Rectron Ltd
TWSE:2302
Cash Flow Statement
Cash Flow Statement
Rectron 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 |
(299)
|
(276)
|
(303)
|
(275)
|
5
|
14
|
36
|
36
|
40
|
19
|
(8)
|
(40)
|
(80)
|
(75)
|
(83)
|
(80)
|
(180)
|
(169)
|
(135)
|
(133)
|
28
|
24
|
0
|
27
|
124
|
129
|
135
|
143
|
9
|
32
|
43
|
25
|
19
|
(7)
|
(25)
|
(30)
|
(34)
|
(30)
|
(6)
|
17
|
28
|
37
|
35
|
20
|
0
|
(12)
|
(24)
|
9
|
111
|
133
|
160
|
159
|
91
|
122
|
160
|
189
|
205
|
179
|
165
|
137
|
106
|
116
|
105
|
85
|
156
|
125
|
112
|
164
|
|
| Depreciation & Amortization |
74
|
71
|
76
|
72
|
69
|
85
|
64
|
55
|
61
|
44
|
51
|
49
|
55
|
44
|
52
|
55
|
40
|
41
|
38
|
36
|
35
|
34
|
36
|
35
|
34
|
35
|
34
|
36
|
35
|
35
|
37
|
37
|
41
|
40
|
39
|
38
|
37
|
37
|
38
|
39
|
41
|
44
|
46
|
47
|
48
|
48
|
47
|
47
|
49
|
51
|
54
|
56
|
54
|
53
|
51
|
50
|
53
|
53
|
53
|
52
|
51
|
50
|
50
|
49
|
49
|
49
|
50
|
51
|
|
| Change in Deffered Taxes |
(7)
|
(6)
|
(7)
|
1
|
(3)
|
(17)
|
0
|
(14)
|
1
|
12
|
4
|
(18)
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
237
|
0
|
244
|
234
|
(19)
|
0
|
(23)
|
(7)
|
15
|
0
|
19
|
9
|
13
|
3
|
2
|
3
|
101
|
83
|
78
|
69
|
(86)
|
(87)
|
(82)
|
(71)
|
(164)
|
(165)
|
(165)
|
(165)
|
1
|
0
|
(2)
|
(4)
|
1
|
3
|
4
|
5
|
2
|
2
|
1
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
3
|
4
|
4
|
5
|
1
|
2
|
2
|
(2)
|
(3)
|
5
|
(2)
|
(4)
|
(6)
|
(14)
|
(16)
|
(17)
|
(21)
|
(31)
|
18
|
(8)
|
(39)
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
1
|
2
|
1
|
(0)
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
(1)
|
2
|
2
|
0
|
3
|
2
|
2
|
2
|
2
|
4
|
0
|
5
|
5
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
2
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
6
|
9
|
9
|
9
|
6
|
4
|
4
|
4
|
28
|
37
|
36
|
36
|
17
|
15
|
16
|
17
|
26
|
30
|
|
| Cash Interest Paid |
9
|
8
|
1
|
(1)
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
18
|
56
|
84
|
93
|
66
|
60
|
(21)
|
21
|
(23)
|
(39)
|
12
|
(26)
|
61
|
18
|
56
|
97
|
(70)
|
87
|
27
|
12
|
23
|
21
|
(20)
|
(55)
|
(42)
|
(28)
|
28
|
118
|
243
|
252
|
212
|
186
|
77
|
4
|
86
|
55
|
3
|
65
|
31
|
(28)
|
(45)
|
(39)
|
(74)
|
2
|
30
|
34
|
46
|
180
|
9
|
(40)
|
(63)
|
(254)
|
(102)
|
(106)
|
(22)
|
(9)
|
67
|
131
|
41
|
63
|
1
|
(45)
|
(7)
|
10
|
23
|
13
|
4
|
(41)
|
|
| Cash from Operating Activities |
22
N/A
|
85
+284%
|
94
+10%
|
126
+35%
|
118
-6%
|
123
+4%
|
56
-54%
|
92
+64%
|
93
+1%
|
51
-45%
|
77
+50%
|
(26)
N/A
|
48
N/A
|
(9)
N/A
|
24
N/A
|
95
+290%
|
(97)
N/A
|
41
N/A
|
8
-80%
|
(16)
N/A
|
0
N/A
|
(8)
N/A
|
(67)
-775%
|
(63)
+6%
|
(48)
+23%
|
(30)
+39%
|
31
N/A
|
133
+326%
|
288
+117%
|
319
+11%
|
290
-9%
|
245
-16%
|
138
-44%
|
40
-71%
|
104
+159%
|
67
-35%
|
9
-87%
|
75
+749%
|
63
-15%
|
28
-56%
|
23
-16%
|
40
+71%
|
5
-88%
|
67
+1 290%
|
76
+13%
|
68
-10%
|
68
0%
|
239
+250%
|
173
-28%
|
149
-14%
|
156
+5%
|
(38)
N/A
|
44
N/A
|
71
+59%
|
187
+164%
|
228
+22%
|
329
+45%
|
361
+10%
|
254
-30%
|
246
-3%
|
144
-42%
|
105
-27%
|
130
+24%
|
124
-4%
|
197
+59%
|
206
+4%
|
159
-23%
|
136
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(109)
|
(167)
|
(107)
|
(52)
|
(55)
|
(140)
|
(93)
|
(240)
|
(104)
|
53
|
(96)
|
213
|
(23)
|
(24)
|
33
|
(128)
|
(97)
|
(95)
|
(92)
|
(109)
|
(39)
|
(43)
|
(39)
|
(32)
|
(12)
|
(9)
|
(19)
|
(19)
|
(25)
|
(30)
|
(26)
|
(23)
|
(16)
|
(11)
|
(6)
|
(12)
|
(39)
|
(43)
|
(44)
|
(60)
|
(36)
|
(34)
|
(31)
|
(17)
|
(22)
|
(25)
|
(37)
|
(51)
|
(75)
|
(93)
|
(84)
|
(65)
|
(62)
|
(40)
|
(49)
|
(49)
|
(32)
|
(30)
|
(20)
|
(17)
|
(6)
|
(10)
|
(14)
|
(21)
|
(44)
|
(222)
|
(223)
|
(222)
|
|
| Other Items |
45
|
65
|
64
|
(5)
|
5
|
5
|
3
|
10
|
(120)
|
(122)
|
(118)
|
(107)
|
38
|
40
|
(58)
|
(123)
|
(14)
|
(138)
|
13
|
45
|
66
|
101
|
43
|
74
|
(10)
|
(7)
|
(3)
|
(31)
|
(93)
|
(155)
|
(149)
|
(129)
|
(47)
|
18
|
(10)
|
(91)
|
(36)
|
(34)
|
(13)
|
103
|
26
|
25
|
20
|
5
|
6
|
7
|
10
|
(6)
|
(3)
|
(21)
|
(20)
|
(28)
|
(20)
|
(16)
|
(20)
|
(9)
|
(34)
|
(12)
|
(10)
|
(4)
|
361
|
360
|
365
|
375
|
(67)
|
10
|
93
|
4
|
|
| Cash from Investing Activities |
(64)
N/A
|
(102)
-60%
|
(43)
+58%
|
(57)
-31%
|
(50)
+12%
|
(134)
-169%
|
(91)
+32%
|
(231)
-154%
|
(223)
+3%
|
(69)
+69%
|
(214)
-211%
|
106
N/A
|
16
-85%
|
16
+5%
|
(25)
N/A
|
(251)
-913%
|
(111)
+56%
|
(233)
-109%
|
(78)
+66%
|
(64)
+18%
|
27
N/A
|
57
+111%
|
4
-93%
|
41
+987%
|
(22)
N/A
|
(16)
+27%
|
(22)
-36%
|
(50)
-123%
|
(118)
-139%
|
(185)
-56%
|
(175)
+5%
|
(152)
+13%
|
(63)
+59%
|
7
N/A
|
(16)
N/A
|
(103)
-549%
|
(76)
+27%
|
(77)
-2%
|
(57)
+26%
|
43
N/A
|
(10)
N/A
|
(9)
+7%
|
(11)
-17%
|
(12)
-10%
|
(16)
-30%
|
(19)
-18%
|
(27)
-47%
|
(56)
-107%
|
(78)
-38%
|
(114)
-47%
|
(105)
+8%
|
(93)
+12%
|
(82)
+12%
|
(56)
+31%
|
(69)
-23%
|
(58)
+17%
|
(66)
-15%
|
(42)
+36%
|
(30)
+28%
|
(21)
+30%
|
355
N/A
|
350
-1%
|
351
+0%
|
353
+1%
|
(111)
N/A
|
(213)
-92%
|
(130)
+39%
|
(217)
-67%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(150)
|
(145)
|
(139)
|
(65)
|
(65)
|
(65)
|
(25)
|
(25)
|
(10)
|
(10)
|
1
|
(15)
|
(21)
|
22
|
2
|
62
|
70
|
57
|
68
|
31
|
22
|
17
|
20
|
20
|
(1)
|
(12)
|
(12)
|
(7)
|
(7)
|
3
|
19
|
(5)
|
78
|
86
|
5
|
49
|
(33)
|
(40)
|
25
|
0
|
(10)
|
(20)
|
(22)
|
(12)
|
(3)
|
16
|
17
|
6
|
7
|
(43)
|
(44)
|
(33)
|
(43)
|
(3)
|
(60)
|
(90)
|
(90)
|
(90)
|
(43)
|
(28)
|
(18)
|
(23)
|
(18)
|
(15)
|
(18)
|
(13)
|
(8)
|
(6)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(55)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
(150)
|
(100)
|
0
|
0
|
(133)
|
(133)
|
0
|
0
|
(52)
|
(52)
|
0
|
0
|
(96)
|
|
| Other |
0
|
0
|
0
|
0
|
4
|
(6)
|
3
|
7
|
(8)
|
18
|
3
|
(11)
|
8
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
1
|
2
|
1
|
1
|
218
|
(61)
|
(60)
|
(19)
|
(277)
|
3
|
4
|
(37)
|
3
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(43)
N/A
|
(38)
+12%
|
(31)
+16%
|
42
N/A
|
(62)
N/A
|
(72)
-16%
|
(23)
+69%
|
(18)
+18%
|
(18)
+2%
|
8
N/A
|
4
-42%
|
(27)
N/A
|
(21)
+22%
|
6
N/A
|
(8)
N/A
|
62
N/A
|
88
+42%
|
57
-36%
|
68
+20%
|
31
-54%
|
22
-30%
|
17
-22%
|
20
+18%
|
20
+1%
|
(4)
N/A
|
(14)
-285%
|
(13)
+9%
|
(63)
-381%
|
(59)
+6%
|
(49)
+17%
|
(35)
+29%
|
(7)
+81%
|
75
N/A
|
83
+10%
|
219
+166%
|
(12)
N/A
|
(93)
-671%
|
(59)
+36%
|
(252)
-324%
|
3
N/A
|
(6)
N/A
|
(57)
-831%
|
(18)
+68%
|
(11)
+41%
|
(4)
+65%
|
15
N/A
|
16
+6%
|
6
-65%
|
6
+10%
|
(44)
N/A
|
(44)
0%
|
(35)
+21%
|
(95)
-172%
|
(54)
+43%
|
(111)
-105%
|
(239)
-116%
|
(189)
+21%
|
(189)
+0%
|
(142)
+25%
|
(160)
-13%
|
(154)
+4%
|
(159)
-3%
|
(154)
+3%
|
(69)
+55%
|
(69)
+0%
|
(64)
+7%
|
(59)
+7%
|
(103)
-73%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
10
|
77
|
19
|
(41)
|
(5)
|
(67)
|
(1)
|
12
|
(14)
|
(4)
|
(15)
|
40
|
8
|
(3)
|
5
|
(63)
|
(5)
|
19
|
0
|
14
|
2
|
(11)
|
(1)
|
1
|
3
|
1
|
2
|
3
|
5
|
4
|
5
|
(2)
|
(3)
|
(19)
|
(21)
|
(15)
|
(20)
|
(4)
|
1
|
(4)
|
1
|
(3)
|
(16)
|
(23)
|
(25)
|
(23)
|
(16)
|
6
|
17
|
22
|
42
|
23
|
23
|
28
|
(17)
|
(4)
|
(15)
|
(26)
|
(15)
|
(8)
|
(29)
|
(20)
|
(3)
|
1
|
(14)
|
(19)
|
(28)
|
(43)
|
|
| Net Change in Cash |
(74)
N/A
|
23
N/A
|
38
+68%
|
71
+84%
|
2
-98%
|
(149)
N/A
|
(58)
+61%
|
(145)
-151%
|
(162)
-12%
|
(14)
+91%
|
(148)
-949%
|
93
N/A
|
50
-46%
|
10
-79%
|
(4)
N/A
|
(157)
-3 636%
|
(125)
+20%
|
(116)
+7%
|
(2)
+99%
|
(34)
-2 160%
|
50
N/A
|
55
+10%
|
(44)
N/A
|
0
N/A
|
(72)
N/A
|
(59)
+17%
|
(2)
+96%
|
23
N/A
|
116
+396%
|
90
-23%
|
85
-5%
|
84
-2%
|
147
+76%
|
111
-24%
|
287
+158%
|
(64)
N/A
|
(180)
-184%
|
(66)
+63%
|
(244)
-269%
|
69
N/A
|
8
-89%
|
(30)
N/A
|
(40)
-35%
|
21
N/A
|
31
+48%
|
42
+34%
|
42
-1%
|
194
+365%
|
119
-39%
|
14
-89%
|
49
+262%
|
(143)
N/A
|
(109)
+23%
|
(11)
+90%
|
(10)
+8%
|
(73)
-600%
|
58
N/A
|
104
+78%
|
66
-36%
|
56
-15%
|
316
+461%
|
276
-13%
|
324
+18%
|
409
+26%
|
3
-99%
|
(90)
N/A
|
(59)
+35%
|
(226)
-285%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(87)
N/A
|
(82)
+6%
|
(14)
+83%
|
74
N/A
|
64
-14%
|
(16)
N/A
|
(37)
-128%
|
(148)
-298%
|
(11)
+93%
|
104
N/A
|
(19)
N/A
|
187
N/A
|
25
-87%
|
(33)
N/A
|
58
N/A
|
(34)
N/A
|
(195)
-479%
|
(53)
+73%
|
(83)
-57%
|
(125)
-50%
|
(39)
+68%
|
(51)
-29%
|
(106)
-108%
|
(95)
+10%
|
(61)
+36%
|
(39)
+36%
|
12
N/A
|
114
+866%
|
263
+130%
|
289
+10%
|
264
-9%
|
221
-16%
|
121
-45%
|
29
-76%
|
98
+235%
|
55
-44%
|
(30)
N/A
|
32
N/A
|
20
-38%
|
(32)
N/A
|
(12)
+62%
|
5
N/A
|
(26)
N/A
|
50
N/A
|
54
+8%
|
43
-21%
|
32
-27%
|
189
+497%
|
98
-48%
|
56
-43%
|
72
+28%
|
(103)
N/A
|
(17)
+83%
|
31
N/A
|
138
+349%
|
179
+30%
|
296
+66%
|
331
+12%
|
234
-29%
|
229
-2%
|
137
-40%
|
95
-31%
|
116
+22%
|
103
-11%
|
153
+48%
|
(17)
N/A
|
(64)
-281%
|
(86)
-33%
|
|