Nankang Rubber Tire Corp Ltd
TWSE:2101
Cash Flow Statement
Cash Flow Statement
Nankang Rubber Tire Corp 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 |
(600)
|
(822)
|
(192)
|
257
|
1 317
|
1 527
|
970
|
755
|
641
|
622
|
1 302
|
1 514
|
1 424
|
1 378
|
863
|
672
|
224
|
212
|
238
|
243
|
610
|
805
|
1 016
|
750
|
551
|
525
|
600
|
902
|
1 113
|
1 209
|
1 539
|
1 572
|
1 552
|
1 569
|
1 123
|
913
|
826
|
601
|
529
|
460
|
340
|
536
|
825
|
1 212
|
1 335
|
1 007
|
1 143
|
979
|
1 121
|
1 450
|
1 071
|
623
|
(219)
|
(758)
|
(1 150)
|
(1 112)
|
(1 070)
|
(823)
|
(570)
|
(448)
|
198
|
286
|
850
|
3 666
|
3 359
|
3 271
|
2 386
|
(329)
|
|
| Depreciation & Amortization |
826
|
863
|
892
|
920
|
942
|
951
|
965
|
974
|
978
|
976
|
970
|
970
|
988
|
1 012
|
1 079
|
1 114
|
1 134
|
1 156
|
1 144
|
1 155
|
1 156
|
1 158
|
1 144
|
1 128
|
1 128
|
1 112
|
1 087
|
1 061
|
1 015
|
973
|
953
|
939
|
933
|
930
|
919
|
909
|
900
|
899
|
899
|
896
|
884
|
878
|
878
|
879
|
875
|
854
|
828
|
800
|
788
|
784
|
780
|
778
|
770
|
766
|
760
|
750
|
749
|
745
|
744
|
741
|
730
|
721
|
711
|
705
|
696
|
684
|
671
|
653
|
|
| Change in Deffered Taxes |
88
|
85
|
110
|
94
|
22
|
37
|
24
|
18
|
17
|
17
|
(2)
|
(11)
|
(8)
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
360
|
403
|
(21)
|
(165)
|
(480)
|
(421)
|
(99)
|
(17)
|
(1)
|
144
|
(42)
|
(51)
|
63
|
11
|
198
|
81
|
19
|
135
|
62
|
164
|
18
|
21
|
37
|
88
|
114
|
58
|
1
|
7
|
29
|
28
|
124
|
43
|
57
|
110
|
10
|
112
|
117
|
163
|
172
|
154
|
142
|
(19)
|
(111)
|
(425)
|
(497)
|
(119)
|
(528)
|
(209)
|
(152)
|
(595)
|
(476)
|
(706)
|
(410)
|
(191)
|
376
|
668
|
794
|
768
|
655
|
673
|
348
|
456
|
11
|
51
|
220
|
314
|
1 115
|
968
|
|
| Cash Taxes Paid |
143
|
145
|
139
|
31
|
48
|
73
|
144
|
140
|
196
|
198
|
280
|
292
|
464
|
479
|
0
|
402
|
132
|
122
|
0
|
42
|
17
|
49
|
204
|
263
|
281
|
253
|
228
|
232
|
244
|
417
|
587
|
623
|
646
|
515
|
425
|
364
|
309
|
263
|
106
|
89
|
150
|
215
|
167
|
557
|
519
|
497
|
497
|
82
|
100
|
136
|
182
|
232
|
230
|
184
|
164
|
123
|
107
|
93
|
83
|
66
|
89
|
128
|
139
|
369
|
325
|
296
|
316
|
129
|
|
| Cash Interest Paid |
242
|
251
|
242
|
242
|
193
|
172
|
184
|
221
|
130
|
126
|
128
|
25
|
149
|
183
|
0
|
283
|
208
|
218
|
0
|
148
|
100
|
123
|
152
|
101
|
102
|
105
|
105
|
104
|
111
|
107
|
101
|
93
|
88
|
89
|
95
|
105
|
110
|
114
|
119
|
118
|
120
|
127
|
127
|
135
|
139
|
130
|
124
|
113
|
101
|
95
|
91
|
89
|
91
|
95
|
101
|
108
|
122
|
140
|
155
|
168
|
177
|
185
|
191
|
196
|
194
|
184
|
177
|
164
|
|
| Change in Working Capital |
(818)
|
(114)
|
42
|
678
|
386
|
(196)
|
(187)
|
(462)
|
(820)
|
(762)
|
(972)
|
(1 212)
|
(3 084)
|
(3 618)
|
(3 180)
|
(2 686)
|
203
|
1 743
|
1 934
|
1 965
|
1 476
|
287
|
267
|
159
|
16
|
477
|
(119)
|
(90)
|
(2 095)
|
(2 694)
|
(2 909)
|
(3 232)
|
(1 317)
|
(1 598)
|
(1 273)
|
(790)
|
(1 091)
|
(591)
|
(398)
|
(582)
|
(288)
|
(469)
|
(634)
|
2 036
|
2 549
|
2 741
|
3 271
|
133
|
(380)
|
(246)
|
(1 316)
|
(2 329)
|
(3 002)
|
(4 367)
|
(4 855)
|
(4 269)
|
(3 435)
|
(2 816)
|
(2 786)
|
(3 238)
|
(4 059)
|
(4 699)
|
(4 838)
|
(5 794)
|
(5 048)
|
(4 501)
|
(4 228)
|
(1 351)
|
|
| Cash from Operating Activities |
(144)
N/A
|
416
N/A
|
831
+100%
|
1 784
+115%
|
2 186
+23%
|
1 899
-13%
|
1 673
-12%
|
1 268
-24%
|
814
-36%
|
997
+22%
|
1 257
+26%
|
1 210
-4%
|
(618)
N/A
|
(1 226)
-98%
|
(1 049)
+14%
|
(817)
+22%
|
1 619
N/A
|
3 247
+101%
|
3 378
+4%
|
3 527
+4%
|
3 260
-8%
|
2 271
-30%
|
2 464
+8%
|
2 125
-14%
|
1 808
-15%
|
2 173
+20%
|
1 570
-28%
|
1 879
+20%
|
63
-97%
|
(484)
N/A
|
(294)
+39%
|
(678)
-131%
|
1 225
N/A
|
1 011
-17%
|
778
-23%
|
1 143
+47%
|
752
-34%
|
1 072
+43%
|
1 202
+12%
|
929
-23%
|
1 079
+16%
|
926
-14%
|
959
+3%
|
3 703
+286%
|
4 263
+15%
|
4 482
+5%
|
4 715
+5%
|
1 703
-64%
|
1 377
-19%
|
1 393
+1%
|
58
-96%
|
(1 633)
N/A
|
(2 862)
-75%
|
(4 549)
-59%
|
(4 869)
-7%
|
(3 962)
+19%
|
(2 962)
+25%
|
(2 126)
+28%
|
(1 957)
+8%
|
(2 272)
-16%
|
(2 782)
-22%
|
(3 236)
-16%
|
(3 266)
-1%
|
(1 371)
+58%
|
(773)
+44%
|
(232)
+70%
|
(57)
+75%
|
(60)
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 020)
|
(1 569)
|
(1 207)
|
(967)
|
(725)
|
(724)
|
(696)
|
(675)
|
(793)
|
(788)
|
(830)
|
(951)
|
(1 045)
|
(1 174)
|
(1 174)
|
(1 107)
|
(1 027)
|
(901)
|
(885)
|
(912)
|
(601)
|
(520)
|
(408)
|
(307)
|
(489)
|
(504)
|
(559)
|
(566)
|
(880)
|
(1 174)
|
(1 338)
|
(1 532)
|
(1 257)
|
(1 234)
|
(1 111)
|
(985)
|
(1 003)
|
(879)
|
(897)
|
(879)
|
(797)
|
(759)
|
(819)
|
(853)
|
(964)
|
(1 001)
|
(891)
|
(790)
|
(764)
|
(800)
|
(831)
|
(910)
|
(845)
|
(728)
|
(579)
|
(440)
|
(313)
|
(247)
|
(246)
|
(235)
|
(249)
|
(233)
|
(257)
|
(290)
|
(577)
|
(674)
|
(600)
|
(618)
|
|
| Other Items |
346
|
341
|
265
|
155
|
(21)
|
1
|
(64)
|
(138)
|
(224)
|
(242)
|
(158)
|
(866)
|
(178)
|
9
|
58
|
840
|
295
|
158
|
237
|
263
|
32
|
38
|
(54)
|
(104)
|
34
|
(98)
|
(281)
|
(355)
|
(201)
|
74
|
262
|
360
|
43
|
(40)
|
3
|
(38)
|
61
|
85
|
64
|
36
|
14
|
(236)
|
(214)
|
(3 323)
|
(3 651)
|
(3 490)
|
(3 909)
|
(1 008)
|
(576)
|
(1 074)
|
(1 179)
|
(2 749)
|
(1 226)
|
187
|
988
|
3 041
|
1 052
|
681
|
711
|
897
|
801
|
487
|
420
|
390
|
1 112
|
1 272
|
927
|
(539)
|
|
| Cash from Investing Activities |
(1 674)
N/A
|
(1 228)
+27%
|
(942)
+23%
|
(812)
+14%
|
(746)
+8%
|
(723)
+3%
|
(760)
-5%
|
(813)
-7%
|
(1 018)
-25%
|
(1 030)
-1%
|
(988)
+4%
|
(1 817)
-84%
|
(1 223)
+33%
|
(1 165)
+5%
|
(1 116)
+4%
|
(267)
+76%
|
(732)
-174%
|
(743)
-2%
|
(648)
+13%
|
(649)
0%
|
(569)
+12%
|
(482)
+15%
|
(462)
+4%
|
(411)
+11%
|
(455)
-11%
|
(601)
-32%
|
(840)
-40%
|
(921)
-10%
|
(1 082)
-18%
|
(1 099)
-2%
|
(1 075)
+2%
|
(1 172)
-9%
|
(1 213)
-4%
|
(1 274)
-5%
|
(1 108)
+13%
|
(1 023)
+8%
|
(942)
+8%
|
(794)
+16%
|
(833)
-5%
|
(844)
-1%
|
(782)
+7%
|
(994)
-27%
|
(1 033)
-4%
|
(4 176)
-304%
|
(4 615)
-11%
|
(4 491)
+3%
|
(4 800)
-7%
|
(1 798)
+63%
|
(1 340)
+25%
|
(1 874)
-40%
|
(2 010)
-7%
|
(3 659)
-82%
|
(2 072)
+43%
|
(542)
+74%
|
409
N/A
|
2 600
+536%
|
739
-72%
|
435
-41%
|
466
+7%
|
662
+42%
|
552
-17%
|
253
-54%
|
163
-36%
|
100
-39%
|
534
+434%
|
597
+12%
|
326
-45%
|
(1 158)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(525)
|
0
|
(525)
|
(2)
|
523
|
(367)
|
(881)
|
(1 404)
|
883
|
(231)
|
41
|
(255)
|
(1 374)
|
(1 086)
|
(844)
|
(548)
|
(221)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(191)
|
(690)
|
(758)
|
0
|
(752)
|
(253)
|
(185)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
649
|
915
|
940
|
0
|
292
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
(1 188)
|
|
| Net Issuance of Debt |
2 459
|
1 471
|
872
|
(565)
|
(1 226)
|
(278)
|
77
|
629
|
(388)
|
1 135
|
862
|
1 879
|
3 110
|
2 681
|
1 853
|
944
|
(918)
|
(2 192)
|
(1 665)
|
(1 544)
|
(1 316)
|
(37)
|
(717)
|
(468)
|
123
|
(840)
|
211
|
(174)
|
1 914
|
1 343
|
1 070
|
1 891
|
5
|
1 777
|
2 382
|
1 428
|
1 538
|
615
|
200
|
546
|
388
|
484
|
370
|
1 070
|
663
|
2 273
|
2 300
|
1 787
|
2 247
|
271
|
1 722
|
2 748
|
3 773
|
3 236
|
2 223
|
1 496
|
436
|
1 437
|
1 931
|
1 919
|
2 650
|
3 220
|
3 027
|
802
|
307
|
(16)
|
128
|
2 547
|
|
| Cash Paid for Dividends |
(260)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(339)
|
(339)
|
0
|
0
|
0
|
(360)
|
0
|
0
|
0
|
0
|
0
|
0
|
(880)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(167)
|
(167)
|
0
|
(1 084)
|
(917)
|
(917)
|
0
|
(567)
|
0
|
(567)
|
0
|
407
|
(562)
|
(562)
|
(1 163)
|
(1 003)
|
(882)
|
(882)
|
(281)
|
(762)
|
(481)
|
(481)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(417)
|
(417)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
(5)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
0
|
0
|
1
|
(1)
|
0
|
0
|
23
|
23
|
22
|
23
|
(1)
|
(23)
|
(22)
|
(23)
|
(23)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(185)
|
0
|
0
|
0
|
185
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
3
|
|
| Cash from Financing Activities |
1 672
N/A
|
684
-59%
|
86
-87%
|
(567)
N/A
|
(702)
-24%
|
(645)
+8%
|
(803)
-25%
|
(779)
+3%
|
490
N/A
|
900
+83%
|
898
0%
|
1 286
+43%
|
1 398
+9%
|
1 257
-10%
|
671
-47%
|
396
-41%
|
(1 500)
N/A
|
(2 552)
-70%
|
(2 025)
+21%
|
(1 881)
+7%
|
(1 293)
+31%
|
(15)
+99%
|
(695)
-4 469%
|
(1 348)
-94%
|
(779)
+42%
|
(1 742)
-123%
|
(691)
+60%
|
(197)
+72%
|
1 913
N/A
|
1 342
-30%
|
878
-35%
|
1 033
+18%
|
(921)
N/A
|
667
N/A
|
545
-18%
|
258
-53%
|
435
+69%
|
(303)
N/A
|
(368)
-21%
|
(21)
+94%
|
(179)
-748%
|
(83)
+53%
|
209
N/A
|
509
+143%
|
100
-80%
|
1 109
+1 004%
|
1 297
+17%
|
903
-30%
|
1 364
+51%
|
(10)
N/A
|
1 609
N/A
|
3 183
+98%
|
4 234
+33%
|
3 696
-13%
|
2 514
-32%
|
1 521
-40%
|
436
-71%
|
1 436
+230%
|
1 930
+34%
|
1 918
-1%
|
2 650
+38%
|
3 219
+21%
|
3 027
-6%
|
802
-74%
|
307
-62%
|
(16)
N/A
|
(411)
-2 435%
|
945
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
192
|
155
|
168
|
178
|
(40)
|
(40)
|
(22)
|
(33)
|
(63)
|
(52)
|
(78)
|
127
|
204
|
137
|
159
|
(93)
|
(115)
|
(41)
|
(50)
|
48
|
107
|
146
|
43
|
57
|
137
|
44
|
101
|
147
|
(49)
|
81
|
47
|
(127)
|
(115)
|
(350)
|
(210)
|
(74)
|
(1)
|
180
|
86
|
(106)
|
(96)
|
(51)
|
(80)
|
(44)
|
(104)
|
(217)
|
(200)
|
(28)
|
100
|
114
|
150
|
53
|
(34)
|
22
|
(50)
|
(72)
|
(37)
|
(58)
|
(66)
|
49
|
(36)
|
(0)
|
91
|
18
|
59
|
25
|
(192)
|
(93)
|
|
| Net Change in Cash |
46
N/A
|
28
-40%
|
143
+417%
|
583
+309%
|
698
+20%
|
491
-30%
|
88
-82%
|
(358)
N/A
|
224
N/A
|
815
+264%
|
1 090
+34%
|
807
-26%
|
(239)
N/A
|
(997)
-318%
|
(1 335)
-34%
|
(781)
+42%
|
(728)
+7%
|
(89)
+88%
|
655
N/A
|
1 045
+60%
|
1 505
+44%
|
1 920
+28%
|
1 350
-30%
|
423
-69%
|
710
+68%
|
(127)
N/A
|
140
N/A
|
909
+550%
|
845
-7%
|
(160)
N/A
|
(443)
-178%
|
(944)
-113%
|
(1 024)
-8%
|
54
N/A
|
6
-89%
|
304
+5 136%
|
245
-19%
|
155
-37%
|
88
-43%
|
(43)
N/A
|
21
N/A
|
(203)
N/A
|
55
N/A
|
(8)
N/A
|
(356)
-4 244%
|
883
N/A
|
1 011
+15%
|
779
-23%
|
1 501
+93%
|
(377)
N/A
|
(192)
+49%
|
(2 056)
-971%
|
(734)
+64%
|
(1 373)
-87%
|
(1 995)
-45%
|
87
N/A
|
(1 824)
N/A
|
(313)
+83%
|
372
N/A
|
357
-4%
|
384
+8%
|
237
-38%
|
14
-94%
|
(452)
N/A
|
128
N/A
|
373
+192%
|
(335)
N/A
|
(366)
-9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 164)
N/A
|
(1 153)
+47%
|
(376)
+67%
|
817
N/A
|
1 462
+79%
|
1 174
-20%
|
978
-17%
|
593
-39%
|
21
-96%
|
209
+893%
|
427
+105%
|
260
-39%
|
(1 663)
N/A
|
(2 399)
-44%
|
(2 222)
+7%
|
(1 924)
+13%
|
592
N/A
|
2 346
+296%
|
2 493
+6%
|
2 615
+5%
|
2 659
+2%
|
1 751
-34%
|
2 056
+17%
|
1 818
-12%
|
1 319
-27%
|
1 669
+27%
|
1 011
-39%
|
1 313
+30%
|
(818)
N/A
|
(1 658)
-103%
|
(1 631)
+2%
|
(2 210)
-36%
|
(32)
+99%
|
(223)
-605%
|
(332)
-49%
|
158
N/A
|
(251)
N/A
|
193
N/A
|
306
+58%
|
49
-84%
|
282
+473%
|
168
-41%
|
140
-16%
|
2 849
+1 931%
|
3 298
+16%
|
3 482
+6%
|
3 824
+10%
|
913
-76%
|
613
-33%
|
593
-3%
|
(772)
N/A
|
(2 543)
-229%
|
(3 707)
-46%
|
(5 278)
-42%
|
(5 448)
-3%
|
(4 403)
+19%
|
(3 275)
+26%
|
(2 372)
+28%
|
(2 203)
+7%
|
(2 507)
-14%
|
(3 031)
-21%
|
(3 469)
-14%
|
(3 523)
-2%
|
(1 661)
+53%
|
(1 350)
+19%
|
(906)
+33%
|
(657)
+27%
|
(678)
-3%
|
|