Chung Fu Tex-International Corp
TWSE:1435
Cash Flow Statement
Cash Flow Statement
Chung Fu Tex-International Corp
| 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 | 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 |
(1)
|
(1)
|
(24)
|
(31)
|
(40)
|
(41)
|
371
|
368
|
330
|
332
|
(64)
|
(50)
|
(4)
|
(3)
|
7
|
(2)
|
1
|
1
|
(16)
|
(11)
|
(11)
|
(10)
|
(8)
|
(8)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(10)
|
(10)
|
(11)
|
(6)
|
(1)
|
2
|
8
|
1
|
(3)
|
5
|
(10)
|
(12)
|
5
|
(5)
|
2
|
21
|
(5)
|
(1)
|
(10)
|
(21)
|
(18)
|
(55)
|
(54)
|
7
|
141
|
118
|
(300)
|
(428)
|
(447)
|
(393)
|
(41)
|
(44)
|
(31)
|
(31)
|
(37)
|
(47)
|
(52)
|
(50)
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
31
|
33
|
28
|
26
|
22
|
21
|
(389)
|
(382)
|
(344)
|
(342)
|
71
|
65
|
22
|
20
|
33
|
32
|
29
|
(20)
|
(50)
|
(50)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
5
|
7
|
8
|
5
|
(3)
|
(1)
|
(3)
|
(4)
|
(9)
|
(5)
|
(0)
|
(8)
|
3
|
5
|
(16)
|
(8)
|
(16)
|
(37)
|
(13)
|
(17)
|
(9)
|
1
|
(6)
|
29
|
21
|
(40)
|
(175)
|
(160)
|
256
|
383
|
382
|
341
|
(11)
|
(8)
|
(11)
|
(13)
|
(13)
|
(11)
|
(7)
|
(5)
|
|
| Cash Taxes Paid |
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
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
(1)
|
2
|
5
|
1
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
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
|
|
| Change in Working Capital |
(78)
|
(68)
|
(66)
|
(46)
|
46
|
53
|
38
|
27
|
10
|
(2)
|
2
|
(2)
|
(11)
|
(1)
|
0
|
2
|
3
|
50
|
50
|
49
|
(22)
|
(16)
|
(17)
|
(16)
|
4
|
0
|
(1)
|
8
|
8
|
12
|
21
|
13
|
5
|
6
|
5
|
6
|
9
|
8
|
5
|
5
|
1
|
2
|
0
|
0
|
6
|
4
|
4
|
4
|
2
|
(7)
|
(7)
|
(6)
|
(6)
|
3
|
(48)
|
(42)
|
5
|
6
|
53
|
49
|
1
|
2
|
3
|
5
|
4
|
4
|
2
|
|
| Cash from Operating Activities |
(43)
N/A
|
(31)
+28%
|
(57)
-83%
|
(45)
+21%
|
34
N/A
|
39
+14%
|
26
-34%
|
18
-30%
|
2
-90%
|
(6)
N/A
|
15
N/A
|
18
+25%
|
14
-26%
|
21
+57%
|
46
+116%
|
38
-17%
|
40
+4%
|
37
-8%
|
(10)
N/A
|
(6)
+40%
|
(30)
-394%
|
(23)
+22%
|
(23)
-1%
|
(22)
+8%
|
4
N/A
|
2
-43%
|
1
-36%
|
18
+1 230%
|
19
+5%
|
17
-11%
|
23
+36%
|
7
-70%
|
5
-28%
|
9
+91%
|
10
+10%
|
13
+23%
|
13
+3%
|
13
+1%
|
11
-19%
|
7
-34%
|
1
-82%
|
(1)
N/A
|
(6)
-392%
|
(7)
-22%
|
(3)
+54%
|
(7)
-126%
|
(8)
-5%
|
(8)
-1%
|
(11)
-48%
|
(24)
-110%
|
(27)
-15%
|
(33)
-21%
|
(34)
-1%
|
(24)
+28%
|
(85)
-250%
|
(82)
+3%
|
(36)
+56%
|
(55)
-51%
|
5
N/A
|
(1)
N/A
|
(48)
-5 075%
|
(37)
+22%
|
(37)
+0%
|
(43)
-16%
|
(51)
-18%
|
(52)
-1%
|
(50)
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(5)
|
(4)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(9)
|
(9)
|
(7)
|
0
|
0
|
(1)
|
|
| Other Items |
(43)
|
19
|
88
|
111
|
99
|
68
|
36
|
18
|
19
|
35
|
40
|
40
|
52
|
30
|
4
|
10
|
12
|
49
|
14
|
12
|
21
|
(19)
|
23
|
10
|
(6)
|
(6)
|
(35)
|
(129)
|
(192)
|
(197)
|
(150)
|
(88)
|
(29)
|
(25)
|
(65)
|
(9)
|
(25)
|
(22)
|
(5)
|
(7)
|
5
|
10
|
43
|
33
|
63
|
(12)
|
(37)
|
(40)
|
(44)
|
60
|
(28)
|
93
|
3
|
(36)
|
(66)
|
8
|
13
|
174
|
102
|
119
|
0
|
(107)
|
(35)
|
(45)
|
(58)
|
47
|
38
|
|
| Cash from Investing Activities |
(45)
N/A
|
17
N/A
|
87
+401%
|
111
+27%
|
98
-12%
|
67
-32%
|
36
-47%
|
18
-50%
|
19
+3%
|
35
+89%
|
39
+11%
|
39
0%
|
51
+31%
|
30
-42%
|
4
-87%
|
10
+156%
|
11
+9%
|
48
+353%
|
13
-73%
|
11
-12%
|
18
+61%
|
(25)
N/A
|
18
N/A
|
4
-77%
|
(14)
N/A
|
(10)
+23%
|
(40)
-285%
|
(133)
-233%
|
(192)
-45%
|
(197)
-3%
|
(151)
+24%
|
(89)
+41%
|
(29)
+67%
|
(25)
+14%
|
(65)
-162%
|
(9)
+86%
|
(25)
-178%
|
(22)
+14%
|
(5)
+79%
|
(7)
-58%
|
5
N/A
|
9
+87%
|
43
+359%
|
32
-25%
|
62
+93%
|
(12)
N/A
|
(37)
-205%
|
(40)
-8%
|
(44)
-9%
|
60
N/A
|
(28)
N/A
|
68
N/A
|
(23)
N/A
|
(62)
-171%
|
(66)
-7%
|
8
N/A
|
12
+52%
|
173
+1 311%
|
100
-42%
|
115
+15%
|
113
-2%
|
(116)
N/A
|
(45)
+61%
|
(53)
-16%
|
(65)
-24%
|
45
N/A
|
37
-18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
52
|
52
|
52
|
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)
|
(2)
|
(34)
|
(34)
|
(34)
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
64
|
(18)
|
(19)
|
(12)
|
(76)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Other |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
149
|
149
|
149
|
149
|
(0)
|
16
|
21
|
23
|
14
|
(2)
|
(7)
|
(7)
|
1
|
(0)
|
(2)
|
(2)
|
0
|
0
|
|
| Cash from Financing Activities |
64
N/A
|
(18)
N/A
|
34
N/A
|
41
+20%
|
(24)
N/A
|
53
N/A
|
0
-99%
|
(0)
N/A
|
(0)
-122%
|
(0)
-5%
|
(1)
-86%
|
(0)
+76%
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
-3%
|
2
-3%
|
2
N/A
|
(2)
N/A
|
(1)
+25%
|
(1)
+2%
|
(1)
+9%
|
0
N/A
|
0
-9%
|
1
+56%
|
1
-11%
|
1
N/A
|
0
-51%
|
0
-80%
|
2
+3 300%
|
2
-2%
|
(0)
N/A
|
(1)
-20%
|
(2)
-288%
|
(2)
+1%
|
(0)
+96%
|
0
N/A
|
0
N/A
|
0
+3%
|
(1)
N/A
|
(2)
-81%
|
(2)
N/A
|
(2)
0%
|
(1)
+63%
|
0
N/A
|
0
-76%
|
(0)
N/A
|
(2)
-2 034%
|
114
N/A
|
114
+0%
|
114
0%
|
116
+1%
|
(1)
N/A
|
15
N/A
|
20
+37%
|
22
+8%
|
13
-40%
|
(2)
N/A
|
(7)
-199%
|
(7)
-12%
|
1
N/A
|
(0)
N/A
|
(2)
-279%
|
(2)
-26%
|
(2)
+4%
|
(1)
+72%
|
|
| 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
|
0
|
0
|
0
|
|
| Net Change in Cash |
(23)
N/A
|
(32)
-38%
|
64
N/A
|
107
+66%
|
108
+2%
|
158
+46%
|
62
-61%
|
36
-42%
|
20
-44%
|
29
+43%
|
53
+85%
|
57
+8%
|
65
+13%
|
51
-21%
|
50
-2%
|
50
+0%
|
52
+5%
|
87
+65%
|
5
-94%
|
4
-23%
|
(13)
N/A
|
(49)
-288%
|
(7)
+86%
|
(17)
-147%
|
(10)
+44%
|
(8)
+19%
|
(38)
-393%
|
(115)
-201%
|
(173)
-51%
|
(181)
-4%
|
(126)
+30%
|
(80)
+37%
|
(25)
+69%
|
(16)
+34%
|
(57)
-256%
|
1
N/A
|
(12)
N/A
|
(8)
+31%
|
6
N/A
|
(0)
N/A
|
5
N/A
|
6
+16%
|
35
+507%
|
23
-34%
|
58
+154%
|
(19)
N/A
|
(45)
-132%
|
(48)
-7%
|
(57)
-19%
|
151
N/A
|
59
-61%
|
148
+153%
|
59
-60%
|
(88)
N/A
|
(137)
-56%
|
(54)
+60%
|
(2)
+96%
|
131
N/A
|
103
-22%
|
108
+5%
|
58
-46%
|
(153)
N/A
|
(83)
+45%
|
(98)
-17%
|
(119)
-22%
|
(9)
+93%
|
(14)
-59%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(45)
N/A
|
(31)
+31%
|
(57)
-86%
|
(45)
+21%
|
33
N/A
|
38
+14%
|
25
-33%
|
18
-29%
|
2
-90%
|
(6)
N/A
|
14
N/A
|
18
+26%
|
13
-28%
|
21
+67%
|
46
+114%
|
38
-18%
|
38
+2%
|
37
-5%
|
(11)
N/A
|
(7)
+37%
|
(32)
-362%
|
(29)
+11%
|
(29)
-1%
|
(28)
+5%
|
4
N/A
|
2
-43%
|
(3)
N/A
|
13
N/A
|
18
+36%
|
17
-8%
|
23
+36%
|
6
-73%
|
5
-22%
|
9
+96%
|
10
+8%
|
13
+25%
|
13
+3%
|
13
+1%
|
11
-19%
|
7
-34%
|
1
-82%
|
(2)
N/A
|
(6)
-231%
|
(8)
-20%
|
(4)
+48%
|
(7)
-80%
|
(8)
-5%
|
(8)
-1%
|
(11)
-48%
|
(24)
-110%
|
(27)
-15%
|
(59)
-115%
|
(59)
-1%
|
(24)
+59%
|
(85)
-250%
|
(83)
+3%
|
(37)
+55%
|
(56)
-50%
|
2
N/A
|
(5)
N/A
|
(52)
-1 027%
|
(47)
+9%
|
(47)
+1%
|
(51)
-9%
|
(51)
-1%
|
(52)
-1%
|
(51)
+1%
|
|