|
21
|
0
|
12
|
12
|
12
|
0
|
4
|
8
|
1
|
0
|
5
|
3
|
|
| Cash Interest Paid |
3
|
0
|
4
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
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
|
|
| Change in Working Capital |
(10)
|
(8)
|
(10)
|
(23)
|
(16)
|
(12)
|
(11)
|
4
|
(5)
|
(16)
|
3
|
(4)
|
14
|
24
|
18
|
9
|
20
|
15
|
25
|
21
|
(4)
|
(9)
|
(27)
|
(42)
|
(24)
|
(15)
|
(20)
|
13
|
(22)
|
(27)
|
(29)
|
(31)
|
(12)
|
(9)
|
(2)
|
(13)
|
(14)
|
(16)
|
(8)
|
(2)
|
(9)
|
(3)
|
(13)
|
(10)
|
(12)
|
(26)
|
(2)
|
(18)
|
(11)
|
(8)
|
(35)
|
(32)
|
(40)
|
(42)
|
(27)
|
(7)
|
19
|
10
|
27
|
12
|
2
|
6
|
13
|
16
|
(8)
|
15
|
13
|
14
|
|
| Cash from Operating Activities |
113
N/A
|
118
+4%
|
104
-12%
|
94
-10%
|
104
+11%
|
122
+17%
|
149
+22%
|
166
+11%
|
172
+4%
|
169
-2%
|
188
+11%
|
183
-2%
|
197
+8%
|
199
+1%
|
210
+5%
|
211
+1%
|
223
+6%
|
226
+1%
|
219
-3%
|
206
-6%
|
186
-10%
|
179
-4%
|
161
-10%
|
158
-2%
|
181
+14%
|
195
+8%
|
199
+2%
|
223
+12%
|
188
-16%
|
190
+1%
|
183
-3%
|
170
-7%
|
190
+12%
|
176
-7%
|
176
0%
|
161
-8%
|
148
-8%
|
146
-1%
|
156
+7%
|
164
+5%
|
158
-4%
|
158
0%
|
129
-19%
|
117
-9%
|
95
-18%
|
82
-14%
|
95
+16%
|
78
-18%
|
93
+19%
|
99
+7%
|
87
-13%
|
99
+14%
|
92
-7%
|
78
-15%
|
82
+4%
|
93
+14%
|
113
+21%
|
88
-22%
|
89
+1%
|
62
-31%
|
32
-48%
|
52
+60%
|
59
+14%
|
59
+0%
|
29
-51%
|
42
+45%
|
16
-62%
|
58
+259%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35)
|
(39)
|
(39)
|
(41)
|
(43)
|
(48)
|
(44)
|
(60)
|
(63)
|
(68)
|
(83)
|
(66)
|
(55)
|
(42)
|
(33)
|
(41)
|
(49)
|
(51)
|
(40)
|
(27)
|
(31)
|
(44)
|
(62)
|
(62)
|
(51)
|
(47)
|
(38)
|
(41)
|
(44)
|
(44)
|
(51)
|
(49)
|
(54)
|
(45)
|
(27)
|
(24)
|
(11)
|
(10)
|
(17)
|
(19)
|
(20)
|
(24)
|
(16)
|
(15)
|
(13)
|
(4)
|
(7)
|
(14)
|
(21)
|
(37)
|
(39)
|
(32)
|
(27)
|
(12)
|
(24)
|
(40)
|
(45)
|
(46)
|
(36)
|
(19)
|
(15)
|
(14)
|
(7)
|
(6)
|
(5)
|
(3)
|
(5)
|
(5)
|
|
| Other Items |
10
|
27
|
5
|
21
|
(34)
|
(30)
|
(21)
|
(19)
|
36
|
45
|
43
|
32
|
20
|
11
|
20
|
27
|
21
|
(44)
|
(365)
|
(152)
|
(120)
|
(109)
|
194
|
32
|
35
|
113
|
69
|
35
|
61
|
(54)
|
12
|
24
|
1
|
29
|
12
|
65
|
50
|
10
|
60
|
(21)
|
(61)
|
(28)
|
(31)
|
5
|
19
|
(25)
|
(48)
|
(3)
|
(29)
|
(30)
|
(49)
|
(73)
|
29
|
177
|
165
|
116
|
112
|
15
|
25
|
(7)
|
(40)
|
11
|
8
|
35
|
27
|
10
|
29
|
15
|
|
| Cash from Investing Activities |
(25)
N/A
|
(12)
+52%
|
(35)
-197%
|
(20)
+44%
|
(77)
-292%
|
(78)
-1%
|
(64)
+17%
|
(80)
-24%
|
(27)
+66%
|
(24)
+14%
|
(40)
-70%
|
(33)
+16%
|
(34)
-3%
|
(31)
+9%
|
(13)
+58%
|
(14)
-5%
|
(28)
-101%
|
(95)
-243%
|
(405)
-327%
|
(178)
+56%
|
(151)
+15%
|
(153)
-1%
|
132
N/A
|
(31)
N/A
|
(16)
+46%
|
66
N/A
|
31
-52%
|
(6)
N/A
|
17
N/A
|
(98)
N/A
|
(39)
+60%
|
(25)
+37%
|
(54)
-118%
|
(16)
+70%
|
(14)
+12%
|
41
N/A
|
39
-5%
|
(1)
N/A
|
43
N/A
|
(40)
N/A
|
(81)
-102%
|
(52)
+36%
|
(47)
+9%
|
(10)
+79%
|
6
N/A
|
(29)
N/A
|
(55)
-89%
|
(17)
+68%
|
(49)
-185%
|
(68)
-37%
|
(88)
-30%
|
(105)
-19%
|
2
N/A
|
165
+7 248%
|
141
-15%
|
76
-46%
|
67
-11%
|
(31)
N/A
|
(11)
+63%
|
(26)
-131%
|
(54)
-106%
|
(3)
+94%
|
1
N/A
|
29
+2 733%
|
22
-23%
|
6
-71%
|
23
+267%
|
10
-59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(38)
|
|
| Net Issuance of Debt |
(41)
|
(36)
|
(50)
|
(30)
|
(8)
|
(20)
|
(30)
|
(40)
|
(35)
|
(29)
|
(5)
|
(8)
|
(28)
|
(31)
|
(30)
|
(18)
|
(10)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
(81)
|
(81)
|
0
|
0
|
(108)
|
(108)
|
0
|
0
|
(81)
|
(81)
|
0
|
0
|
(86)
|
(86)
|
0
|
0
|
(94)
|
(94)
|
0
|
0
|
(104)
|
(104)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
(94)
|
(94)
|
0
|
0
|
(63)
|
(63)
|
(63)
|
0
|
(57)
|
(57)
|
0
|
0
|
(82)
|
(82)
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
(32)
|
|
| Other |
0
|
0
|
0
|
(4)
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
(10)
|
(10)
|
(6)
|
(1)
|
(6)
|
(6)
|
(1)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
(9)
|
(9)
|
0
|
(9)
|
(11)
|
(11)
|
0
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(6)
|
(7)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(3)
|
(3)
|
(5)
|
(2)
|
(0)
|
16
|
16
|
0
|
|
| Cash from Financing Activities |
(41)
N/A
|
(36)
+12%
|
(50)
-39%
|
(34)
+32%
|
(9)
+75%
|
(21)
-145%
|
(31)
-48%
|
(37)
-19%
|
(40)
-8%
|
(34)
+15%
|
(16)
+54%
|
(33)
-109%
|
(48)
-47%
|
(46)
+3%
|
(50)
-9%
|
(104)
-107%
|
(92)
+12%
|
0
N/A
|
(88)
N/A
|
(115)
-31%
|
(115)
N/A
|
0
N/A
|
0
N/A
|
(85)
N/A
|
(265)
-211%
|
0
N/A
|
0
N/A
|
(274)
N/A
|
(93)
+66%
|
0
N/A
|
0
N/A
|
(103)
N/A
|
(102)
+0%
|
0
N/A
|
(103)
N/A
|
(116)
-13%
|
(116)
0%
|
0
N/A
|
(116)
N/A
|
(111)
+4%
|
(110)
+1%
|
(111)
-1%
|
(111)
+0%
|
(100)
+10%
|
(191)
-91%
|
(190)
+0%
|
(191)
0%
|
(155)
+19%
|
(65)
+58%
|
(65)
0%
|
(65)
0%
|
(60)
+8%
|
(60)
0%
|
(60)
+0%
|
(57)
+5%
|
(84)
-48%
|
(84)
+0%
|
(84)
0%
|
(85)
-1%
|
(52)
+39%
|
(54)
-4%
|
(54)
+0%
|
(56)
-4%
|
(22)
+60%
|
(20)
+9%
|
(4)
+82%
|
(41)
-1 053%
|
(70)
-69%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
|
| Net Change in Cash |
48
N/A
|
71
+48%
|
19
-73%
|
40
+112%
|
19
-53%
|
24
+27%
|
54
+127%
|
49
-9%
|
105
+113%
|
112
+6%
|
132
+19%
|
117
-11%
|
115
-2%
|
122
+6%
|
146
+20%
|
93
-37%
|
103
+11%
|
44
-57%
|
(274)
N/A
|
(88)
+68%
|
(81)
+8%
|
(89)
-11%
|
186
N/A
|
42
-77%
|
(101)
N/A
|
(5)
+95%
|
(35)
-565%
|
(56)
-63%
|
112
N/A
|
(1)
N/A
|
51
N/A
|
43
-15%
|
34
-21%
|
58
+69%
|
59
+2%
|
87
+47%
|
71
-18%
|
29
-59%
|
83
+186%
|
13
-84%
|
(32)
N/A
|
(5)
+86%
|
(29)
-529%
|
7
N/A
|
(89)
N/A
|
(137)
-53%
|
(150)
-9%
|
(94)
+37%
|
(21)
+77%
|
(34)
-57%
|
(67)
-99%
|
(66)
+2%
|
35
N/A
|
183
+431%
|
165
-10%
|
85
-49%
|
96
+13%
|
(27)
N/A
|
(8)
+71%
|
(16)
-113%
|
(76)
-366%
|
(5)
+93%
|
4
N/A
|
66
+1 530%
|
44
-33%
|
45
+2%
|
(2)
N/A
|
(3)
-17%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
79
N/A
|
80
+2%
|
65
-19%
|
53
-18%
|
61
+15%
|
75
+22%
|
106
+42%
|
106
0%
|
109
+3%
|
101
-8%
|
105
+5%
|
118
+12%
|
143
+21%
|
158
+10%
|
177
+12%
|
170
-4%
|
174
+3%
|
175
+0%
|
179
+2%
|
179
+0%
|
155
-14%
|
135
-13%
|
100
-26%
|
96
-4%
|
130
+35%
|
148
+14%
|
161
+9%
|
183
+13%
|
144
-21%
|
146
+1%
|
132
-9%
|
121
-8%
|
136
+12%
|
131
-4%
|
149
+14%
|
138
-8%
|
137
-1%
|
136
-1%
|
140
+3%
|
145
+4%
|
139
-4%
|
134
-3%
|
113
-16%
|
101
-10%
|
83
-18%
|
78
-5%
|
89
+13%
|
64
-28%
|
72
+13%
|
62
-14%
|
48
-23%
|
67
+40%
|
66
-2%
|
66
+1%
|
57
-14%
|
53
-7%
|
68
+28%
|
42
-38%
|
53
+24%
|
43
-19%
|
18
-58%
|
37
+110%
|
52
+38%
|
53
+2%
|
24
-54%
|
39
+60%
|
11
-72%
|
53
+386%
|
|