Chia Ta World Co Ltd
TWSE:2033
Cash Flow Statement
Cash Flow Statement
Chia Ta World Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
12
|
14
|
6
|
26
|
32
|
32
|
28
|
(6)
|
9
|
16
|
78
|
167
|
114
|
91
|
(5)
|
(83)
|
(27)
|
(1)
|
66
|
83
|
94
|
104
|
88
|
71
|
70
|
63
|
47
|
49
|
40
|
(66)
|
(79)
|
(89)
|
(22)
|
(24)
|
(19)
|
(26)
|
(16)
|
(16)
|
(19)
|
(12)
|
(3)
|
6
|
19
|
31
|
52
|
49
|
47
|
52
|
31
|
32
|
30
|
23
|
15
|
11
|
8
|
(0)
|
37
|
39
|
42
|
49
|
26
|
26
|
25
|
26
|
18
|
16
|
11
|
0
|
(14)
|
(23)
|
(23)
|
(18)
|
(4)
|
8
|
15
|
20
|
20
|
27
|
28
|
30
|
|
| Depreciation & Amortization |
60
|
63
|
66
|
69
|
68
|
69
|
69
|
64
|
55
|
47
|
38
|
34
|
34
|
34
|
34
|
32
|
30
|
27
|
24
|
21
|
22
|
23
|
24
|
26
|
25
|
25
|
24
|
23
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
22
|
22
|
21
|
20
|
19
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
19
|
20
|
21
|
22
|
22
|
22
|
21
|
21
|
20
|
20
|
21
|
19
|
19
|
19
|
19
|
20
|
21
|
21
|
20
|
20
|
20
|
19
|
19
|
19
|
19
|
20
|
20
|
|
| Change in Deffered Taxes |
6
|
5
|
2
|
3
|
2
|
(3)
|
(10)
|
(12)
|
(1)
|
4
|
11
|
9
|
5
|
(0)
|
(14)
|
(10)
|
(9)
|
(2)
|
11
|
11
|
10
|
4
|
1
|
(2)
|
(1)
|
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
|
|
| Other Non-Cash Items |
37
|
5
|
(0)
|
(5)
|
(2)
|
20
|
30
|
53
|
29
|
4
|
10
|
(27)
|
15
|
44
|
46
|
55
|
15
|
9
|
(5)
|
1
|
(2)
|
(2)
|
(1)
|
8
|
(0)
|
(5)
|
6
|
0
|
(15)
|
(10)
|
(15)
|
(13)
|
17
|
18
|
17
|
26
|
19
|
11
|
8
|
(0)
|
4
|
12
|
15
|
11
|
(10)
|
(11)
|
(15)
|
(16)
|
3
|
2
|
2
|
3
|
2
|
2
|
4
|
2
|
(37)
|
(38)
|
(39)
|
(39)
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
|
| Cash Taxes Paid |
20
|
20
|
2
|
2
|
2
|
3
|
11
|
11
|
17
|
19
|
18
|
24
|
26
|
23
|
14
|
55
|
47
|
47
|
47
|
0
|
0
|
0
|
19
|
26
|
26
|
26
|
11
|
11
|
8
|
11
|
6
|
2
|
2
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
4
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
3
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
4
|
7
|
7
|
8
|
4
|
4
|
4
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
1
|
2
|
|
| Cash Interest Paid |
14
|
12
|
13
|
13
|
13
|
14
|
14
|
17
|
17
|
15
|
15
|
12
|
14
|
14
|
12
|
10
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
|
| Change in Working Capital |
1
|
40
|
28
|
119
|
41
|
(74)
|
(82)
|
(51)
|
(28)
|
(2)
|
(69)
|
(133)
|
(102)
|
70
|
215
|
205
|
197
|
54
|
(130)
|
(59)
|
(77)
|
(70)
|
(63)
|
20
|
(35)
|
(40)
|
(30)
|
(51)
|
33
|
25
|
128
|
131
|
37
|
159
|
73
|
(29)
|
(85)
|
(101)
|
32
|
47
|
49
|
54
|
12
|
43
|
66
|
101
|
98
|
82
|
59
|
11
|
(63)
|
(112)
|
(57)
|
(55)
|
53
|
99
|
53
|
56
|
18
|
44
|
7
|
(47)
|
(56)
|
(142)
|
(104)
|
(79)
|
(117)
|
(39)
|
6
|
86
|
142
|
130
|
41
|
9
|
(2)
|
5
|
35
|
4
|
23
|
33
|
|
| Cash from Operating Activities |
117
N/A
|
127
+9%
|
102
-20%
|
211
+107%
|
140
-33%
|
44
-69%
|
34
-22%
|
48
+40%
|
64
+33%
|
69
+7%
|
68
0%
|
49
-28%
|
67
+36%
|
238
+256%
|
276
+16%
|
200
-27%
|
206
+3%
|
87
-58%
|
(35)
N/A
|
57
N/A
|
47
-17%
|
59
+26%
|
49
-17%
|
123
+151%
|
58
-53%
|
43
-27%
|
47
+9%
|
23
-50%
|
84
+261%
|
(29)
N/A
|
56
N/A
|
52
-8%
|
53
+3%
|
174
+227%
|
92
-47%
|
(7)
N/A
|
(60)
-726%
|
(85)
-41%
|
41
N/A
|
53
+32%
|
68
+27%
|
91
+35%
|
64
-29%
|
103
+61%
|
126
+22%
|
156
+24%
|
147
-6%
|
135
-8%
|
110
-19%
|
63
-43%
|
(15)
N/A
|
(68)
-364%
|
(23)
+67%
|
(23)
-2%
|
85
N/A
|
122
+44%
|
75
-38%
|
79
+6%
|
43
-46%
|
75
+74%
|
53
-29%
|
2
-97%
|
(9)
N/A
|
(94)
-917%
|
(66)
+30%
|
(43)
+34%
|
(86)
-100%
|
(18)
+79%
|
13
N/A
|
84
+557%
|
141
+68%
|
134
-5%
|
58
-56%
|
38
-35%
|
33
-14%
|
43
+32%
|
74
+70%
|
50
-32%
|
70
+40%
|
83
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(27)
|
(33)
|
(30)
|
(26)
|
(30)
|
(19)
|
(14)
|
(13)
|
(9)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(8)
|
(14)
|
(23)
|
(68)
|
(80)
|
(82)
|
(77)
|
(39)
|
(26)
|
(21)
|
(21)
|
(13)
|
(21)
|
(18)
|
(15)
|
(16)
|
(9)
|
(5)
|
(6)
|
(4)
|
(9)
|
(5)
|
(34)
|
(35)
|
(33)
|
(35)
|
(4)
|
(40)
|
(44)
|
(42)
|
(43)
|
(5)
|
0
|
(5)
|
(34)
|
(37)
|
(38)
|
(41)
|
(14)
|
(12)
|
(13)
|
(6)
|
(5)
|
(6)
|
(7)
|
(5)
|
(1)
|
(3)
|
(27)
|
(37)
|
(50)
|
(46)
|
(14)
|
(14)
|
(5)
|
(5)
|
(5)
|
(3)
|
(11)
|
(15)
|
(26)
|
(39)
|
(50)
|
(124)
|
|
| Other Items |
(3)
|
8
|
(5)
|
(10)
|
3
|
1
|
13
|
40
|
31
|
30
|
(127)
|
(118)
|
(108)
|
(106)
|
39
|
3
|
2
|
(2)
|
9
|
16
|
15
|
17
|
7
|
1
|
1
|
0
|
(2)
|
(4)
|
29
|
16
|
18
|
18
|
(17)
|
(1)
|
(11)
|
(7)
|
(1)
|
(8)
|
1
|
(6)
|
(6)
|
(13)
|
(17)
|
(14)
|
(30)
|
(15)
|
(4)
|
(4)
|
2
|
(9)
|
(1)
|
(3)
|
7
|
17
|
(1)
|
(3)
|
52
|
46
|
55
|
60
|
8
|
5
|
(8)
|
(11)
|
6
|
6
|
21
|
23
|
29
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
28
|
0
|
60
|
60
|
|
| Cash from Investing Activities |
(30)
N/A
|
(26)
+14%
|
(35)
-38%
|
(36)
-2%
|
(27)
+25%
|
(19)
+31%
|
(1)
+94%
|
27
N/A
|
22
-17%
|
26
+17%
|
(131)
N/A
|
(123)
+6%
|
(112)
+9%
|
(110)
+2%
|
36
N/A
|
1
-99%
|
(6)
N/A
|
(15)
-175%
|
(14)
+12%
|
(52)
-280%
|
(65)
-25%
|
(65)
-1%
|
(70)
-7%
|
(38)
+46%
|
(25)
+34%
|
(21)
+16%
|
(23)
-7%
|
(16)
+27%
|
8
N/A
|
(2)
N/A
|
3
N/A
|
2
-20%
|
(26)
N/A
|
(6)
+77%
|
(17)
-174%
|
(11)
+35%
|
(5)
+54%
|
(13)
-159%
|
(33)
-153%
|
(41)
-25%
|
(40)
+3%
|
(48)
-20%
|
(21)
+56%
|
(55)
-163%
|
(74)
-35%
|
(57)
+23%
|
(47)
+19%
|
(9)
+81%
|
2
N/A
|
(11)
N/A
|
(32)
-184%
|
(37)
-15%
|
(31)
+16%
|
(25)
+21%
|
(15)
+39%
|
(15)
+2%
|
39
N/A
|
40
+2%
|
51
+28%
|
54
+7%
|
1
-98%
|
0
-90%
|
(9)
N/A
|
(13)
-55%
|
(21)
-62%
|
(30)
-42%
|
(29)
+3%
|
(24)
+20%
|
(14)
+42%
|
(6)
+60%
|
(5)
+17%
|
(5)
-10%
|
(5)
+0%
|
(3)
+38%
|
(11)
-257%
|
(15)
-39%
|
2
N/A
|
(11)
N/A
|
10
N/A
|
(65)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(179)
|
(67)
|
(94)
|
(132)
|
(116)
|
(41)
|
(5)
|
(106)
|
(72)
|
(105)
|
94
|
146
|
106
|
(55)
|
(323)
|
(204)
|
(185)
|
(104)
|
97
|
22
|
(41)
|
27
|
19
|
(13)
|
35
|
53
|
30
|
35
|
(32)
|
44
|
(33)
|
(26)
|
30
|
(77)
|
(38)
|
51
|
81
|
72
|
(9)
|
(42)
|
(48)
|
(73)
|
(20)
|
(6)
|
(55)
|
(49)
|
(112)
|
(160)
|
(102)
|
(58)
|
39
|
117
|
69
|
62
|
(30)
|
(69)
|
(55)
|
(72)
|
(54)
|
(89)
|
(74)
|
15
|
27
|
112
|
109
|
70
|
160
|
83
|
39
|
(58)
|
(131)
|
(153)
|
(70)
|
(5)
|
(35)
|
9
|
(75)
|
(76)
|
(76)
|
(51)
|
|
| Cash Paid for Dividends |
(43)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(65)
|
0
|
0
|
(57)
|
(57)
|
0
|
0
|
(57)
|
(57)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
(24)
|
(24)
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
|
| Other |
(4)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(226)
N/A
|
(114)
+50%
|
(93)
+18%
|
(132)
-41%
|
(116)
+12%
|
(41)
+65%
|
(21)
+49%
|
(121)
-478%
|
(87)
+28%
|
(121)
-39%
|
70
N/A
|
123
+74%
|
83
-33%
|
(79)
N/A
|
(323)
-312%
|
(234)
+28%
|
(214)
+8%
|
(136)
+37%
|
65
N/A
|
20
-69%
|
(41)
N/A
|
29
N/A
|
21
-28%
|
(75)
N/A
|
(29)
+61%
|
(11)
+61%
|
(35)
-204%
|
(22)
+37%
|
(88)
-306%
|
(13)
+86%
|
(89)
-608%
|
(82)
+8%
|
(27)
+67%
|
(134)
-399%
|
(95)
+29%
|
51
N/A
|
81
+59%
|
72
-12%
|
(9)
N/A
|
(42)
-349%
|
(48)
-13%
|
(73)
-53%
|
(20)
+73%
|
(6)
+70%
|
(55)
-812%
|
(49)
+10%
|
(112)
-127%
|
(184)
-65%
|
(126)
+32%
|
(83)
+34%
|
15
N/A
|
100
+579%
|
53
-47%
|
47
-12%
|
(45)
N/A
|
(85)
-86%
|
(71)
+16%
|
(89)
-25%
|
(70)
+21%
|
(105)
-50%
|
(90)
+14%
|
(1)
+99%
|
11
N/A
|
88
+723%
|
85
-3%
|
46
-46%
|
136
+197%
|
67
-51%
|
23
-66%
|
(74)
N/A
|
(147)
-99%
|
(153)
-5%
|
(70)
+54%
|
(5)
+92%
|
(35)
-551%
|
9
N/A
|
(75)
N/A
|
(76)
-2%
|
(76)
0%
|
(67)
+11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(2)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(1)
|
0
|
(0)
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(138)
N/A
|
(12)
+91%
|
(27)
-123%
|
42
N/A
|
(2)
N/A
|
(16)
-841%
|
12
N/A
|
(46)
N/A
|
(1)
+99%
|
(26)
-4 283%
|
8
N/A
|
55
+626%
|
37
-33%
|
50
+34%
|
(12)
N/A
|
(33)
-188%
|
(14)
+59%
|
(65)
-375%
|
17
N/A
|
25
+47%
|
(59)
N/A
|
23
N/A
|
(0)
N/A
|
10
N/A
|
4
-61%
|
10
+170%
|
(11)
N/A
|
(15)
-40%
|
4
N/A
|
(44)
N/A
|
(30)
+31%
|
(28)
+6%
|
0
N/A
|
34
+8 500%
|
(19)
N/A
|
33
N/A
|
16
-51%
|
(26)
N/A
|
(2)
+93%
|
(30)
-1 556%
|
(20)
+33%
|
(30)
-49%
|
24
N/A
|
42
+79%
|
(5)
N/A
|
49
N/A
|
(11)
N/A
|
(58)
-419%
|
(13)
+77%
|
(30)
-132%
|
(32)
-6%
|
(5)
+85%
|
(1)
+81%
|
(1)
-6%
|
24
N/A
|
22
-8%
|
43
+93%
|
31
-29%
|
24
-22%
|
25
+2%
|
(35)
N/A
|
(1)
+98%
|
(8)
-874%
|
(19)
-141%
|
(2)
+88%
|
(26)
-1 017%
|
21
N/A
|
25
+21%
|
23
-11%
|
4
-81%
|
(11)
N/A
|
(24)
-132%
|
(16)
+33%
|
30
N/A
|
(14)
N/A
|
37
N/A
|
1
-96%
|
(37)
N/A
|
4
N/A
|
(49)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
89
N/A
|
94
+5%
|
72
-23%
|
185
+157%
|
110
-40%
|
25
-78%
|
20
-18%
|
35
+74%
|
55
+56%
|
65
+17%
|
64
-2%
|
44
-31%
|
63
+42%
|
235
+273%
|
273
+16%
|
197
-28%
|
199
+1%
|
73
-63%
|
(57)
N/A
|
(12)
+80%
|
(33)
-184%
|
(23)
+30%
|
(28)
-23%
|
83
N/A
|
32
-62%
|
21
-34%
|
26
+23%
|
11
-59%
|
63
+490%
|
(47)
N/A
|
41
N/A
|
35
-14%
|
44
+25%
|
170
+283%
|
87
-49%
|
(11)
N/A
|
(69)
-507%
|
(90)
-30%
|
6
N/A
|
18
+181%
|
34
+90%
|
57
+66%
|
61
+7%
|
63
+4%
|
82
+30%
|
114
+40%
|
104
-9%
|
130
+25%
|
110
-16%
|
58
-47%
|
(48)
N/A
|
(104)
-117%
|
(60)
+42%
|
(64)
-7%
|
71
N/A
|
110
+55%
|
62
-44%
|
73
+18%
|
38
-47%
|
69
+80%
|
46
-33%
|
(3)
N/A
|
(10)
-194%
|
(96)
-863%
|
(93)
+4%
|
(80)
+14%
|
(136)
-70%
|
(65)
+52%
|
(1)
+99%
|
69
N/A
|
136
+96%
|
129
-5%
|
53
-58%
|
35
-35%
|
22
-37%
|
28
+29%
|
48
+70%
|
11
-78%
|
20
+90%
|
(41)
N/A
|
|