Acelon Chemicals & Fiber Corp
TWSE:1466
Cash Flow Statement
Cash Flow Statement
Acelon Chemicals & Fiber 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 | 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 |
(174)
|
(201)
|
(157)
|
(134)
|
60
|
119
|
152
|
195
|
284
|
392
|
376
|
351
|
209
|
99
|
68
|
65
|
96
|
117
|
114
|
130
|
112
|
109
|
94
|
53
|
65
|
44
|
19
|
44
|
11
|
(39)
|
(52)
|
(109)
|
(126)
|
(52)
|
(45)
|
(44)
|
(14)
|
(53)
|
(54)
|
(64)
|
(114)
|
(95)
|
(88)
|
(65)
|
(114)
|
(128)
|
(160)
|
(89)
|
43
|
98
|
206
|
196
|
196
|
204
|
146
|
55
|
(64)
|
(199)
|
(254)
|
(228)
|
(163)
|
(95)
|
(40)
|
(22)
|
10
|
42
|
(26)
|
(51)
|
|
| Depreciation & Amortization |
107
|
100
|
97
|
96
|
108
|
110
|
111
|
113
|
106
|
106
|
109
|
118
|
130
|
141
|
146
|
149
|
153
|
134
|
133
|
129
|
135
|
133
|
132
|
131
|
133
|
136
|
140
|
144
|
147
|
151
|
155
|
156
|
153
|
158
|
164
|
177
|
194
|
200
|
206
|
209
|
211
|
214
|
217
|
215
|
206
|
194
|
184
|
181
|
185
|
191
|
195
|
199
|
202
|
204
|
204
|
202
|
200
|
200
|
201
|
204
|
208
|
208
|
210
|
210
|
209
|
210
|
211
|
213
|
|
| Change in Deffered Taxes |
(4)
|
2
|
3
|
(0)
|
8
|
4
|
(27)
|
(26)
|
(29)
|
(32)
|
(7)
|
7
|
(6)
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
142
|
90
|
68
|
101
|
(66)
|
(22)
|
63
|
41
|
88
|
101
|
53
|
48
|
50
|
38
|
28
|
33
|
(8)
|
23
|
33
|
31
|
28
|
24
|
3
|
1
|
(3)
|
(1)
|
17
|
11
|
17
|
22
|
16
|
33
|
22
|
20
|
21
|
16
|
27
|
24
|
25
|
23
|
24
|
24
|
37
|
55
|
73
|
83
|
74
|
52
|
35
|
23
|
21
|
51
|
45
|
48
|
41
|
17
|
24
|
25
|
32
|
33
|
33
|
33
|
33
|
30
|
32
|
32
|
32
|
33
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
37
|
38
|
38
|
38
|
1
|
0
|
0
|
0
|
10
|
14
|
14
|
14
|
6
|
7
|
8
|
8
|
11
|
9
|
8
|
8
|
7
|
3
|
5
|
5
|
2
|
2
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
0
|
0
|
|
| Cash Interest Paid |
32
|
31
|
28
|
26
|
23
|
23
|
25
|
25
|
24
|
20
|
16
|
13
|
5
|
5
|
7
|
6
|
9
|
8
|
8
|
8
|
9
|
10
|
6
|
5
|
3
|
2
|
4
|
4
|
6
|
9
|
9
|
9
|
8
|
8
|
9
|
27
|
29
|
31
|
32
|
18
|
24
|
25
|
25
|
26
|
26
|
24
|
24
|
23
|
22
|
22
|
22
|
22
|
22
|
24
|
27
|
28
|
28
|
31
|
34
|
37
|
38
|
36
|
33
|
32
|
31
|
31
|
34
|
32
|
|
| Change in Working Capital |
(4)
|
153
|
214
|
150
|
128
|
2
|
(17)
|
70
|
(130)
|
(395)
|
(392)
|
(431)
|
(233)
|
(3)
|
(150)
|
(287)
|
(269)
|
(227)
|
(129)
|
7
|
(17)
|
(78)
|
(94)
|
(62)
|
(51)
|
(78)
|
(99)
|
(159)
|
(48)
|
75
|
162
|
112
|
198
|
(84)
|
(192)
|
89
|
(93)
|
(37)
|
148
|
(106)
|
(44)
|
8
|
(86)
|
(84)
|
(101)
|
97
|
205
|
303
|
341
|
243
|
16
|
(163)
|
(276)
|
(378)
|
(275)
|
(197)
|
(140)
|
39
|
(38)
|
35
|
15
|
(91)
|
2
|
(58)
|
(31)
|
(15)
|
(37)
|
34
|
|
| Cash from Operating Activities |
68
N/A
|
144
+113%
|
225
+56%
|
212
-6%
|
239
+13%
|
213
-11%
|
282
+32%
|
393
+39%
|
320
-19%
|
172
-46%
|
139
-19%
|
93
-34%
|
150
+62%
|
272
+82%
|
91
-67%
|
(55)
N/A
|
(1)
+99%
|
47
N/A
|
152
+222%
|
297
+96%
|
257
-13%
|
188
-27%
|
136
-28%
|
124
-9%
|
143
+16%
|
101
-30%
|
77
-24%
|
39
-50%
|
127
+230%
|
210
+65%
|
281
+34%
|
193
-31%
|
247
+28%
|
42
-83%
|
(53)
N/A
|
239
N/A
|
114
-52%
|
134
+17%
|
325
+143%
|
62
-81%
|
77
+24%
|
151
+97%
|
80
-47%
|
121
+51%
|
63
-48%
|
246
+289%
|
303
+23%
|
447
+48%
|
604
+35%
|
554
-8%
|
439
-21%
|
283
-36%
|
167
-41%
|
77
-54%
|
115
+49%
|
77
-33%
|
20
-74%
|
66
+233%
|
(59)
N/A
|
44
N/A
|
93
+112%
|
55
-41%
|
205
+271%
|
161
-21%
|
219
+36%
|
268
+22%
|
180
-33%
|
228
+26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(50)
|
(38)
|
(38)
|
(190)
|
(217)
|
(240)
|
(258)
|
(118)
|
(143)
|
(220)
|
(428)
|
(375)
|
(362)
|
(257)
|
(36)
|
(76)
|
(27)
|
(50)
|
(49)
|
(53)
|
(90)
|
(130)
|
(153)
|
(276)
|
(286)
|
(253)
|
(766)
|
(760)
|
(761)
|
(763)
|
(241)
|
(122)
|
(103)
|
(160)
|
(66)
|
(55)
|
(30)
|
42
|
(60)
|
(58)
|
(67)
|
(89)
|
(83)
|
(67)
|
(95)
|
(85)
|
(127)
|
(150)
|
(150)
|
(155)
|
(128)
|
(126)
|
(108)
|
(135)
|
(207)
|
(229)
|
(244)
|
(217)
|
(227)
|
(221)
|
(203)
|
(241)
|
(155)
|
(161)
|
(164)
|
(138)
|
(130)
|
|
| Other Items |
13
|
34
|
19
|
20
|
16
|
(21)
|
(76)
|
(134)
|
(108)
|
(63)
|
(39)
|
93
|
54
|
53
|
97
|
(6)
|
(28)
|
(43)
|
(39)
|
(60)
|
(80)
|
(82)
|
(52)
|
(107)
|
(132)
|
(148)
|
(509)
|
(112)
|
135
|
150
|
593
|
285
|
23
|
(56)
|
(132)
|
(235)
|
(218)
|
(139)
|
(188)
|
(101)
|
(94)
|
(73)
|
(77)
|
(82)
|
(102)
|
(100)
|
(127)
|
(71)
|
(83)
|
(88)
|
(67)
|
21
|
52
|
(247)
|
(272)
|
(348)
|
(13)
|
290
|
292
|
327
|
2
|
(9)
|
34
|
(16)
|
(18)
|
(8)
|
(96)
|
(72)
|
|
| Cash from Investing Activities |
(46)
N/A
|
(16)
+65%
|
(20)
-23%
|
(18)
+11%
|
(174)
-887%
|
(238)
-37%
|
(316)
-33%
|
(392)
-24%
|
(225)
+43%
|
(207)
+8%
|
(258)
-25%
|
(335)
-30%
|
(320)
+4%
|
(309)
+3%
|
(160)
+48%
|
(43)
+73%
|
(104)
-144%
|
(70)
+32%
|
(88)
-26%
|
(109)
-24%
|
(133)
-21%
|
(172)
-30%
|
(181)
-5%
|
(260)
-43%
|
(408)
-57%
|
(434)
-6%
|
(762)
-76%
|
(877)
-15%
|
(625)
+29%
|
(611)
+2%
|
(170)
+72%
|
44
N/A
|
(99)
N/A
|
(159)
-60%
|
(292)
-84%
|
(302)
-3%
|
(274)
+9%
|
(169)
+38%
|
(146)
+14%
|
(160)
-10%
|
(152)
+5%
|
(140)
+8%
|
(166)
-19%
|
(165)
+1%
|
(169)
-2%
|
(195)
-15%
|
(212)
-9%
|
(199)
+6%
|
(233)
-17%
|
(238)
-2%
|
(222)
+7%
|
(106)
+52%
|
(74)
+31%
|
(355)
-382%
|
(407)
-14%
|
(555)
-37%
|
(242)
+56%
|
46
N/A
|
75
+62%
|
100
+34%
|
(218)
N/A
|
(212)
+3%
|
(206)
+3%
|
(170)
+17%
|
(178)
-5%
|
(171)
+4%
|
(232)
-36%
|
(202)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
410
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
103
|
101
|
101
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
(27)
|
(128)
|
(200)
|
(183)
|
(56)
|
46
|
60
|
18
|
(478)
|
(307)
|
(209)
|
(66)
|
348
|
173
|
114
|
209
|
220
|
204
|
(76)
|
(157)
|
(179)
|
(144)
|
327
|
330
|
377
|
550
|
613
|
683
|
424
|
256
|
22
|
(177)
|
1
|
101
|
286
|
(2)
|
14
|
(27)
|
(228)
|
114
|
74
|
(9)
|
93
|
36
|
75
|
44
|
(82)
|
(97)
|
(74)
|
(29)
|
(99)
|
(39)
|
(72)
|
124
|
169
|
353
|
194
|
95
|
252
|
(32)
|
87
|
(45)
|
(185)
|
(89)
|
(59)
|
(8)
|
209
|
198
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
(95)
|
(95)
|
0
|
0
|
(95)
|
(95)
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(56)
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(111)
|
(111)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(3)
|
(8)
|
(2)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(34)
|
(5)
|
(32)
|
(31)
|
(2)
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
(5)
|
(18)
|
(18)
|
(6)
|
(11)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
208
|
|
| Cash from Financing Activities |
(29)
N/A
|
(137)
-369%
|
(202)
-48%
|
(193)
+5%
|
(63)
+67%
|
38
N/A
|
52
+38%
|
10
-81%
|
(77)
N/A
|
95
N/A
|
194
+104%
|
310
+60%
|
315
+2%
|
141
-55%
|
84
-41%
|
112
+34%
|
125
+11%
|
114
-8%
|
(166)
N/A
|
(247)
-49%
|
(269)
-9%
|
(238)
+12%
|
234
N/A
|
283
+21%
|
430
+52%
|
598
+39%
|
659
+10%
|
724
+10%
|
363
-50%
|
200
-45%
|
(34)
N/A
|
(178)
-424%
|
1
N/A
|
101
+14 531%
|
286
+183%
|
(2)
N/A
|
14
N/A
|
(27)
N/A
|
(228)
-750%
|
114
N/A
|
74
-35%
|
(9)
N/A
|
93
N/A
|
36
-62%
|
75
+110%
|
44
-42%
|
(76)
N/A
|
(91)
-19%
|
(68)
+26%
|
(34)
+50%
|
(116)
-241%
|
(57)
+51%
|
(78)
-39%
|
113
N/A
|
164
+45%
|
238
+45%
|
83
-65%
|
(0)
N/A
|
157
N/A
|
(16)
N/A
|
87
N/A
|
(45)
N/A
|
(185)
-310%
|
(89)
+52%
|
(30)
+66%
|
21
N/A
|
238
+1 055%
|
404
+70%
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(7)
N/A
|
(9)
-16%
|
3
N/A
|
2
-33%
|
2
+6%
|
13
+605%
|
19
+38%
|
10
-44%
|
18
+72%
|
61
+244%
|
75
+23%
|
67
-10%
|
145
+115%
|
104
-28%
|
14
-86%
|
14
N/A
|
20
+41%
|
91
+351%
|
(102)
N/A
|
(59)
+42%
|
(145)
-147%
|
(222)
-53%
|
189
N/A
|
147
-22%
|
166
+13%
|
265
+60%
|
(26)
N/A
|
(115)
-342%
|
(134)
-17%
|
(201)
-50%
|
77
N/A
|
59
-24%
|
148
+154%
|
(16)
N/A
|
(59)
-270%
|
(65)
-10%
|
(146)
-125%
|
(62)
+57%
|
(49)
+21%
|
16
N/A
|
(1)
N/A
|
2
N/A
|
7
+339%
|
(8)
N/A
|
(31)
-270%
|
95
N/A
|
14
-85%
|
158
+1 000%
|
304
+92%
|
284
-7%
|
102
-64%
|
120
+18%
|
15
-87%
|
(165)
N/A
|
(127)
+23%
|
(240)
-90%
|
(139)
+42%
|
112
N/A
|
173
+55%
|
128
-26%
|
(38)
N/A
|
(202)
-434%
|
(187)
+8%
|
(98)
+47%
|
11
N/A
|
118
+979%
|
185
+58%
|
430
+132%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
94
+1 021%
|
186
+98%
|
174
-6%
|
49
-72%
|
(4)
N/A
|
42
N/A
|
135
+222%
|
202
+50%
|
29
-86%
|
(80)
N/A
|
(336)
-318%
|
(225)
+33%
|
(90)
+60%
|
(166)
-86%
|
(91)
+45%
|
(77)
+16%
|
20
N/A
|
102
+407%
|
248
+142%
|
204
-18%
|
98
-52%
|
6
-94%
|
(29)
N/A
|
(132)
-358%
|
(185)
-40%
|
(177)
+5%
|
(727)
-312%
|
(633)
+13%
|
(551)
+13%
|
(482)
+13%
|
(49)
+90%
|
125
N/A
|
(61)
N/A
|
(213)
-251%
|
172
N/A
|
59
-66%
|
104
+76%
|
367
+252%
|
2
-99%
|
18
+695%
|
84
+355%
|
(9)
N/A
|
38
N/A
|
(4)
N/A
|
151
N/A
|
218
+44%
|
320
+47%
|
454
+42%
|
405
-11%
|
284
-30%
|
155
-45%
|
42
-73%
|
(31)
N/A
|
(19)
+37%
|
(130)
-572%
|
(209)
-61%
|
(178)
+15%
|
(275)
-55%
|
(183)
+34%
|
(127)
+30%
|
(148)
-16%
|
(36)
+76%
|
6
N/A
|
59
+848%
|
104
+77%
|
42
-59%
|
97
+131%
|
|