Apex Biotechnology Corp
TWSE:1733
Cash Flow Statement
Cash Flow Statement
Apex Biotechnology Corp
| 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 |
94
|
193
|
284
|
317
|
332
|
310
|
327
|
351
|
416
|
471
|
454
|
443
|
429
|
472
|
527
|
593
|
655
|
607
|
523
|
578
|
583
|
515
|
426
|
354
|
251
|
265
|
319
|
290
|
264
|
318
|
311
|
350
|
382
|
256
|
52
|
(69)
|
(88)
|
(61)
|
112
|
178
|
176
|
250
|
161
|
165
|
148
|
31
|
163
|
151
|
133
|
177
|
111
|
132
|
133
|
165
|
185
|
203
|
205
|
215
|
200
|
188
|
194
|
171
|
141
|
127
|
127
|
121
|
153
|
201
|
189
|
177
|
|
| Depreciation & Amortization |
21
|
33
|
48
|
51
|
55
|
59
|
62
|
64
|
66
|
68
|
70
|
76
|
78
|
81
|
84
|
84
|
86
|
88
|
89
|
91
|
93
|
95
|
98
|
104
|
108
|
112
|
115
|
115
|
115
|
114
|
112
|
110
|
108
|
106
|
103
|
101
|
103
|
107
|
110
|
111
|
110
|
107
|
106
|
109
|
113
|
115
|
116
|
113
|
110
|
107
|
105
|
103
|
100
|
97
|
96
|
95
|
95
|
95
|
94
|
90
|
86
|
81
|
76
|
73
|
70
|
67
|
65
|
64
|
63
|
62
|
|
| Change in Deffered Taxes |
1
|
(1)
|
(5)
|
(4)
|
(6)
|
(5)
|
1
|
4
|
5
|
6
|
(1)
|
6
|
4
|
7
|
10
|
0
|
0
|
0
|
(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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
(1)
|
(2)
|
(1)
|
11
|
15
|
17
|
17
|
1
|
0
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
10
|
(22)
|
(17)
|
3
|
(19)
|
14
|
27
|
26
|
26
|
26
|
13
|
(5)
|
6
|
1
|
(28)
|
36
|
49
|
58
|
125
|
218
|
248
|
208
|
181
|
77
|
50
|
51
|
41
|
88
|
65
|
94
|
111
|
45
|
39
|
55
|
44
|
21
|
41
|
42
|
46
|
30
|
(6)
|
(3)
|
(39)
|
0
|
17
|
(3)
|
20
|
29
|
26
|
26
|
34
|
7
|
(2)
|
15
|
(9)
|
|
| Cash Taxes Paid |
65
|
133
|
134
|
134
|
112
|
88
|
90
|
90
|
79
|
67
|
64
|
64
|
66
|
72
|
71
|
70
|
52
|
44
|
49
|
55
|
61
|
62
|
57
|
62
|
80
|
82
|
82
|
73
|
43
|
35
|
35
|
36
|
44
|
44
|
44
|
49
|
47
|
45
|
46
|
47
|
30
|
21
|
21
|
14
|
31
|
19
|
36
|
36
|
32
|
47
|
30
|
32
|
19
|
9
|
9
|
7
|
16
|
24
|
24
|
24
|
33
|
18
|
19
|
19
|
31
|
49
|
48
|
48
|
24
|
23
|
|
| Cash Interest 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
|
2
|
0
|
1
|
5
|
3
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
5
|
4
|
5
|
5
|
4
|
5
|
7
|
8
|
7
|
5
|
4
|
9
|
9
|
5
|
5
|
(1)
|
(1)
|
5
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
|
| Change in Working Capital |
(15)
|
(89)
|
(25)
|
(29)
|
13
|
81
|
(15)
|
40
|
(26)
|
(130)
|
(57)
|
(82)
|
(116)
|
(166)
|
(346)
|
(310)
|
(331)
|
(298)
|
(104)
|
(169)
|
(124)
|
(156)
|
(65)
|
(179)
|
(264)
|
(172)
|
(161)
|
(71)
|
25
|
52
|
13
|
(86)
|
(154)
|
(50)
|
(75)
|
(116)
|
(105)
|
(131)
|
(227)
|
(175)
|
(153)
|
(248)
|
(287)
|
(123)
|
(114)
|
(49)
|
139
|
21
|
118
|
5
|
44
|
63
|
32
|
2
|
(131)
|
(237)
|
(225)
|
(199)
|
(267)
|
(275)
|
(221)
|
(151)
|
(16)
|
90
|
41
|
69
|
104
|
9
|
2
|
(7)
|
|
| Cash from Operating Activities |
104
N/A
|
135
+30%
|
300
+122%
|
335
+12%
|
406
+21%
|
460
+14%
|
391
-15%
|
476
+22%
|
462
-3%
|
415
-10%
|
466
+12%
|
440
-5%
|
394
-10%
|
394
N/A
|
273
-31%
|
378
+38%
|
390
+3%
|
378
-3%
|
510
+35%
|
482
-5%
|
565
+17%
|
482
-15%
|
485
+1%
|
304
-37%
|
121
-60%
|
218
+81%
|
268
+23%
|
340
+27%
|
405
+19%
|
455
+13%
|
472
+4%
|
423
-10%
|
394
-7%
|
436
+11%
|
298
-32%
|
165
-45%
|
118
-28%
|
96
-19%
|
71
-26%
|
164
+131%
|
184
+12%
|
150
-19%
|
68
-55%
|
216
+220%
|
241
+12%
|
207
-14%
|
463
+123%
|
324
-30%
|
416
+28%
|
333
-20%
|
281
-16%
|
340
+21%
|
306
-10%
|
311
+1%
|
180
-42%
|
54
-70%
|
73
+34%
|
72
-2%
|
27
-63%
|
20
-25%
|
55
+176%
|
121
+121%
|
230
+90%
|
315
+37%
|
265
-16%
|
291
+10%
|
329
+13%
|
272
-17%
|
270
-1%
|
224
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(67)
|
(112)
|
(132)
|
(130)
|
(110)
|
(74)
|
(73)
|
(105)
|
(143)
|
(150)
|
(161)
|
(116)
|
(74)
|
(81)
|
(75)
|
(76)
|
(85)
|
(86)
|
(415)
|
(455)
|
(504)
|
(527)
|
(248)
|
(217)
|
(164)
|
(132)
|
(65)
|
(47)
|
(36)
|
(27)
|
(27)
|
(26)
|
(27)
|
(28)
|
(38)
|
(36)
|
(31)
|
(34)
|
(22)
|
(35)
|
(38)
|
(58)
|
(82)
|
(80)
|
(83)
|
(65)
|
(57)
|
(56)
|
(63)
|
(62)
|
(48)
|
(40)
|
(27)
|
(23)
|
(30)
|
(35)
|
(35)
|
(45)
|
(41)
|
(33)
|
(38)
|
(26)
|
(25)
|
(21)
|
(24)
|
(27)
|
(30)
|
(32)
|
(24)
|
(21)
|
|
| Other Items |
(289)
|
159
|
297
|
305
|
509
|
47
|
(348)
|
(299)
|
(13)
|
5
|
331
|
338
|
(5)
|
(12)
|
(8)
|
(6)
|
33
|
(19)
|
(2)
|
(121)
|
(121)
|
43
|
(44)
|
229
|
141
|
(11)
|
31
|
120
|
163
|
47
|
67
|
(68)
|
(40)
|
119
|
56
|
0
|
(49)
|
(57)
|
(63)
|
(31)
|
(353)
|
(53)
|
37
|
34
|
181
|
61
|
(76)
|
(155)
|
81
|
74
|
127
|
202
|
159
|
(8)
|
(5)
|
(6)
|
(8)
|
(1)
|
(1)
|
(0)
|
7
|
2
|
2
|
2
|
1
|
0
|
(6)
|
(3)
|
(4)
|
6
|
|
| Cash from Investing Activities |
(356)
N/A
|
47
N/A
|
165
+253%
|
176
+7%
|
399
+127%
|
(27)
N/A
|
(421)
-1 442%
|
(404)
+4%
|
(156)
+62%
|
(145)
+7%
|
170
N/A
|
222
+31%
|
(79)
N/A
|
(92)
-17%
|
(83)
+10%
|
(82)
+1%
|
(52)
+36%
|
(105)
-100%
|
(417)
-297%
|
(576)
-38%
|
(625)
-8%
|
(484)
+22%
|
(292)
+40%
|
12
N/A
|
(23)
N/A
|
(143)
-510%
|
(34)
+76%
|
73
N/A
|
126
+72%
|
19
-85%
|
40
+107%
|
(94)
N/A
|
(67)
+29%
|
91
N/A
|
18
-81%
|
(35)
N/A
|
(80)
-127%
|
(91)
-14%
|
(85)
+7%
|
(66)
+23%
|
(391)
-495%
|
(110)
+72%
|
(45)
+59%
|
(47)
-3%
|
98
N/A
|
(4)
N/A
|
(133)
-2 952%
|
(211)
-59%
|
18
N/A
|
12
-33%
|
79
+566%
|
162
+106%
|
132
-19%
|
(32)
N/A
|
(35)
-10%
|
(41)
-17%
|
(44)
-7%
|
(46)
-5%
|
(41)
+9%
|
(33)
+20%
|
(31)
+6%
|
(24)
+23%
|
(22)
+6%
|
(19)
+16%
|
(23)
-21%
|
(27)
-19%
|
(36)
-31%
|
(36)
0%
|
(28)
+21%
|
(14)
+50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
198
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(12)
|
(12)
|
(6)
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
400
|
400
|
0
|
0
|
0
|
0
|
0
|
151
|
151
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
223
|
0
|
100
|
184
|
(9)
|
229
|
129
|
213
|
(162)
|
(194)
|
(181)
|
(341)
|
2
|
91
|
76
|
(32)
|
(30)
|
(103)
|
(103)
|
(152)
|
(318)
|
(254)
|
(405)
|
(257)
|
7
|
(108)
|
32
|
(8)
|
(108)
|
(28)
|
(48)
|
(4)
|
(9)
|
(39)
|
(9)
|
(14)
|
(9)
|
|
| Cash Paid for Dividends |
0
|
(332)
|
(332)
|
0
|
0
|
(125)
|
(125)
|
0
|
0
|
(296)
|
(296)
|
0
|
0
|
(401)
|
(401)
|
0
|
(878)
|
(477)
|
(477)
|
0
|
(443)
|
(443)
|
(443)
|
0
|
0
|
(325)
|
(325)
|
0
|
0
|
(246)
|
(246)
|
0
|
0
|
(223)
|
(223)
|
0
|
0
|
(150)
|
(150)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
(85)
|
(85)
|
0
|
0
|
(110)
|
(110)
|
0
|
0
|
(109)
|
(109)
|
0
|
0
|
(130)
|
(130)
|
0
|
0
|
(140)
|
(140)
|
0
|
(250)
|
(110)
|
(110)
|
0
|
0
|
(120)
|
|
| Other |
(4)
|
(29)
|
(30)
|
0
|
(27)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(6)
N/A
|
(365)
-5 980%
|
(366)
0%
|
(365)
+0%
|
(360)
+1%
|
(126)
+65%
|
(125)
+1%
|
0
N/A
|
0
N/A
|
(296)
N/A
|
(296)
N/A
|
0
N/A
|
0
N/A
|
(354)
N/A
|
(401)
-13%
|
(401)
N/A
|
(878)
-119%
|
76
N/A
|
121
+61%
|
123
+1%
|
156
+27%
|
(443)
N/A
|
(443)
N/A
|
(443)
N/A
|
151
N/A
|
(175)
N/A
|
(325)
-86%
|
0
N/A
|
(476)
N/A
|
(402)
+16%
|
(251)
+37%
|
0
N/A
|
(251)
N/A
|
(0)
+100%
|
(223)
-74 329%
|
(123)
+45%
|
(39)
+68%
|
(160)
-309%
|
79
N/A
|
(21)
N/A
|
62
N/A
|
(311)
N/A
|
(345)
-11%
|
(330)
+4%
|
(491)
-49%
|
(83)
+83%
|
7
N/A
|
(16)
N/A
|
(129)
-720%
|
(153)
-19%
|
(225)
-47%
|
(219)
+3%
|
(249)
-14%
|
(415)
-66%
|
(351)
+15%
|
(502)
-43%
|
(367)
+27%
|
(123)
+67%
|
(238)
-94%
|
(98)
+59%
|
(138)
-41%
|
(248)
-80%
|
(168)
+32%
|
(188)
-12%
|
(253)
-35%
|
(119)
+53%
|
(149)
-25%
|
(119)
+20%
|
(14)
+88%
|
(129)
-816%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
9
|
(0)
|
(5)
|
(10)
|
(14)
|
(17)
|
(10)
|
(1)
|
(4)
|
(10)
|
(1)
|
(6)
|
3
|
13
|
3
|
4
|
(18)
|
(5)
|
(23)
|
(20)
|
(2)
|
(22)
|
(9)
|
16
|
18
|
18
|
30
|
8
|
(2)
|
(1)
|
1
|
(12)
|
(7)
|
(1)
|
(11)
|
(13)
|
(16)
|
(25)
|
(9)
|
(3)
|
14
|
29
|
23
|
28
|
19
|
11
|
13
|
11
|
9
|
6
|
11
|
(9)
|
(3)
|
|
| Net Change in Cash |
(258)
N/A
|
(183)
+29%
|
99
N/A
|
146
+47%
|
445
+205%
|
307
-31%
|
(154)
N/A
|
(53)
+66%
|
182
N/A
|
(26)
N/A
|
339
N/A
|
366
+8%
|
19
-95%
|
(52)
N/A
|
(211)
-305%
|
(101)
+52%
|
(535)
-428%
|
357
N/A
|
214
-40%
|
23
-89%
|
86
+269%
|
(460)
N/A
|
(268)
+42%
|
(137)
+49%
|
247
N/A
|
(103)
N/A
|
(102)
+1%
|
87
N/A
|
49
-43%
|
76
+54%
|
274
+262%
|
80
-71%
|
80
0%
|
509
+538%
|
87
-83%
|
(17)
N/A
|
(21)
-22%
|
(157)
-653%
|
43
N/A
|
69
+58%
|
(130)
N/A
|
(254)
-96%
|
(304)
-20%
|
(130)
+57%
|
(144)
-10%
|
118
N/A
|
336
+184%
|
98
-71%
|
293
+198%
|
186
-37%
|
133
-28%
|
272
+104%
|
176
-35%
|
(152)
N/A
|
(232)
-52%
|
(497)
-115%
|
(340)
+32%
|
(83)
+76%
|
(224)
-171%
|
(88)
+61%
|
(86)
+2%
|
(132)
-54%
|
50
N/A
|
121
+140%
|
(0)
N/A
|
154
N/A
|
151
-2%
|
128
-15%
|
218
+70%
|
78
-64%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
37
N/A
|
23
-37%
|
168
+629%
|
205
+22%
|
296
+44%
|
386
+31%
|
318
-18%
|
370
+16%
|
319
-14%
|
265
-17%
|
305
+15%
|
325
+7%
|
321
-1%
|
314
-2%
|
199
-37%
|
303
+52%
|
305
+1%
|
293
-4%
|
95
-68%
|
27
-71%
|
62
+127%
|
(45)
N/A
|
237
N/A
|
88
-63%
|
(43)
N/A
|
86
N/A
|
202
+134%
|
293
+45%
|
369
+26%
|
428
+16%
|
445
+4%
|
397
-11%
|
367
-8%
|
408
+11%
|
260
-36%
|
129
-50%
|
88
-32%
|
62
-29%
|
49
-22%
|
129
+165%
|
146
+13%
|
92
-37%
|
(15)
N/A
|
136
N/A
|
158
+16%
|
142
-10%
|
406
+186%
|
269
-34%
|
353
+31%
|
271
-23%
|
232
-14%
|
300
+29%
|
279
-7%
|
287
+3%
|
150
-48%
|
19
-87%
|
38
+97%
|
27
-30%
|
(14)
N/A
|
(13)
+7%
|
17
N/A
|
95
+475%
|
205
+115%
|
294
+43%
|
241
-18%
|
264
+9%
|
299
+13%
|
240
-20%
|
246
+3%
|
203
-17%
|
|