Chih Lien Industrial Co Ltd
TWSE:2024
Cash Flow Statement
Cash Flow Statement
Chih Lien 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 |
39
|
(159)
|
(357)
|
(412)
|
(271)
|
(66)
|
99
|
115
|
138
|
143
|
158
|
146
|
120
|
44
|
(26)
|
(66)
|
(107)
|
(55)
|
(31)
|
1
|
46
|
58
|
57
|
81
|
91
|
84
|
69
|
43
|
35
|
30
|
48
|
66
|
101
|
122
|
123
|
134
|
126
|
125
|
133
|
121
|
94
|
79
|
54
|
31
|
21
|
6
|
(1)
|
4
|
31
|
67
|
118
|
167
|
179
|
179
|
145
|
103
|
59
|
11
|
(24)
|
(47)
|
(54)
|
(40)
|
(19)
|
(10)
|
17
|
20
|
2
|
(2)
|
|
| Depreciation & Amortization |
109
|
106
|
103
|
101
|
98
|
93
|
88
|
83
|
78
|
77
|
75
|
74
|
75
|
75
|
76
|
73
|
71
|
65
|
62
|
63
|
64
|
66
|
69
|
69
|
69
|
68
|
68
|
68
|
70
|
71
|
73
|
74
|
75
|
75
|
75
|
74
|
74
|
73
|
73
|
74
|
75
|
75
|
76
|
76
|
76
|
76
|
77
|
78
|
77
|
76
|
73
|
71
|
72
|
72
|
72
|
72
|
71
|
72
|
72
|
72
|
72
|
70
|
67
|
65
|
63
|
61
|
58
|
55
|
|
| Change in Deffered Taxes |
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
135
|
209
|
164
|
40
|
(75)
|
(178)
|
(140)
|
(31)
|
(46)
|
0
|
(30)
|
(30)
|
(8)
|
2
|
22
|
41
|
22
|
34
|
8
|
(6)
|
35
|
34
|
53
|
54
|
22
|
19
|
17
|
16
|
15
|
15
|
15
|
15
|
15
|
14
|
15
|
14
|
14
|
13
|
13
|
13
|
15
|
14
|
14
|
15
|
12
|
14
|
15
|
14
|
14
|
15
|
12
|
10
|
7
|
4
|
6
|
9
|
14
|
16
|
18
|
18
|
16
|
15
|
13
|
12
|
12
|
11
|
11
|
11
|
|
| Cash Taxes Paid |
10
|
9
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
2
|
0
|
0
|
0
|
4
|
4
|
2
|
2
|
(2)
|
(2)
|
0
|
0
|
20
|
28
|
28
|
28
|
21
|
22
|
22
|
22
|
10
|
0
|
0
|
0
|
4
|
4
|
(4)
|
(4)
|
26
|
26
|
34
|
34
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash Interest Paid |
53
|
54
|
57
|
63
|
42
|
36
|
36
|
24
|
36
|
36
|
32
|
35
|
32
|
32
|
36
|
32
|
37
|
34
|
32
|
32
|
29
|
27
|
25
|
21
|
20
|
18
|
17
|
17
|
16
|
17
|
17
|
17
|
16
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
15
|
14
|
13
|
12
|
11
|
10
|
8
|
7
|
7
|
8
|
10
|
13
|
16
|
18
|
18
|
18
|
16
|
15
|
14
|
13
|
12
|
12
|
12
|
|
| Change in Working Capital |
(297)
|
(294)
|
130
|
321
|
473
|
406
|
108
|
(291)
|
(376)
|
(440)
|
(282)
|
(244)
|
(201)
|
(20)
|
(84)
|
70
|
357
|
300
|
211
|
331
|
(11)
|
(69)
|
9
|
(188)
|
(0)
|
12
|
80
|
161
|
90
|
75
|
76
|
47
|
27
|
43
|
(126)
|
(134)
|
(108)
|
(169)
|
(139)
|
(120)
|
(132)
|
(154)
|
(35)
|
(68)
|
35
|
110
|
88
|
113
|
64
|
125
|
110
|
122
|
(50)
|
(264)
|
(496)
|
(551)
|
(397)
|
(216)
|
94
|
205
|
255
|
268
|
214
|
122
|
22
|
(48)
|
(47)
|
15
|
|
| Cash from Operating Activities |
(14)
N/A
|
(137)
-868%
|
36
N/A
|
47
+31%
|
221
+368%
|
252
+14%
|
153
-39%
|
(125)
N/A
|
(207)
-66%
|
(243)
-17%
|
(80)
+67%
|
(54)
+32%
|
(19)
+65%
|
98
N/A
|
(15)
N/A
|
115
N/A
|
343
+199%
|
344
+0%
|
250
-28%
|
389
+56%
|
133
-66%
|
89
-33%
|
187
+111%
|
15
-92%
|
181
+1 077%
|
183
+1%
|
233
+27%
|
288
+24%
|
210
-27%
|
192
-8%
|
213
+11%
|
202
-5%
|
217
+8%
|
255
+17%
|
86
-66%
|
89
+4%
|
106
+19%
|
43
-60%
|
79
+87%
|
88
+11%
|
52
-41%
|
14
-73%
|
110
+678%
|
54
-51%
|
144
+169%
|
206
+43%
|
179
-13%
|
209
+17%
|
186
-11%
|
282
+52%
|
313
+11%
|
370
+18%
|
207
-44%
|
(9)
N/A
|
(273)
-3 052%
|
(367)
-34%
|
(253)
+31%
|
(117)
+54%
|
160
N/A
|
248
+55%
|
288
+16%
|
313
+9%
|
275
-12%
|
188
-32%
|
114
-40%
|
45
-61%
|
24
-46%
|
80
+228%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(63)
|
(46)
|
(41)
|
(73)
|
(49)
|
(59)
|
(64)
|
(36)
|
(39)
|
(51)
|
(61)
|
(110)
|
(141)
|
(147)
|
(140)
|
(86)
|
(129)
|
(38)
|
(44)
|
(40)
|
(60)
|
(64)
|
(65)
|
(76)
|
(38)
|
(43)
|
(42)
|
(52)
|
(63)
|
(77)
|
(68)
|
(48)
|
(43)
|
(19)
|
(11)
|
(22)
|
(28)
|
(30)
|
(44)
|
(40)
|
(37)
|
(34)
|
(35)
|
(23)
|
(22)
|
(34)
|
(25)
|
(28)
|
(25)
|
(13)
|
(17)
|
(33)
|
(42)
|
(49)
|
(46)
|
(36)
|
(31)
|
(27)
|
(27)
|
(19)
|
(15)
|
(19)
|
(17)
|
(18)
|
(16)
|
(8)
|
(7)
|
(14)
|
|
| Other Items |
(131)
|
(48)
|
24
|
59
|
120
|
49
|
(25)
|
14
|
(5)
|
(35)
|
(3)
|
(41)
|
(26)
|
(22)
|
(61)
|
(42)
|
29
|
(33)
|
20
|
(59)
|
172
|
157
|
136
|
200
|
1
|
32
|
(2)
|
4
|
(19)
|
(19)
|
16
|
4
|
5
|
(5)
|
(23)
|
(30)
|
(22)
|
(67)
|
(43)
|
(59)
|
(81)
|
(16)
|
(21)
|
(5)
|
1
|
(3)
|
2
|
12
|
21
|
10
|
2
|
(3)
|
(3)
|
(38)
|
(20)
|
(18)
|
(13)
|
20
|
6
|
18
|
16
|
32
|
30
|
8
|
9
|
1
|
(2)
|
11
|
|
| Cash from Investing Activities |
(193)
N/A
|
(93)
+52%
|
(16)
+82%
|
(14)
+15%
|
71
N/A
|
(11)
N/A
|
(89)
-723%
|
(23)
+75%
|
(44)
-96%
|
(86)
-95%
|
(63)
+26%
|
(151)
-138%
|
(167)
-11%
|
(169)
-1%
|
(201)
-19%
|
(128)
+36%
|
(100)
+21%
|
(70)
+30%
|
(24)
+65%
|
(98)
-305%
|
112
N/A
|
94
-16%
|
71
-24%
|
124
+74%
|
(37)
N/A
|
(11)
+70%
|
(44)
-308%
|
(48)
-9%
|
(83)
-72%
|
(96)
-16%
|
(52)
+46%
|
(44)
+15%
|
(38)
+14%
|
(25)
+35%
|
(34)
-39%
|
(52)
-53%
|
(50)
+4%
|
(96)
-92%
|
(87)
+10%
|
(99)
-14%
|
(119)
-20%
|
(51)
+57%
|
(56)
-11%
|
(27)
+51%
|
(21)
+23%
|
(37)
-76%
|
(23)
+38%
|
(15)
+34%
|
(4)
+71%
|
(4)
+18%
|
(15)
-308%
|
(37)
-151%
|
(45)
-22%
|
(87)
-95%
|
(66)
+24%
|
(54)
+19%
|
(44)
+17%
|
(6)
+86%
|
(21)
-232%
|
(1)
+95%
|
0
N/A
|
13
+5 830%
|
13
+1%
|
(10)
N/A
|
(7)
+32%
|
(7)
-5%
|
(8)
-14%
|
(3)
+58%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
143
|
197
|
(27)
|
(46)
|
(273)
|
(207)
|
(42)
|
167
|
288
|
391
|
285
|
258
|
269
|
79
|
171
|
41
|
(268)
|
(254)
|
(231)
|
(257)
|
(159)
|
(168)
|
(261)
|
(94)
|
(102)
|
(65)
|
(53)
|
(91)
|
(9)
|
12
|
(43)
|
(94)
|
(131)
|
(126)
|
2
|
50
|
24
|
87
|
73
|
56
|
128
|
75
|
3
|
(8)
|
(62)
|
(106)
|
(148)
|
(153)
|
(173)
|
(223)
|
(240)
|
(290)
|
(145)
|
39
|
331
|
507
|
374
|
273
|
(35)
|
(218)
|
(225)
|
(280)
|
(217)
|
(180)
|
(119)
|
(53)
|
(53)
|
(59)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(82)
|
(82)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
(34)
|
(34)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
(141)
|
(117)
|
0
|
0
|
(34)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
17
|
7
|
(3)
|
0
|
(20)
|
(10)
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
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 |
161
N/A
|
204
+27%
|
(30)
N/A
|
(46)
-52%
|
(294)
-544%
|
(217)
+26%
|
(42)
+81%
|
167
N/A
|
276
+66%
|
379
+37%
|
273
-28%
|
247
-10%
|
252
+2%
|
62
-75%
|
154
+149%
|
24
-84%
|
(285)
N/A
|
(271)
+5%
|
(247)
+9%
|
(273)
-10%
|
(159)
+42%
|
(168)
-6%
|
(261)
-55%
|
(171)
+34%
|
(179)
-5%
|
(142)
+21%
|
(130)
+9%
|
(207)
-60%
|
(126)
+39%
|
(104)
+17%
|
(159)
-52%
|
(123)
+22%
|
(161)
-30%
|
(155)
+4%
|
(27)
+83%
|
(9)
+68%
|
(35)
-307%
|
29
N/A
|
15
-48%
|
(22)
N/A
|
50
N/A
|
(3)
N/A
|
(75)
-2 466%
|
(67)
+11%
|
(121)
-81%
|
(164)
-36%
|
(207)
-26%
|
(187)
+9%
|
(207)
-10%
|
(257)
-24%
|
(274)
-6%
|
(290)
-6%
|
(170)
+42%
|
15
N/A
|
307
+1 965%
|
366
+19%
|
257
-30%
|
156
-39%
|
(151)
N/A
|
(252)
-67%
|
(259)
-3%
|
(314)
-21%
|
(251)
+20%
|
(180)
+28%
|
(119)
+34%
|
(53)
+56%
|
(53)
0%
|
(59)
-11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
12
|
15
|
9
|
2
|
(2)
|
(6)
|
(1)
|
(0)
|
(4)
|
(1)
|
(6)
|
7
|
12
|
6
|
10
|
(5)
|
(3)
|
6
|
6
|
8
|
8
|
2
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
1
|
|
| Net Change in Cash |
(35)
N/A
|
(12)
+67%
|
(1)
+90%
|
(11)
-792%
|
(4)
+66%
|
18
N/A
|
21
+16%
|
19
-10%
|
21
+10%
|
49
+135%
|
125
+157%
|
49
-61%
|
79
+61%
|
(4)
N/A
|
(52)
-1 279%
|
6
N/A
|
(44)
N/A
|
10
N/A
|
(16)
N/A
|
26
N/A
|
95
+265%
|
16
-83%
|
(5)
N/A
|
(33)
-588%
|
(35)
-5%
|
29
N/A
|
60
+105%
|
33
-45%
|
1
-96%
|
(8)
N/A
|
2
N/A
|
34
+2 187%
|
19
-45%
|
76
+299%
|
25
-67%
|
28
+13%
|
20
-27%
|
(25)
N/A
|
5
N/A
|
(35)
N/A
|
(18)
+47%
|
(42)
-125%
|
(21)
+49%
|
(41)
-94%
|
1
N/A
|
4
+342%
|
(52)
N/A
|
5
N/A
|
(27)
N/A
|
19
N/A
|
23
+17%
|
41
+81%
|
(9)
N/A
|
(82)
-839%
|
(33)
+60%
|
(54)
-63%
|
(39)
+27%
|
35
N/A
|
(12)
N/A
|
(5)
+59%
|
30
N/A
|
13
-58%
|
37
+198%
|
(2)
N/A
|
(13)
-536%
|
(16)
-24%
|
(37)
-138%
|
18
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(77)
N/A
|
(183)
-138%
|
(5)
+97%
|
(26)
-447%
|
173
N/A
|
193
+12%
|
89
-54%
|
(161)
N/A
|
(247)
-53%
|
(294)
-19%
|
(140)
+52%
|
(164)
-17%
|
(160)
+2%
|
(49)
+69%
|
(156)
-216%
|
29
N/A
|
214
+642%
|
307
+43%
|
205
-33%
|
349
+70%
|
73
-79%
|
25
-65%
|
123
+384%
|
(60)
N/A
|
143
N/A
|
141
-2%
|
191
+36%
|
236
+23%
|
146
-38%
|
115
-21%
|
145
+26%
|
154
+6%
|
174
+14%
|
236
+35%
|
75
-68%
|
67
-10%
|
78
+16%
|
13
-84%
|
35
+176%
|
47
+34%
|
15
-69%
|
(20)
N/A
|
75
N/A
|
31
-59%
|
122
+297%
|
172
+41%
|
154
-10%
|
181
+17%
|
161
-11%
|
269
+67%
|
297
+10%
|
336
+13%
|
165
-51%
|
(58)
N/A
|
(319)
-453%
|
(402)
-26%
|
(284)
+29%
|
(143)
+50%
|
133
N/A
|
229
+72%
|
273
+19%
|
294
+8%
|
259
-12%
|
171
-34%
|
98
-43%
|
37
-62%
|
17
-52%
|
66
+275%
|
|