Right Way Industrial Co Ltd
TWSE:1506
Cash Flow Statement
Cash Flow Statement
Right Way Industrial 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 |
(178)
|
(190)
|
(157)
|
(180)
|
(132)
|
(98)
|
(89)
|
(25)
|
(76)
|
(74)
|
(27)
|
4
|
51
|
47
|
19
|
(9)
|
(81)
|
(110)
|
(115)
|
(112)
|
(93)
|
(77)
|
(70)
|
(50)
|
9
|
25
|
23
|
39
|
24
|
27
|
31
|
8
|
30
|
(2)
|
(7)
|
(29)
|
(63)
|
(32)
|
(69)
|
(36)
|
(153)
|
(193)
|
(209)
|
(336)
|
(368)
|
(427)
|
(551)
|
(499)
|
(367)
|
(292)
|
(128)
|
(74)
|
38
|
63
|
93
|
148
|
103
|
118
|
127
|
116
|
101
|
92
|
71
|
45
|
57
|
45
|
26
|
37
|
|
| Depreciation & Amortization |
123
|
120
|
117
|
159
|
130
|
133
|
133
|
115
|
141
|
149
|
143
|
174
|
143
|
144
|
147
|
150
|
150
|
144
|
142
|
137
|
136
|
135
|
132
|
132
|
130
|
126
|
124
|
123
|
125
|
123
|
121
|
117
|
108
|
105
|
103
|
103
|
104
|
107
|
111
|
113
|
118
|
134
|
146
|
161
|
170
|
165
|
157
|
144
|
130
|
117
|
107
|
100
|
96
|
91
|
85
|
73
|
60
|
49
|
44
|
45
|
46
|
48
|
48
|
49
|
49
|
50
|
51
|
50
|
|
| Change in Deffered Taxes |
23
|
24
|
37
|
37
|
23
|
0
|
(5)
|
(17)
|
(5)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
4
|
5
|
5
|
7
|
0
|
5
|
3
|
2
|
3
|
2
|
3
|
2
|
3
|
2
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
60
|
106
|
75
|
134
|
102
|
(7)
|
(16)
|
(52)
|
16
|
32
|
35
|
11
|
(13)
|
(3)
|
0
|
2
|
14
|
29
|
15
|
20
|
30
|
32
|
52
|
49
|
30
|
38
|
37
|
20
|
21
|
26
|
29
|
42
|
41
|
49
|
48
|
47
|
52
|
(11)
|
(2)
|
(8)
|
74
|
107
|
94
|
155
|
170
|
211
|
351
|
306
|
184
|
156
|
39
|
28
|
77
|
68
|
2
|
(27)
|
(62)
|
(67)
|
(26)
|
(13)
|
(14)
|
3
|
7
|
(7)
|
(6)
|
(10)
|
(10)
|
(23)
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
11
|
9
|
9
|
8
|
4
|
3
|
2
|
10
|
10
|
8
|
8
|
0
|
(0)
|
0
|
3
|
5
|
6
|
8
|
7
|
8
|
8
|
8
|
7
|
6
|
5
|
4
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
4
|
2
|
2
|
2
|
1
|
5
|
8
|
7
|
6
|
5
|
|
| Cash Interest Paid |
57
|
52
|
50
|
50
|
47
|
46
|
40
|
45
|
39
|
33
|
30
|
19
|
24
|
25
|
27
|
30
|
27
|
25
|
23
|
22
|
29
|
28
|
28
|
28
|
16
|
14
|
12
|
7
|
6
|
6
|
5
|
7
|
6
|
7
|
8
|
11
|
13
|
21
|
24
|
27
|
25
|
24
|
28
|
32
|
34
|
36
|
34
|
30
|
29
|
23
|
21
|
19
|
23
|
23
|
18
|
15
|
11
|
8
|
7
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
14
|
(28)
|
1
|
53
|
(18)
|
(22)
|
26
|
(193)
|
57
|
81
|
(32)
|
94
|
(89)
|
(117)
|
(50)
|
(22)
|
13
|
110
|
15
|
51
|
(17)
|
(134)
|
(46)
|
(102)
|
(115)
|
(90)
|
(111)
|
(139)
|
(80)
|
(89)
|
(55)
|
3
|
(139)
|
(129)
|
(112)
|
(137)
|
(56)
|
(58)
|
(39)
|
(55)
|
0
|
(32)
|
(58)
|
7
|
44
|
130
|
81
|
59
|
18
|
80
|
28
|
(44)
|
(68)
|
(153)
|
(78)
|
(7)
|
(30)
|
(25)
|
23
|
31
|
77
|
46
|
(24)
|
(30)
|
(81)
|
(100)
|
1
|
(35)
|
|
| Cash from Operating Activities |
43
N/A
|
31
-29%
|
72
+135%
|
202
+180%
|
105
-48%
|
29
-72%
|
47
+62%
|
(171)
N/A
|
134
N/A
|
188
+40%
|
120
-36%
|
286
+139%
|
93
-68%
|
67
-28%
|
115
+71%
|
121
+5%
|
92
-23%
|
173
+87%
|
58
-66%
|
96
+66%
|
56
-42%
|
(44)
N/A
|
68
N/A
|
29
-57%
|
54
+86%
|
98
+79%
|
73
-25%
|
42
-43%
|
89
+114%
|
87
-3%
|
125
+44%
|
171
+37%
|
40
-77%
|
23
-43%
|
31
+36%
|
(16)
N/A
|
38
N/A
|
6
-83%
|
1
-86%
|
13
+1 390%
|
39
+192%
|
15
-61%
|
(26)
N/A
|
(13)
+51%
|
16
N/A
|
79
+395%
|
38
-52%
|
10
-75%
|
(36)
N/A
|
61
N/A
|
46
-25%
|
10
-79%
|
143
+1 346%
|
70
-51%
|
102
+45%
|
186
+83%
|
71
-62%
|
75
+6%
|
167
+122%
|
178
+7%
|
210
+18%
|
188
-10%
|
102
-46%
|
57
-44%
|
18
-67%
|
(15)
N/A
|
67
N/A
|
29
-57%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(128)
|
(106)
|
(107)
|
(116)
|
(69)
|
(104)
|
(115)
|
(130)
|
(113)
|
(116)
|
(117)
|
(182)
|
(274)
|
(282)
|
(313)
|
(262)
|
(173)
|
(116)
|
(54)
|
(54)
|
(63)
|
(66)
|
(88)
|
(77)
|
(105)
|
(119)
|
(117)
|
(124)
|
(111)
|
(97)
|
(75)
|
(55)
|
(57)
|
(64)
|
(111)
|
(145)
|
(202)
|
(225)
|
(213)
|
(163)
|
(96)
|
(78)
|
(73)
|
(118)
|
(124)
|
(105)
|
(89)
|
(75)
|
(64)
|
(56)
|
(38)
|
(21)
|
(17)
|
(18)
|
(17)
|
(446)
|
(463)
|
(477)
|
(507)
|
(85)
|
(64)
|
(57)
|
(44)
|
(54)
|
(71)
|
(80)
|
(101)
|
(100)
|
|
| Other Items |
60
|
81
|
26
|
70
|
33
|
32
|
76
|
142
|
94
|
97
|
69
|
(26)
|
(11)
|
7
|
(0)
|
0
|
2
|
(21)
|
141
|
151
|
175
|
175
|
40
|
32
|
(14)
|
(35)
|
(61)
|
(120)
|
(325)
|
(372)
|
(323)
|
(267)
|
(29)
|
(59)
|
(91)
|
(185)
|
(148)
|
176
|
225
|
310
|
248
|
(1)
|
(52)
|
(120)
|
(94)
|
(87)
|
(102)
|
(20)
|
14
|
31
|
94
|
67
|
(110)
|
(132)
|
228
|
243
|
59
|
75
|
(394)
|
(444)
|
(209)
|
(214)
|
(152)
|
(167)
|
(77)
|
(83)
|
(180)
|
63
|
|
| Cash from Investing Activities |
(69)
N/A
|
(25)
+64%
|
(80)
-220%
|
(47)
+42%
|
(36)
+23%
|
(72)
-100%
|
(39)
+46%
|
11
N/A
|
(19)
N/A
|
(19)
-2%
|
(48)
-153%
|
(207)
-332%
|
(284)
-37%
|
(275)
+3%
|
(314)
-14%
|
(262)
+16%
|
(171)
+35%
|
(137)
+20%
|
87
N/A
|
97
+12%
|
113
+16%
|
110
-3%
|
(48)
N/A
|
(45)
+5%
|
(119)
-164%
|
(154)
-29%
|
(178)
-16%
|
(243)
-37%
|
(437)
-80%
|
(469)
-7%
|
(397)
+15%
|
(322)
+19%
|
(86)
+73%
|
(124)
-44%
|
(202)
-64%
|
(331)
-63%
|
(350)
-6%
|
(49)
+86%
|
13
N/A
|
147
+1 055%
|
152
+4%
|
(78)
N/A
|
(126)
-60%
|
(239)
-90%
|
(218)
+9%
|
(193)
+11%
|
(191)
+1%
|
(95)
+50%
|
(49)
+48%
|
(24)
+50%
|
55
N/A
|
46
-18%
|
(127)
N/A
|
(150)
-18%
|
211
N/A
|
(203)
N/A
|
(404)
-100%
|
(402)
+1%
|
(901)
-124%
|
(529)
+41%
|
(273)
+48%
|
(271)
+0%
|
(196)
+28%
|
(221)
-13%
|
(148)
+33%
|
(163)
-10%
|
(281)
-72%
|
(37)
+87%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
360
|
360
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
343
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
4
|
404
|
404
|
400
|
400
|
0
|
0
|
148
|
0
|
156
|
0
|
1 184
|
1 512
|
1 504
|
1 506
|
323
|
4
|
4
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(43)
|
(43)
|
(69)
|
(93)
|
(73)
|
53
|
(1)
|
(223)
|
(347)
|
(365)
|
(297)
|
87
|
215
|
157
|
163
|
55
|
(262)
|
(311)
|
(343)
|
(383)
|
(84)
|
(42)
|
(76)
|
18
|
1
|
332
|
412
|
386
|
464
|
145
|
48
|
15
|
34
|
136
|
236
|
290
|
251
|
(45)
|
(69)
|
(25)
|
(33)
|
264
|
186
|
112
|
70
|
(45)
|
(266)
|
(296)
|
(289)
|
(391)
|
(102)
|
(64)
|
(22)
|
(72)
|
(753)
|
(742)
|
(836)
|
(700)
|
(27)
|
(76)
|
0
|
(16)
|
(12)
|
(9)
|
1
|
(9)
|
(6)
|
(5)
|
|
| Other |
45
|
13
|
35
|
(43)
|
(1)
|
(11)
|
8
|
22
|
(23)
|
(53)
|
(74)
|
(41)
|
(32)
|
0
|
(15)
|
(15)
|
(38)
|
0
|
(40)
|
(38)
|
(24)
|
0
|
0
|
(23)
|
0
|
(3)
|
(3)
|
(3)
|
(5)
|
0
|
0
|
(3)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(3)
|
(3)
|
0
|
(7)
|
12
|
12
|
90
|
951
|
948
|
(12)
|
(90)
|
(951)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
(31)
N/A
|
(34)
-11%
|
(135)
-297%
|
(74)
+45%
|
42
N/A
|
7
-84%
|
159
+2 269%
|
(10)
N/A
|
(58)
-476%
|
(11)
+81%
|
47
N/A
|
183
+293%
|
135
-27%
|
148
+10%
|
40
-73%
|
43
+7%
|
(6)
N/A
|
(40)
-556%
|
(79)
-96%
|
(108)
-38%
|
(67)
+39%
|
(98)
-48%
|
(5)
+95%
|
1
N/A
|
329
+65 549%
|
409
+24%
|
383
-6%
|
460
+20%
|
143
-69%
|
46
-68%
|
12
-74%
|
33
+176%
|
134
+312%
|
233
+73%
|
289
+24%
|
252
-13%
|
(43)
N/A
|
(66)
-55%
|
(22)
+67%
|
(29)
-33%
|
269
N/A
|
190
-29%
|
116
-39%
|
75
-36%
|
(42)
N/A
|
141
N/A
|
104
-26%
|
108
+4%
|
6
-94%
|
(109)
N/A
|
(52)
+52%
|
138
N/A
|
166
+20%
|
354
+114%
|
354
0%
|
337
-5%
|
713
+112%
|
518
-27%
|
471
-9%
|
323
-31%
|
(12)
N/A
|
(9)
+26%
|
(8)
+6%
|
1
N/A
|
(9)
N/A
|
(6)
+30%
|
(5)
+25%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(5)
|
(7)
|
2
|
(4)
|
0
|
25
|
2
|
43
|
(7)
|
(23)
|
(7)
|
(40)
|
4
|
7
|
(3)
|
(7)
|
(5)
|
(19)
|
16
|
1
|
(12)
|
13
|
(6)
|
6
|
7
|
(13)
|
(22)
|
(27)
|
(30)
|
(4)
|
(8)
|
(27)
|
(33)
|
(56)
|
(34)
|
(6)
|
7
|
28
|
16
|
(3)
|
(4)
|
(5)
|
(21)
|
4
|
(7)
|
(18)
|
0
|
(11)
|
(2)
|
1
|
(0)
|
(9)
|
(10)
|
(7)
|
(11)
|
(3)
|
(1)
|
(5)
|
(4)
|
(2)
|
(6)
|
(3)
|
3
|
20
|
18
|
20
|
6
|
(7)
|
|
| Net Change in Cash |
(29)
N/A
|
(32)
-10%
|
(40)
-27%
|
16
N/A
|
(5)
N/A
|
24
N/A
|
17
-28%
|
42
+145%
|
99
+134%
|
87
-12%
|
54
-38%
|
86
+59%
|
(4)
N/A
|
(67)
-1 661%
|
(54)
+19%
|
(109)
-101%
|
(41)
+63%
|
11
N/A
|
121
+967%
|
116
-4%
|
48
-58%
|
12
-76%
|
(83)
N/A
|
(15)
+82%
|
(58)
-286%
|
260
N/A
|
282
+9%
|
155
-45%
|
83
-47%
|
(244)
N/A
|
(234)
+4%
|
(165)
+29%
|
(47)
+72%
|
(22)
+53%
|
28
N/A
|
(64)
N/A
|
(54)
+16%
|
(57)
-6%
|
(36)
+37%
|
135
N/A
|
158
+17%
|
201
+27%
|
16
-92%
|
(131)
N/A
|
(134)
-2%
|
(174)
-29%
|
(12)
+93%
|
7
N/A
|
21
+192%
|
44
+106%
|
(8)
N/A
|
(6)
+33%
|
143
N/A
|
80
-44%
|
655
+724%
|
335
-49%
|
2
-99%
|
381
+17 122%
|
(220)
N/A
|
119
N/A
|
254
+114%
|
(98)
N/A
|
(99)
-1%
|
(153)
-54%
|
(111)
+28%
|
(167)
-51%
|
(214)
-28%
|
(20)
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(85)
N/A
|
(75)
+12%
|
(34)
+54%
|
86
N/A
|
37
-57%
|
(75)
N/A
|
(67)
+10%
|
(302)
-349%
|
21
N/A
|
72
+237%
|
3
-96%
|
105
+3 778%
|
(181)
N/A
|
(214)
-19%
|
(199)
+7%
|
(142)
+29%
|
(80)
+43%
|
57
N/A
|
4
-92%
|
42
+859%
|
(7)
N/A
|
(110)
-1 542%
|
(20)
+82%
|
(48)
-144%
|
(51)
-7%
|
(22)
+58%
|
(43)
-102%
|
(82)
-88%
|
(22)
+73%
|
(11)
+52%
|
50
N/A
|
116
+132%
|
(17)
N/A
|
(41)
-147%
|
(80)
-93%
|
(161)
-102%
|
(164)
-2%
|
(219)
-33%
|
(212)
+3%
|
(150)
+29%
|
(57)
+62%
|
(62)
-9%
|
(100)
-60%
|
(131)
-32%
|
(108)
+18%
|
(26)
+76%
|
(51)
-96%
|
(66)
-28%
|
(99)
-52%
|
6
N/A
|
8
+34%
|
(11)
N/A
|
125
N/A
|
52
-58%
|
84
+62%
|
(259)
N/A
|
(392)
-51%
|
(402)
-3%
|
(340)
+15%
|
94
N/A
|
146
+56%
|
131
-11%
|
58
-56%
|
3
-95%
|
(53)
N/A
|
(95)
-80%
|
(34)
+64%
|
(71)
-108%
|
|