Chiu Ting Machinery Co Ltd
TWSE:1539
Cash Flow Statement
Cash Flow Statement
Chiu Ting Machinery 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 |
(37)
|
(3)
|
(44)
|
(81)
|
(63)
|
(70)
|
(29)
|
(28)
|
(57)
|
(63)
|
(91)
|
(74)
|
(31)
|
(40)
|
(11)
|
(20)
|
(16)
|
42
|
72
|
97
|
111
|
108
|
117
|
146
|
170
|
194
|
196
|
292
|
280
|
293
|
311
|
183
|
265
|
159
|
160
|
191
|
113
|
162
|
186
|
162
|
158
|
200
|
150
|
154
|
95
|
74
|
21
|
(21)
|
(15)
|
(38)
|
(13)
|
65
|
129
|
240
|
463
|
538
|
475
|
348
|
154
|
60
|
87
|
144
|
135
|
90
|
115
|
83
|
(4)
|
22
|
|
| Depreciation & Amortization |
43
|
44
|
46
|
47
|
42
|
45
|
41
|
40
|
39
|
39
|
39
|
38
|
41
|
41
|
41
|
41
|
39
|
37
|
35
|
33
|
30
|
30
|
29
|
29
|
28
|
29
|
31
|
33
|
40
|
46
|
49
|
52
|
50
|
47
|
40
|
33
|
27
|
23
|
24
|
24
|
25
|
28
|
31
|
34
|
36
|
35
|
33
|
31
|
30
|
29
|
32
|
38
|
44
|
50
|
54
|
54
|
54
|
55
|
56
|
57
|
58
|
57
|
56
|
54
|
53
|
53
|
52
|
52
|
|
| Change in Deffered Taxes |
(0)
|
0
|
11
|
(3)
|
(3)
|
(3)
|
2
|
8
|
(2)
|
(3)
|
(15)
|
(10)
|
1
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
56
|
(1)
|
26
|
62
|
27
|
50
|
28
|
31
|
35
|
64
|
46
|
(3)
|
23
|
(3)
|
26
|
54
|
5
|
7
|
4
|
15
|
15
|
16
|
13
|
16
|
19
|
18
|
25
|
19
|
35
|
37
|
36
|
37
|
3
|
5
|
6
|
2
|
20
|
20
|
17
|
28
|
11
|
11
|
7
|
(2)
|
8
|
3
|
1
|
4
|
8
|
14
|
10
|
10
|
(8)
|
(15)
|
(117)
|
(118)
|
(106)
|
(107)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
|
| Cash Taxes Paid |
30
|
30
|
6
|
6
|
4
|
4
|
2
|
2
|
1
|
4
|
3
|
7
|
7
|
4
|
4
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
12
|
25
|
25
|
25
|
35
|
34
|
34
|
34
|
61
|
76
|
76
|
76
|
67
|
66
|
66
|
66
|
37
|
23
|
33
|
33
|
42
|
45
|
35
|
36
|
26
|
9
|
9
|
9
|
17
|
17
|
17
|
17
|
40
|
40
|
40
|
40
|
45
|
45
|
45
|
44
|
29
|
39
|
39
|
39
|
17
|
6
|
|
| Cash Interest Paid |
18
|
15
|
13
|
12
|
11
|
9
|
10
|
10
|
10
|
10
|
12
|
13
|
13
|
13
|
14
|
14
|
16
|
17
|
17
|
18
|
18
|
18
|
19
|
20
|
18
|
19
|
20
|
21
|
24
|
26
|
27
|
28
|
30
|
31
|
32
|
31
|
31
|
31
|
31
|
30
|
29
|
27
|
23
|
19
|
15
|
13
|
13
|
15
|
16
|
16
|
16
|
16
|
15
|
15
|
16
|
15
|
14
|
12
|
11
|
10
|
9
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
|
| Change in Working Capital |
(89)
|
6
|
31
|
91
|
169
|
90
|
86
|
41
|
(62)
|
(1)
|
(25)
|
(25)
|
(66)
|
(14)
|
(111)
|
(92)
|
(56)
|
1
|
64
|
227
|
164
|
223
|
323
|
102
|
(90)
|
(9)
|
(123)
|
(135)
|
(178)
|
(121)
|
(106)
|
(27)
|
37
|
(36)
|
(52)
|
(167)
|
(112)
|
(106)
|
(124)
|
(49)
|
3
|
(49)
|
(140)
|
(356)
|
(285)
|
(250)
|
(144)
|
135
|
13
|
(66)
|
(23)
|
(137)
|
(252)
|
(249)
|
(107)
|
(37)
|
129
|
243
|
111
|
125
|
97
|
33
|
91
|
22
|
100
|
70
|
42
|
93
|
|
| Cash from Operating Activities |
(27)
N/A
|
46
N/A
|
71
+54%
|
116
+65%
|
172
+48%
|
107
-38%
|
124
+15%
|
87
-30%
|
(46)
N/A
|
36
N/A
|
(47)
N/A
|
(73)
-57%
|
(32)
+56%
|
(13)
+60%
|
(48)
-268%
|
(14)
+71%
|
(23)
-65%
|
87
N/A
|
175
+101%
|
372
+112%
|
320
-14%
|
377
+18%
|
483
+28%
|
292
-39%
|
127
-57%
|
233
+83%
|
130
-44%
|
209
+61%
|
178
-15%
|
255
+44%
|
291
+14%
|
245
-16%
|
355
+45%
|
175
-51%
|
154
-12%
|
60
-61%
|
48
-19%
|
99
+105%
|
103
+3%
|
166
+62%
|
196
+18%
|
189
-4%
|
48
-75%
|
(170)
N/A
|
(146)
+14%
|
(138)
+5%
|
(89)
+36%
|
148
N/A
|
36
-76%
|
(61)
N/A
|
5
N/A
|
(25)
N/A
|
(86)
-249%
|
26
N/A
|
292
+1 017%
|
436
+49%
|
552
+27%
|
538
-3%
|
318
-41%
|
237
-25%
|
237
+0%
|
231
-3%
|
279
+21%
|
162
-42%
|
263
+62%
|
201
-24%
|
86
-57%
|
164
+90%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(11)
|
(7)
|
(6)
|
(6)
|
(14)
|
(15)
|
(16)
|
(18)
|
(11)
|
(15)
|
(21)
|
(21)
|
(24)
|
(20)
|
(17)
|
(19)
|
(15)
|
(15)
|
(12)
|
(8)
|
(12)
|
(16)
|
(305)
|
(309)
|
(324)
|
(365)
|
(83)
|
(76)
|
(57)
|
(14)
|
(12)
|
(18)
|
(19)
|
(18)
|
(44)
|
(80)
|
(80)
|
(99)
|
(96)
|
(84)
|
(163)
|
(187)
|
(205)
|
(222)
|
(204)
|
(197)
|
(164)
|
(165)
|
(141)
|
(141)
|
(168)
|
(148)
|
(118)
|
(79)
|
(43)
|
(20)
|
(18)
|
(23)
|
(26)
|
(32)
|
(30)
|
(26)
|
(26)
|
(22)
|
(27)
|
(26)
|
(20)
|
|
| Other Items |
9
|
6
|
0
|
6
|
1
|
(25)
|
(37)
|
(102)
|
7
|
(97)
|
(130)
|
(16)
|
(45)
|
(127)
|
53
|
(49)
|
(28)
|
169
|
31
|
(73)
|
122
|
5
|
(241)
|
161
|
79
|
(119)
|
(216)
|
(181)
|
(790)
|
(75)
|
(152)
|
(957)
|
185
|
(609)
|
(283)
|
227
|
(292)
|
(90)
|
24
|
237
|
219
|
494
|
730
|
536
|
131
|
(494)
|
(1 006)
|
(1 242)
|
(871)
|
336
|
608
|
837
|
1 051
|
306
|
237
|
874
|
721
|
671
|
719
|
86
|
63
|
(4)
|
(0)
|
1
|
8
|
9
|
9
|
9
|
|
| Cash from Investing Activities |
(7)
N/A
|
(5)
+22%
|
(7)
-20%
|
(0)
+98%
|
(5)
-5 000%
|
(39)
-665%
|
(51)
-31%
|
(117)
-129%
|
(11)
+91%
|
(108)
-919%
|
(145)
-34%
|
(37)
+74%
|
(66)
-78%
|
(151)
-127%
|
33
N/A
|
(66)
N/A
|
(47)
+29%
|
153
N/A
|
17
-89%
|
(85)
N/A
|
115
N/A
|
(7)
N/A
|
(257)
-3 415%
|
(144)
+44%
|
(230)
-60%
|
(444)
-93%
|
(582)
-31%
|
(264)
+55%
|
(866)
-228%
|
(131)
+85%
|
(166)
-26%
|
(969)
-485%
|
166
N/A
|
(628)
N/A
|
(301)
+52%
|
183
N/A
|
(372)
N/A
|
(171)
+54%
|
(75)
+56%
|
140
N/A
|
135
-4%
|
331
+145%
|
543
+64%
|
331
-39%
|
(90)
N/A
|
(698)
-672%
|
(1 202)
-72%
|
(1 407)
-17%
|
(1 036)
+26%
|
195
N/A
|
466
+139%
|
669
+43%
|
903
+35%
|
188
-79%
|
157
-16%
|
831
+428%
|
701
-16%
|
653
-7%
|
696
+7%
|
60
-91%
|
31
-48%
|
(34)
N/A
|
(26)
+23%
|
(26)
+0%
|
(14)
+44%
|
(18)
-24%
|
(18)
+1%
|
(11)
+37%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
2
|
(140)
|
(88)
|
(73)
|
(102)
|
6
|
11
|
36
|
72
|
88
|
153
|
58
|
32
|
150
|
5
|
106
|
87
|
(227)
|
(147)
|
(138)
|
(195)
|
(127)
|
9
|
(51)
|
33
|
246
|
468
|
259
|
788
|
173
|
226
|
836
|
(97)
|
565
|
121
|
(261)
|
118
|
(111)
|
(52)
|
(144)
|
(206)
|
(176)
|
(394)
|
(121)
|
410
|
730
|
1 203
|
1 201
|
866
|
(195)
|
(499)
|
(687)
|
(819)
|
(205)
|
(453)
|
(930)
|
(958)
|
(819)
|
(766)
|
(316)
|
(132)
|
(191)
|
(29)
|
(9)
|
(219)
|
(99)
|
(41)
|
(101)
|
|
| Cash Paid for Dividends |
(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
|
0
|
(58)
|
0
|
0
|
(137)
|
(78)
|
0
|
0
|
(78)
|
(78)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
(170)
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(52)
|
0
|
0
|
(163)
|
(163)
|
0
|
0
|
(39)
|
(39)
|
0
|
0
|
(56)
|
|
| Other |
0
|
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
|
(10)
|
(10)
|
(10)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(8)
N/A
|
(148)
-1 823%
|
(96)
+35%
|
(82)
+15%
|
(103)
-26%
|
6
N/A
|
11
+96%
|
36
+232%
|
72
+100%
|
88
+23%
|
152
+73%
|
57
-62%
|
32
-44%
|
150
+371%
|
5
-97%
|
106
+2 117%
|
87
-18%
|
(227)
N/A
|
(147)
+35%
|
(138)
+6%
|
(195)
-42%
|
(127)
+35%
|
9
N/A
|
(51)
N/A
|
33
N/A
|
246
+644%
|
468
+91%
|
259
-45%
|
730
+182%
|
115
-84%
|
168
+46%
|
700
+316%
|
(175)
N/A
|
487
N/A
|
43
-91%
|
(340)
N/A
|
40
N/A
|
(190)
N/A
|
(130)
+31%
|
(209)
-61%
|
(271)
-30%
|
(241)
+11%
|
(469)
-94%
|
(132)
+72%
|
282
N/A
|
603
+114%
|
1 086
+80%
|
1 032
-5%
|
815
-21%
|
(246)
N/A
|
(552)
-124%
|
(687)
-24%
|
(819)
-19%
|
(205)
+75%
|
(453)
-121%
|
(982)
-117%
|
(1 010)
-3%
|
(872)
+14%
|
(818)
+6%
|
(479)
+41%
|
(295)
+38%
|
(354)
-20%
|
(192)
+46%
|
(48)
+75%
|
(258)
-442%
|
(138)
+46%
|
(80)
+42%
|
(157)
-96%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
5
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
0
|
3
|
2
|
9
|
11
|
10
|
4
|
(10)
|
(10)
|
(15)
|
(12)
|
0
|
(8)
|
(18)
|
(9)
|
(12)
|
(14)
|
7
|
7
|
11
|
29
|
24
|
35
|
23
|
8
|
6
|
(13)
|
(6)
|
6
|
1
|
2
|
1
|
(7)
|
3
|
6
|
7
|
9
|
7
|
7
|
8
|
6
|
4
|
1
|
(3)
|
(3)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(40)
N/A
|
(102)
-153%
|
(30)
+70%
|
33
N/A
|
63
+92%
|
71
+14%
|
82
+14%
|
4
-95%
|
13
+202%
|
13
+3%
|
(42)
N/A
|
(53)
-26%
|
(63)
-20%
|
(12)
+81%
|
(2)
+87%
|
37
N/A
|
26
-30%
|
18
-32%
|
36
+102%
|
139
+288%
|
225
+62%
|
231
+2%
|
236
+2%
|
90
-62%
|
(88)
N/A
|
25
N/A
|
4
-84%
|
190
+4 532%
|
49
-74%
|
246
+403%
|
304
+24%
|
5
-99%
|
370
+8 122%
|
69
-81%
|
(82)
N/A
|
(89)
-9%
|
(278)
-213%
|
(273)
+2%
|
(109)
+60%
|
103
N/A
|
61
-41%
|
280
+360%
|
123
-56%
|
22
-82%
|
49
+122%
|
(228)
N/A
|
(197)
+14%
|
(217)
-10%
|
(178)
+18%
|
(105)
+41%
|
(72)
+32%
|
(37)
+48%
|
2
N/A
|
10
+381%
|
(6)
N/A
|
281
N/A
|
239
-15%
|
319
+34%
|
196
-38%
|
(182)
N/A
|
(26)
+86%
|
(157)
-504%
|
61
N/A
|
89
+45%
|
(9)
N/A
|
45
N/A
|
(11)
N/A
|
(4)
+66%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(43)
N/A
|
35
N/A
|
64
+83%
|
111
+74%
|
166
+50%
|
94
-44%
|
109
+16%
|
71
-34%
|
(63)
N/A
|
24
N/A
|
(62)
N/A
|
(94)
-52%
|
(53)
+44%
|
(37)
+31%
|
(68)
-86%
|
(31)
+54%
|
(43)
-38%
|
72
N/A
|
161
+124%
|
360
+124%
|
313
-13%
|
364
+16%
|
467
+28%
|
(13)
N/A
|
(182)
-1 355%
|
(92)
+50%
|
(236)
-157%
|
126
N/A
|
102
-19%
|
199
+96%
|
277
+39%
|
233
-16%
|
336
+44%
|
156
-54%
|
136
-13%
|
16
-88%
|
(31)
N/A
|
19
N/A
|
4
-81%
|
70
+1 831%
|
112
+62%
|
26
-77%
|
(139)
N/A
|
(376)
-169%
|
(368)
+2%
|
(342)
+7%
|
(285)
+17%
|
(16)
+94%
|
(129)
-709%
|
(202)
-57%
|
(136)
+33%
|
(193)
-42%
|
(234)
-22%
|
(92)
+61%
|
213
N/A
|
393
+85%
|
532
+35%
|
521
-2%
|
295
-43%
|
211
-28%
|
205
-3%
|
201
-2%
|
253
+26%
|
136
-46%
|
241
+78%
|
174
-28%
|
60
-66%
|
144
+140%
|
|