Chung Hung Steel Corp
TWSE:2014
Cash Flow Statement
Cash Flow Statement
Chung Hung Steel Corp
| Dec-2004 | 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 |
1 640
|
1 087
|
2 992
|
4 246
|
(3 768)
|
(7 723)
|
(9 314)
|
(8 901)
|
543
|
4 718
|
6 052
|
4 126
|
1 545
|
611
|
(1 904)
|
(1 578)
|
(2 448)
|
(3 163)
|
(2 937)
|
(5 068)
|
(3 473)
|
(2 724)
|
(2 417)
|
(605)
|
140
|
(114)
|
236
|
548
|
216
|
(1 342)
|
(1 071)
|
(623)
|
(1 164)
|
243
|
692
|
949
|
1 913
|
2 607
|
2 184
|
1 856
|
2 606
|
2 639
|
3 170
|
3 624
|
3 034
|
2 383
|
1 828
|
999
|
11
|
(192)
|
(845)
|
(658)
|
528
|
2 354
|
5 003
|
6 615
|
7 013
|
5 818
|
4 479
|
1 082
|
(1 185)
|
(1 206)
|
(2 400)
|
(1 030)
|
162
|
(261)
|
(333)
|
(965)
|
(1 182)
|
(1 512)
|
(2 116)
|
(1 834)
|
|
| Depreciation & Amortization |
1 043
|
237
|
475
|
723
|
983
|
1 012
|
1 042
|
1 063
|
1 074
|
1 089
|
1 134
|
1 175
|
1 220
|
1 364
|
1 469
|
1 584
|
1 687
|
1 695
|
1 724
|
1 755
|
1 795
|
1 822
|
1 837
|
1 847
|
1 853
|
1 863
|
1 875
|
1 895
|
1 902
|
1 910
|
1 914
|
1 912
|
1 962
|
2 013
|
2 032
|
1 989
|
1 912
|
1 831
|
1 737
|
1 577
|
1 419
|
1 259
|
1 142
|
1 162
|
1 181
|
1 205
|
1 225
|
1 226
|
1 214
|
1 204
|
1 184
|
1 180
|
1 162
|
1 050
|
955
|
848
|
754
|
749
|
745
|
726
|
718
|
714
|
692
|
696
|
696
|
680
|
677
|
666
|
653
|
653
|
651
|
645
|
|
| Change in Deffered Taxes |
(250)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 589
|
102
|
825
|
748
|
9 263
|
10 986
|
7 858
|
8 387
|
(303)
|
(2 096)
|
571
|
314
|
1 030
|
1 214
|
2 111
|
1 167
|
2 161
|
2 294
|
43
|
2 342
|
1 073
|
(124)
|
1 191
|
(491)
|
35
|
20
|
(131)
|
11
|
191
|
1 200
|
(332)
|
(1 280)
|
(1 151)
|
(2 292)
|
(842)
|
74
|
(21)
|
12
|
44
|
(80)
|
(124)
|
(12)
|
182
|
373
|
419
|
277
|
124
|
(5)
|
(63)
|
(80)
|
(89)
|
84
|
207
|
346
|
(97)
|
361
|
543
|
265
|
1 117
|
1 458
|
1 020
|
(117)
|
94
|
(1 190)
|
(1 237)
|
151
|
(497)
|
228
|
(67)
|
(229)
|
293
|
(191)
|
|
| Cash Taxes Paid |
13
|
7
|
779
|
1 236
|
778
|
771
|
(0)
|
(458)
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
4
|
7
|
7
|
7
|
652
|
650
|
653
|
655
|
65
|
64
|
62
|
61
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
|
| Cash Interest Paid |
367
|
73
|
132
|
188
|
315
|
376
|
391
|
391
|
310
|
205
|
163
|
134
|
125
|
136
|
142
|
163
|
185
|
211
|
245
|
272
|
279
|
308
|
314
|
318
|
318
|
314
|
312
|
309
|
306
|
303
|
308
|
304
|
298
|
286
|
261
|
240
|
218
|
200
|
191
|
185
|
180
|
173
|
159
|
148
|
139
|
136
|
132
|
130
|
126
|
117
|
109
|
96
|
78
|
74
|
58
|
51
|
47
|
47
|
53
|
72
|
115
|
163
|
204
|
226
|
217
|
206
|
203
|
210
|
221
|
230
|
247
|
253
|
|
| Change in Working Capital |
(3 156)
|
648
|
2 555
|
(8 948)
|
(15 997)
|
(17 601)
|
(14 445)
|
(2 155)
|
4 663
|
6 296
|
812
|
(1 105)
|
(2 639)
|
(2 797)
|
(4 812)
|
(5 174)
|
(4 818)
|
(4 029)
|
441
|
768
|
918
|
3 515
|
(649)
|
1 507
|
1 853
|
(1 602)
|
500
|
(859)
|
(1 940)
|
(2 884)
|
497
|
1 599
|
2 671
|
5 019
|
2 297
|
889
|
736
|
(674)
|
(2 248)
|
(310)
|
(1 000)
|
463
|
(156)
|
(2 674)
|
(3 929)
|
(3 499)
|
(1 851)
|
61
|
1 351
|
190
|
806
|
2 044
|
2 844
|
3 199
|
1 962
|
(2 552)
|
(6 285)
|
(6 197)
|
(7 228)
|
(6 755)
|
(526)
|
1 051
|
1 576
|
4 672
|
2 140
|
(409)
|
940
|
155
|
483
|
1 101
|
2 544
|
3 251
|
|
| Cash from Operating Activities |
867
N/A
|
2 074
+139%
|
6 846
+230%
|
(3 231)
N/A
|
(9 518)
-195%
|
(13 326)
-40%
|
(14 859)
-12%
|
(1 607)
+89%
|
5 977
N/A
|
10 007
+67%
|
8 568
-14%
|
4 510
-47%
|
1 155
-74%
|
399
-65%
|
(3 128)
N/A
|
(3 993)
-28%
|
(3 418)
+14%
|
(3 195)
+7%
|
(722)
+77%
|
(196)
+73%
|
312
N/A
|
2 488
+697%
|
(38)
N/A
|
2 259
N/A
|
3 880
+72%
|
166
-96%
|
2 479
+1 393%
|
1 595
-36%
|
369
-77%
|
(1 117)
N/A
|
1 007
N/A
|
1 608
+60%
|
2 318
+44%
|
4 982
+115%
|
4 179
-16%
|
3 900
-7%
|
4 540
+16%
|
3 776
-17%
|
1 717
-55%
|
3 044
+77%
|
2 901
-5%
|
4 349
+50%
|
4 338
0%
|
2 486
-43%
|
705
-72%
|
366
-48%
|
1 325
+263%
|
2 281
+72%
|
2 513
+10%
|
1 121
-55%
|
1 057
-6%
|
2 650
+151%
|
4 742
+79%
|
6 949
+47%
|
7 824
+13%
|
5 271
-33%
|
2 024
-62%
|
635
-69%
|
(887)
N/A
|
(3 488)
-293%
|
28
N/A
|
442
+1 504%
|
(39)
N/A
|
3 148
N/A
|
1 761
-44%
|
161
-91%
|
786
+389%
|
84
-89%
|
(113)
N/A
|
13
N/A
|
1 372
+10 541%
|
1 871
+36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35)
|
(201)
|
(422)
|
(786)
|
(925)
|
(933)
|
(983)
|
(5 992)
|
(6 106)
|
(6 203)
|
(6 173)
|
(1 008)
|
(1 134)
|
(1 200)
|
(1 054)
|
(1 781)
|
(1 581)
|
(1 677)
|
(1 769)
|
(1 212)
|
(1 752)
|
(1 845)
|
(2 608)
|
(3 160)
|
(3 015)
|
(2 968)
|
(2 302)
|
(1 568)
|
(983)
|
(778)
|
(558)
|
(560)
|
(523)
|
(501)
|
(532)
|
(429)
|
(589)
|
(627)
|
(641)
|
(642)
|
(554)
|
(421)
|
(364)
|
(429)
|
(412)
|
(495)
|
(516)
|
(490)
|
(508)
|
(420)
|
(528)
|
(485)
|
(398)
|
(411)
|
(351)
|
(332)
|
(354)
|
(378)
|
(344)
|
(347)
|
(323)
|
(272)
|
(241)
|
(343)
|
(393)
|
(469)
|
(612)
|
(574)
|
(578)
|
(517)
|
(405)
|
(316)
|
|
| Other Items |
(778)
|
(585)
|
(578)
|
(495)
|
(531)
|
(85)
|
(61)
|
(196)
|
4 119
|
4 158
|
4 158
|
4 211
|
315
|
315
|
280
|
279
|
(18)
|
(15)
|
(10)
|
44
|
6
|
45
|
57
|
19
|
29
|
324
|
311
|
335
|
327
|
179
|
154
|
152
|
146
|
12
|
38
|
19
|
23
|
74
|
81
|
108
|
109
|
70
|
262
|
251
|
253
|
243
|
66
|
70
|
79
|
83
|
59
|
40
|
35
|
(174)
|
(174)
|
(139)
|
(845)
|
(644)
|
(633)
|
(833)
|
(452)
|
(441)
|
(90)
|
98
|
846
|
543
|
215
|
313
|
199
|
230
|
232
|
159
|
|
| Cash from Investing Activities |
(813)
N/A
|
(786)
+3%
|
(1 000)
-27%
|
(1 281)
-28%
|
(1 456)
-14%
|
(1 018)
+30%
|
(1 044)
-3%
|
(6 188)
-493%
|
(1 988)
+68%
|
(2 045)
-3%
|
(2 015)
+1%
|
3 204
N/A
|
(819)
N/A
|
(886)
-8%
|
(774)
+13%
|
(1 501)
-94%
|
(1 599)
-7%
|
(1 692)
-6%
|
(1 778)
-5%
|
(1 168)
+34%
|
(1 746)
-49%
|
(1 801)
-3%
|
(2 551)
-42%
|
(3 140)
-23%
|
(2 986)
+5%
|
(2 644)
+11%
|
(1 990)
+25%
|
(1 233)
+38%
|
(655)
+47%
|
(600)
+8%
|
(404)
+33%
|
(408)
-1%
|
(376)
+8%
|
(489)
-30%
|
(495)
-1%
|
(410)
+17%
|
(565)
-38%
|
(553)
+2%
|
(561)
-1%
|
(534)
+5%
|
(445)
+17%
|
(351)
+21%
|
(102)
+71%
|
(178)
-74%
|
(160)
+10%
|
(251)
-57%
|
(450)
-79%
|
(421)
+6%
|
(429)
-2%
|
(336)
+22%
|
(469)
-39%
|
(445)
+5%
|
(363)
+18%
|
(585)
-61%
|
(525)
+10%
|
(470)
+10%
|
(1 199)
-155%
|
(1 022)
+15%
|
(976)
+4%
|
(1 181)
-21%
|
(775)
+34%
|
(713)
+8%
|
(331)
+54%
|
(246)
+26%
|
453
N/A
|
74
-84%
|
(397)
N/A
|
(261)
+34%
|
(379)
-45%
|
(286)
+24%
|
(173)
+40%
|
(158)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
3 800
|
3 800
|
3 800
|
3 800
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(816)
|
(1 284)
|
(5 518)
|
6 971
|
13 515
|
17 093
|
14 197
|
4 235
|
(7 931)
|
(12 118)
|
(6 542)
|
(7 996)
|
(261)
|
528
|
3 894
|
6 301
|
5 826
|
5 726
|
3 530
|
1 690
|
1 400
|
(301)
|
2 865
|
1 373
|
(547)
|
2 715
|
(263)
|
(333)
|
509
|
2 076
|
(139)
|
(898)
|
(1 629)
|
(4 270)
|
(3 542)
|
(3 246)
|
(3 779)
|
(2 950)
|
(941)
|
(2 303)
|
(2 074)
|
(3 287)
|
(4 005)
|
(1 624)
|
(423)
|
(509)
|
(459)
|
(2 119)
|
(1 948)
|
(507)
|
(36)
|
(1 541)
|
(4 080)
|
(5 932)
|
(7 554)
|
(4 623)
|
(127)
|
1 004
|
3 330
|
11 959
|
7 329
|
5 127
|
4 906
|
(4 117)
|
(2 685)
|
792
|
115
|
300
|
434
|
328
|
(537)
|
(1 262)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(2 274)
|
(2 274)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(828)
|
(828)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(144)
|
(144)
|
0
|
0
|
0
|
0
|
0
|
0
|
(431)
|
(431)
|
0
|
0
|
(4 020)
|
(4 020)
|
0
|
0
|
(502)
|
(502)
|
0
|
0
|
(144)
|
(144)
|
0
|
0
|
0
|
|
| Other |
(2)
|
0
|
0
|
(145)
|
(145)
|
0
|
(145)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
35
|
(31)
|
(103)
|
(213)
|
0
|
(308)
|
(314)
|
(318)
|
(318)
|
(314)
|
(312)
|
(309)
|
(306)
|
(303)
|
(308)
|
(304)
|
(296)
|
(283)
|
(258)
|
(238)
|
(218)
|
(200)
|
(191)
|
(185)
|
(180)
|
(173)
|
(159)
|
(148)
|
(139)
|
(136)
|
(132)
|
(130)
|
(126)
|
(117)
|
(109)
|
(96)
|
(78)
|
(74)
|
(58)
|
(51)
|
(47)
|
(47)
|
(53)
|
(72)
|
(115)
|
(163)
|
(204)
|
(226)
|
(217)
|
(206)
|
(203)
|
(210)
|
(221)
|
(230)
|
(247)
|
(253)
|
|
| Cash from Financing Activities |
(817)
N/A
|
(1 284)
-57%
|
(5 518)
-330%
|
4 552
N/A
|
11 096
+144%
|
18 474
+66%
|
15 578
-16%
|
8 035
-48%
|
(4 131)
N/A
|
(12 118)
-193%
|
(6 542)
+46%
|
(7 996)
-22%
|
(260)
+97%
|
529
N/A
|
3 894
+636%
|
5 508
+41%
|
5 032
-9%
|
4 867
-3%
|
2 599
-47%
|
1 478
-43%
|
1 400
-5%
|
(609)
N/A
|
2 551
N/A
|
1 055
-59%
|
(865)
N/A
|
2 401
N/A
|
(575)
N/A
|
(642)
-12%
|
203
N/A
|
1 773
+772%
|
(447)
N/A
|
(1 202)
-169%
|
(1 924)
-60%
|
(4 553)
-137%
|
(3 801)
+17%
|
(3 484)
+8%
|
(3 996)
-15%
|
(3 151)
+21%
|
(1 132)
+64%
|
(2 488)
-120%
|
(2 253)
+9%
|
(3 460)
-54%
|
(4 164)
-20%
|
(1 772)
+57%
|
(563)
+68%
|
(646)
-15%
|
(592)
+8%
|
(2 392)
-304%
|
(2 217)
+7%
|
(768)
+65%
|
(289)
+62%
|
(1 637)
-467%
|
(4 158)
-154%
|
(6 006)
-44%
|
(7 612)
-27%
|
(5 105)
+33%
|
(605)
+88%
|
527
N/A
|
2 847
+441%
|
7 867
+176%
|
3 194
-59%
|
945
-70%
|
683
-28%
|
(4 845)
N/A
|
(3 405)
+30%
|
83
N/A
|
(590)
N/A
|
(54)
+91%
|
69
N/A
|
(47)
N/A
|
(928)
-1 894%
|
(1 515)
-63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(756)
N/A
|
5
N/A
|
328
+6 462%
|
40
-88%
|
122
+209%
|
4 131
+3 286%
|
(324)
N/A
|
240
N/A
|
(142)
N/A
|
(4 156)
-2 827%
|
11
N/A
|
(282)
N/A
|
76
N/A
|
42
-44%
|
(9)
N/A
|
13
N/A
|
15
+15%
|
(20)
N/A
|
99
N/A
|
114
+15%
|
(34)
N/A
|
78
N/A
|
(38)
N/A
|
174
N/A
|
29
-83%
|
(76)
N/A
|
(86)
-12%
|
(280)
-228%
|
(83)
+70%
|
56
N/A
|
156
+178%
|
(1)
N/A
|
17
N/A
|
(60)
N/A
|
(116)
-93%
|
7
N/A
|
(22)
N/A
|
72
N/A
|
24
-67%
|
22
-9%
|
203
+836%
|
538
+165%
|
72
-87%
|
536
+649%
|
(18)
N/A
|
(531)
-2 873%
|
284
N/A
|
(532)
N/A
|
(133)
+75%
|
17
N/A
|
299
+1 671%
|
568
+90%
|
220
-61%
|
358
+62%
|
(313)
N/A
|
(305)
+2%
|
221
N/A
|
140
-37%
|
984
+602%
|
3 198
+225%
|
2 446
-24%
|
673
-72%
|
312
-54%
|
(1 942)
N/A
|
(1 191)
+39%
|
318
N/A
|
(201)
N/A
|
(231)
-15%
|
(423)
-83%
|
(320)
+24%
|
271
N/A
|
199
-27%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
832
N/A
|
1 874
+125%
|
6 424
+243%
|
(4 017)
N/A
|
(10 443)
-160%
|
(14 258)
-37%
|
(15 842)
-11%
|
(7 599)
+52%
|
(129)
+98%
|
3 804
N/A
|
2 395
-37%
|
3 502
+46%
|
21
-99%
|
(801)
N/A
|
(4 182)
-422%
|
(5 774)
-38%
|
(4 999)
+13%
|
(4 873)
+3%
|
(2 491)
+49%
|
(1 408)
+43%
|
(1 440)
-2%
|
643
N/A
|
(2 646)
N/A
|
(901)
+66%
|
865
N/A
|
(2 802)
N/A
|
178
N/A
|
27
-85%
|
(614)
N/A
|
(1 895)
-209%
|
449
N/A
|
1 048
+133%
|
1 796
+71%
|
4 482
+150%
|
3 647
-19%
|
3 471
-5%
|
3 951
+14%
|
3 149
-20%
|
1 075
-66%
|
2 402
+123%
|
2 347
-2%
|
3 927
+67%
|
3 974
+1%
|
2 057
-48%
|
292
-86%
|
(129)
N/A
|
809
N/A
|
1 791
+121%
|
2 005
+12%
|
701
-65%
|
529
-25%
|
2 165
+310%
|
4 344
+101%
|
6 538
+51%
|
7 473
+14%
|
4 939
-34%
|
1 670
-66%
|
257
-85%
|
(1 231)
N/A
|
(3 836)
-212%
|
(295)
+92%
|
169
N/A
|
(280)
N/A
|
2 805
N/A
|
1 368
-51%
|
(308)
N/A
|
174
N/A
|
(490)
N/A
|
(691)
-41%
|
(504)
+27%
|
967
N/A
|
1 555
+61%
|
|