Ascent Development Co Ltd
TWSE:1439
Cash Flow Statement
Cash Flow Statement
Ascent Development Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 |
(1)
|
2
|
(96)
|
(78)
|
(69)
|
(82)
|
33
|
26
|
9
|
22
|
20
|
19
|
21
|
24
|
24
|
28
|
27
|
16
|
2 022
|
2 014
|
1 995
|
1 999
|
(105)
|
(103)
|
(80)
|
(78)
|
5
|
1
|
(8)
|
(7)
|
(0)
|
0
|
2
|
(4)
|
(5)
|
(3)
|
1
|
4
|
6
|
4
|
0
|
(4)
|
(6)
|
(2)
|
30
|
32
|
33
|
27
|
(7)
|
(7)
|
(19)
|
(47)
|
(71)
|
(74)
|
971
|
1 001
|
1 069
|
1 074
|
16
|
42
|
(238)
|
(207)
|
(178)
|
(130)
|
180
|
138
|
156
|
192
|
162
|
192
|
228
|
145
|
199
|
192
|
164
|
171
|
182
|
200
|
219
|
265
|
|
| Depreciation & Amortization |
30
|
27
|
24
|
21
|
18
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
10
|
8
|
7
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
17
|
22
|
2
|
2
|
2
|
22
|
27
|
31
|
22
|
22
|
22
|
22
|
21
|
22
|
23
|
25
|
26
|
|
| Change in Deffered Taxes |
(1)
|
3
|
2
|
5
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(14)
|
(26)
|
(34)
|
(28)
|
(41)
|
(29)
|
(16)
|
(21)
|
(4)
|
(2)
|
(4)
|
(35)
|
(29)
|
(31)
|
(36)
|
(6)
|
(21)
|
(21)
|
(2 052)
|
(2 051)
|
(2 042)
|
(2 040)
|
(1)
|
0
|
1
|
(2)
|
(5)
|
(10)
|
(2)
|
(17)
|
(18)
|
(18)
|
(20)
|
(16)
|
(17)
|
(17)
|
(15)
|
(17)
|
(14)
|
(14)
|
(14)
|
(11)
|
(11)
|
(12)
|
(46)
|
(48)
|
(48)
|
(44)
|
(7)
|
(7)
|
1
|
2
|
1
|
0
|
(1 115)
|
(1 123)
|
(1 141)
|
(1 136)
|
(26)
|
(37)
|
214
|
175
|
164
|
117
|
(155)
|
(165)
|
(184)
|
(188)
|
(116)
|
(132)
|
(157)
|
(137)
|
(207)
|
(210)
|
(188)
|
(184)
|
(201)
|
(191)
|
(196)
|
(184)
|
|
| Cash Taxes Paid |
3
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
14
|
14
|
14
|
80
|
76
|
76
|
77
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
4
|
4
|
5
|
5
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
3
|
255
|
256
|
256
|
255
|
3
|
3
|
2
|
2
|
4
|
17
|
17
|
3
|
3
|
(8)
|
6
|
7
|
17
|
15
|
15
|
15
|
6
|
7
|
7
|
7
|
15
|
14
|
|
| Cash Interest Paid |
10
|
9
|
11
|
11
|
10
|
8
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
14
|
0
|
0
|
0
|
12
|
15
|
19
|
0
|
13
|
20
|
22
|
22
|
10
|
10
|
10
|
14
|
|
| Change in Working Capital |
269
|
291
|
419
|
217
|
149
|
118
|
(2)
|
55
|
(14)
|
1
|
(26)
|
11
|
51
|
48
|
56
|
11
|
3
|
1 845
|
(460)
|
12
|
65
|
(1 822)
|
518
|
111
|
(3)
|
60
|
41
|
(62)
|
4
|
(12)
|
54
|
17
|
24
|
28
|
(12)
|
0
|
(8)
|
(7)
|
(7)
|
(5)
|
5
|
(16)
|
11
|
25
|
4
|
20
|
28
|
2
|
3
|
3
|
(54)
|
13
|
(160)
|
(160)
|
(198)
|
(179)
|
(91)
|
(99)
|
(47)
|
(99)
|
(258)
|
(519)
|
(547)
|
(474)
|
(249)
|
(330)
|
(342)
|
(476)
|
(687)
|
(658)
|
(576)
|
(509)
|
(70)
|
(62)
|
(208)
|
(242)
|
(307)
|
(326)
|
(221)
|
(99)
|
|
| Cash from Operating Activities |
282
N/A
|
298
+6%
|
315
+5%
|
138
-56%
|
59
-58%
|
23
-61%
|
29
+30%
|
74
+151%
|
5
-93%
|
34
+545%
|
3
-91%
|
9
+175%
|
56
+540%
|
53
-6%
|
60
+14%
|
48
-21%
|
24
-49%
|
1 852
+7 586%
|
(473)
N/A
|
(8)
+98%
|
33
N/A
|
(1 848)
N/A
|
416
N/A
|
14
-97%
|
(76)
N/A
|
(14)
+81%
|
46
N/A
|
(66)
N/A
|
(1)
+98%
|
(30)
-2 930%
|
41
N/A
|
4
-90%
|
12
+177%
|
14
+17%
|
(27)
N/A
|
(14)
+50%
|
(16)
-15%
|
(13)
+19%
|
(9)
+26%
|
(9)
+2%
|
(3)
+66%
|
(24)
-691%
|
(1)
+98%
|
17
N/A
|
(6)
N/A
|
10
N/A
|
20
+88%
|
(9)
N/A
|
(5)
+47%
|
(6)
-14%
|
(66)
-1 086%
|
(26)
+61%
|
(224)
-769%
|
(229)
-2%
|
(338)
-48%
|
(296)
+12%
|
(160)
+46%
|
(158)
+1%
|
(54)
+66%
|
(90)
-67%
|
(280)
-209%
|
(549)
-96%
|
(559)
-2%
|
(469)
+16%
|
(202)
+57%
|
(355)
-76%
|
(368)
-4%
|
(470)
-28%
|
(619)
-32%
|
(572)
+8%
|
(474)
+17%
|
(479)
-1%
|
(56)
+88%
|
(58)
-4%
|
(211)
-262%
|
(234)
-11%
|
(305)
-30%
|
(294)
+3%
|
(175)
+41%
|
6
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(20)
|
(31)
|
(33)
|
(22)
|
(16)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
(79)
|
(81)
|
(81)
|
0
|
0
|
(0)
|
(9)
|
0
|
(9)
|
(9)
|
(1)
|
0
|
(2)
|
(2)
|
(4)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(6)
|
(6)
|
|
| Other Items |
9
|
16
|
55
|
77
|
80
|
77
|
36
|
28
|
26
|
22
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 311
|
2 311
|
2 311
|
0
|
0
|
0
|
0
|
3
|
6
|
9
|
0
|
13
|
13
|
(72)
|
(72)
|
(72)
|
(72)
|
13
|
13
|
8
|
8
|
9
|
9
|
13
|
13
|
21
|
62
|
61
|
61
|
50
|
9
|
10
|
26
|
(975)
|
(1 049)
|
29
|
88
|
1 226
|
1 338
|
409
|
863
|
535
|
212
|
43
|
(555)
|
(286)
|
(45)
|
66
|
123
|
343
|
221
|
228
|
284
|
105
|
169
|
60
|
21
|
112
|
143
|
257
|
253
|
154
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-19%
|
25
N/A
|
45
+78%
|
58
+29%
|
61
+7%
|
32
-47%
|
28
-13%
|
24
-15%
|
21
-13%
|
13
-38%
|
(2)
N/A
|
(1)
+41%
|
(1)
+20%
|
(1)
+25%
|
(0)
+33%
|
0
N/A
|
0
N/A
|
2 232
N/A
|
2 230
0%
|
2 230
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(9)
-8 400%
|
(6)
+32%
|
(4)
+40%
|
(0)
+91%
|
(1)
-100%
|
12
N/A
|
11
-8%
|
(74)
N/A
|
(76)
-3%
|
(76)
0%
|
(74)
+3%
|
11
N/A
|
13
+20%
|
8
-38%
|
8
-5%
|
9
+24%
|
9
-8%
|
13
+53%
|
13
-5%
|
21
+69%
|
62
+192%
|
61
-1%
|
61
-1%
|
50
-18%
|
9
-83%
|
10
+14%
|
26
+166%
|
(975)
N/A
|
(1 051)
-8%
|
26
N/A
|
86
+231%
|
1 223
+1 331%
|
1 338
+9%
|
409
-69%
|
863
+111%
|
535
-38%
|
212
-60%
|
43
-79%
|
(555)
N/A
|
(286)
+49%
|
(45)
+84%
|
66
N/A
|
123
+88%
|
343
+178%
|
221
-36%
|
228
+3%
|
284
+25%
|
105
-63%
|
169
+60%
|
60
-65%
|
21
-65%
|
112
+441%
|
139
+23%
|
253
+83%
|
248
-2%
|
149
-40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(20)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(532)
|
(532)
|
0
|
(532)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(107)
|
(2)
|
(162)
|
(227)
|
(219)
|
(226)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
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)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
157
|
354
|
354
|
216
|
110
|
275
|
275
|
413
|
517
|
616
|
583
|
576
|
(4)
|
(122)
|
(57)
|
(12)
|
93
|
97
|
37
|
(142)
|
|
| Cash Paid for Dividends |
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(920)
|
(920)
|
0
|
(966)
|
(46)
|
(46)
|
0
|
(46)
|
(46)
|
(46)
|
0
|
(46)
|
(46)
|
(46)
|
0
|
(46)
|
(46)
|
(46)
|
0
|
(46)
|
(46)
|
(46)
|
0
|
(46)
|
(46)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(460)
|
(460)
|
0
|
0
|
(143)
|
(143)
|
0
|
0
|
125
|
(18)
|
0
|
(46)
|
(28)
|
(28)
|
0
|
0
|
(28)
|
(28)
|
0
|
0
|
(28)
|
|
| Other |
(4)
|
(4)
|
(6)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
2
|
0
|
(3)
|
(3)
|
(4)
|
(4)
|
(9)
|
(10)
|
(10)
|
(9)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
1
|
(0)
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(2)
|
(2)
|
38
|
|
| Cash from Financing Activities |
(150)
N/A
|
(45)
+70%
|
(203)
-355%
|
(230)
-13%
|
(219)
+5%
|
(228)
-4%
|
(127)
+44%
|
(2)
+99%
|
(1)
+67%
|
0
N/A
|
0
N/A
|
2
+400%
|
0
-80%
|
(3)
N/A
|
(3)
N/A
|
(4)
-37%
|
(4)
-5%
|
(9)
-105%
|
(10)
-8%
|
(10)
-1%
|
(9)
+4%
|
(1)
+92%
|
0
N/A
|
(920)
N/A
|
(920)
N/A
|
0
N/A
|
(966)
N/A
|
(46)
+95%
|
(46)
+1%
|
(40)
+13%
|
(45)
-12%
|
(45)
-1%
|
(45)
-1%
|
(51)
-12%
|
(45)
+11%
|
(45)
+1%
|
(45)
0%
|
(45)
0%
|
(46)
-2%
|
(46)
+0%
|
(46)
0%
|
(46)
+0%
|
(46)
+0%
|
(46)
0%
|
(46)
+0%
|
(46)
0%
|
(46)
N/A
|
(46)
+0%
|
(46)
0%
|
0
N/A
|
(0)
N/A
|
(0)
-81%
|
(1)
-523%
|
(2)
-64%
|
(4)
-129%
|
(5)
-13%
|
(4)
+7%
|
(4)
+11%
|
(1)
+65%
|
(461)
-32 812%
|
(303)
+34%
|
(105)
+65%
|
(105)
0%
|
72
N/A
|
(33)
N/A
|
275
N/A
|
274
0%
|
6
-98%
|
(34)
N/A
|
66
N/A
|
7
-90%
|
550
+8 106%
|
(29)
N/A
|
(147)
-401%
|
(56)
+62%
|
(40)
+29%
|
65
N/A
|
68
+5%
|
8
-88%
|
(130)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
1
|
(0)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
129
N/A
|
249
+94%
|
136
-45%
|
(47)
N/A
|
(103)
-118%
|
(143)
-40%
|
(66)
+54%
|
101
N/A
|
28
-72%
|
54
+89%
|
18
-67%
|
9
-51%
|
56
+545%
|
49
-12%
|
57
+15%
|
43
-24%
|
20
-54%
|
1 843
+9 210%
|
1 750
-5%
|
2 212
+26%
|
2 254
+2%
|
382
-83%
|
414
+9%
|
(906)
N/A
|
(1 004)
-11%
|
(940)
+6%
|
(923)
+2%
|
(113)
+88%
|
(47)
+58%
|
(58)
-23%
|
8
N/A
|
(114)
N/A
|
(109)
+5%
|
(113)
-3%
|
(146)
-30%
|
(48)
+67%
|
(48)
+0%
|
(50)
-4%
|
(48)
+4%
|
(46)
+4%
|
(40)
+11%
|
(57)
-41%
|
(34)
+41%
|
(8)
+77%
|
10
N/A
|
25
+161%
|
34
+34%
|
(6)
N/A
|
(42)
-642%
|
(42)
+1%
|
(40)
+3%
|
(1 002)
-2 379%
|
(1 276)
-27%
|
(205)
+84%
|
(257)
-25%
|
923
N/A
|
1 174
+27%
|
247
-79%
|
808
+227%
|
(16)
N/A
|
(371)
-2 214%
|
(611)
-65%
|
(1 219)
-100%
|
(682)
+44%
|
(280)
+59%
|
(15)
+95%
|
30
N/A
|
(120)
N/A
|
(432)
-259%
|
(279)
+36%
|
(183)
+34%
|
176
N/A
|
83
-53%
|
(146)
N/A
|
(246)
-69%
|
(161)
+34%
|
(101)
+37%
|
27
N/A
|
81
+202%
|
25
-69%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
269
N/A
|
278
+3%
|
284
+2%
|
105
-63%
|
36
-66%
|
7
-81%
|
26
+271%
|
74
+183%
|
4
-95%
|
33
+834%
|
1
-96%
|
7
+407%
|
55
+677%
|
53
-4%
|
60
+13%
|
47
-21%
|
24
-49%
|
1 852
+7 586%
|
(552)
N/A
|
(89)
+84%
|
(48)
+46%
|
(1 848)
-3 766%
|
416
N/A
|
14
-97%
|
(84)
N/A
|
(14)
+83%
|
37
N/A
|
(75)
N/A
|
(2)
+98%
|
(30)
-1 682%
|
39
N/A
|
2
-94%
|
8
+248%
|
14
+74%
|
(29)
N/A
|
(16)
+47%
|
(16)
-1%
|
(13)
+19%
|
(9)
+26%
|
(9)
+2%
|
(3)
+66%
|
(24)
-691%
|
(1)
+98%
|
17
N/A
|
(6)
N/A
|
10
N/A
|
20
+88%
|
(9)
N/A
|
(5)
+47%
|
(6)
-14%
|
(66)
-1 086%
|
(26)
+61%
|
(226)
-769%
|
(232)
-2%
|
(341)
-47%
|
(299)
+12%
|
(160)
+46%
|
(158)
+1%
|
(54)
+66%
|
(91)
-67%
|
(280)
-209%
|
(549)
-96%
|
(559)
-2%
|
(469)
+16%
|
(202)
+57%
|
(355)
-76%
|
(368)
-4%
|
(470)
-28%
|
(619)
-32%
|
(572)
+8%
|
(474)
+17%
|
(479)
-1%
|
(56)
+88%
|
(58)
-4%
|
(211)
-262%
|
(234)
-11%
|
(309)
-32%
|
(294)
+5%
|
(181)
+38%
|
(0)
+100%
|
|