Twinhead International Corp
TWSE:2364
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Twinhead International Corp
TWSE:2364
|
TW |
Cash Flow Statement
Cash Flow Statement
Twinhead International Corp
| 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 |
(91)
|
(19)
|
(49)
|
(152)
|
(180)
|
(188)
|
(121)
|
(33)
|
(110)
|
(63)
|
(68)
|
(27)
|
51
|
16
|
(3)
|
(39)
|
(246)
|
(194)
|
(213)
|
(255)
|
(168)
|
(175)
|
(189)
|
(184)
|
(180)
|
(181)
|
(177)
|
(173)
|
(169)
|
(134)
|
(111)
|
(153)
|
(177)
|
(212)
|
(201)
|
(146)
|
(184)
|
(123)
|
(165)
|
(151)
|
(85)
|
(104)
|
(66)
|
(82)
|
(82)
|
(76)
|
(56)
|
(6)
|
16
|
26
|
45
|
29
|
26
|
37
|
52
|
77
|
78
|
86
|
105
|
97
|
110
|
121
|
123
|
154
|
165
|
196
|
162
|
197
|
|
| Depreciation & Amortization |
85
|
84
|
84
|
78
|
89
|
89
|
75
|
69
|
44
|
36
|
41
|
40
|
41
|
40
|
40
|
40
|
39
|
39
|
38
|
38
|
38
|
37
|
37
|
36
|
35
|
34
|
34
|
34
|
33
|
32
|
32
|
31
|
30
|
30
|
29
|
27
|
26
|
25
|
22
|
19
|
16
|
18
|
23
|
27
|
32
|
32
|
31
|
31
|
30
|
30
|
30
|
29
|
29
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
31
|
32
|
33
|
33
|
31
|
31
|
32
|
32
|
|
| Change in Deffered Taxes |
(3)
|
0
|
(33)
|
(33)
|
(22)
|
0
|
(2)
|
(2)
|
25
|
32
|
37
|
45
|
26
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
20
|
23
|
55
|
72
|
36
|
45
|
37
|
14
|
59
|
67
|
36
|
37
|
51
|
42
|
58
|
22
|
112
|
13
|
14
|
36
|
18
|
16
|
11
|
19
|
29
|
32
|
33
|
33
|
33
|
34
|
33
|
33
|
30
|
27
|
26
|
23
|
21
|
20
|
80
|
79
|
80
|
81
|
22
|
24
|
24
|
25
|
25
|
23
|
24
|
24
|
24
|
24
|
23
|
22
|
22
|
22
|
22
|
22
|
5
|
4
|
2
|
(0)
|
14
|
12
|
10
|
8
|
7
|
6
|
|
| Cash Taxes Paid |
13
|
12
|
12
|
12
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
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
|
2
|
2
|
2
|
2
|
2
|
|
| Cash Interest Paid |
38
|
32
|
28
|
22
|
17
|
14
|
12
|
13
|
12
|
11
|
11
|
10
|
11
|
10
|
10
|
10
|
9
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
11
|
11
|
|
| Change in Working Capital |
(33)
|
(106)
|
85
|
245
|
68
|
229
|
31
|
(37)
|
91
|
66
|
47
|
118
|
(1)
|
3
|
90
|
11
|
34
|
38
|
(5)
|
(48)
|
(62)
|
(46)
|
8
|
(31)
|
(61)
|
(61)
|
(45)
|
56
|
95
|
47
|
13
|
(9)
|
(29)
|
9
|
8
|
(5)
|
22
|
18
|
2
|
(45)
|
(81)
|
(53)
|
(29)
|
41
|
59
|
(16)
|
(1)
|
29
|
21
|
37
|
52
|
(30)
|
(77)
|
(31)
|
(85)
|
(42)
|
(24)
|
(6)
|
(26)
|
(25)
|
36
|
(2)
|
36
|
44
|
49
|
58
|
54
|
43
|
|
| Cash from Operating Activities |
(22)
N/A
|
(21)
+1%
|
141
N/A
|
211
+49%
|
(8)
N/A
|
153
N/A
|
20
-87%
|
11
-45%
|
109
+886%
|
138
+27%
|
93
-33%
|
214
+130%
|
167
-22%
|
121
-28%
|
198
+64%
|
40
-80%
|
24
-39%
|
(104)
N/A
|
(165)
-59%
|
(228)
-38%
|
(175)
+24%
|
(167)
+4%
|
(134)
+20%
|
(160)
-20%
|
(177)
-10%
|
(176)
+1%
|
(155)
+12%
|
(50)
+68%
|
(9)
+83%
|
(21)
-150%
|
(33)
-55%
|
(98)
-195%
|
(145)
-48%
|
(146)
-1%
|
(138)
+5%
|
(102)
+27%
|
(116)
-14%
|
(61)
+48%
|
(62)
-2%
|
(98)
-59%
|
(69)
+29%
|
(57)
+17%
|
(51)
+11%
|
10
N/A
|
34
+238%
|
(35)
N/A
|
(1)
+97%
|
77
N/A
|
92
+19%
|
117
+27%
|
150
+28%
|
53
-65%
|
1
-99%
|
57
+7 099%
|
17
-70%
|
86
+405%
|
104
+22%
|
130
+25%
|
111
-14%
|
105
-6%
|
180
+71%
|
150
-16%
|
207
+37%
|
243
+18%
|
255
+5%
|
293
+15%
|
254
-13%
|
279
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(15)
|
(11)
|
(8)
|
(11)
|
(9)
|
(8)
|
(15)
|
(11)
|
(10)
|
(12)
|
(12)
|
(15)
|
(18)
|
(20)
|
(13)
|
(9)
|
(6)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(5)
|
(4)
|
(5)
|
(3)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(6)
|
(5)
|
(7)
|
(8)
|
(10)
|
(12)
|
|
| Other Items |
(27)
|
(27)
|
(18)
|
(7)
|
4
|
6
|
10
|
(0)
|
(14)
|
(16)
|
(19)
|
(17)
|
(25)
|
(22)
|
(22)
|
8
|
18
|
18
|
44
|
18
|
28
|
56
|
26
|
12
|
(0)
|
(24)
|
(7)
|
3
|
(1)
|
(6)
|
(10)
|
(8)
|
(1)
|
0
|
(16)
|
(14)
|
(16)
|
(18)
|
(12)
|
(17)
|
(12)
|
(16)
|
(18)
|
(13)
|
(20)
|
(13)
|
(7)
|
(1)
|
4
|
0
|
(0)
|
(2)
|
(1)
|
2
|
(0)
|
(8)
|
(11)
|
(11)
|
6
|
5
|
7
|
6
|
(10)
|
(15)
|
(12)
|
(82)
|
(73)
|
(15)
|
|
| Cash from Investing Activities |
(42)
N/A
|
(37)
+11%
|
(26)
+31%
|
(18)
+30%
|
(5)
+74%
|
(2)
+51%
|
(5)
-100%
|
(11)
-143%
|
(24)
-113%
|
(28)
-17%
|
(31)
-10%
|
(32)
-4%
|
(42)
-32%
|
(42)
+1%
|
(35)
+17%
|
(1)
+98%
|
12
N/A
|
17
+37%
|
43
+155%
|
16
-62%
|
25
+53%
|
53
+114%
|
20
-62%
|
7
-67%
|
(4)
N/A
|
(29)
-580%
|
(10)
+67%
|
(2)
+82%
|
(7)
-301%
|
(10)
-42%
|
(14)
-45%
|
(10)
+28%
|
(4)
+56%
|
(3)
+32%
|
(22)
-620%
|
(20)
+8%
|
(21)
-7%
|
(24)
-13%
|
(18)
+27%
|
(23)
-29%
|
(19)
+17%
|
(25)
-31%
|
(27)
-8%
|
(22)
+19%
|
(28)
-26%
|
(18)
+34%
|
(10)
+46%
|
(3)
+69%
|
2
N/A
|
(1)
N/A
|
(2)
-44%
|
(4)
-120%
|
(3)
+25%
|
0
N/A
|
(3)
N/A
|
(11)
-305%
|
(14)
-24%
|
(15)
-7%
|
3
N/A
|
1
-52%
|
3
+100%
|
3
+1%
|
(16)
N/A
|
(19)
-22%
|
(19)
0%
|
(90)
-372%
|
(83)
+8%
|
(28)
+66%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
108
|
108
|
218
|
163
|
111
|
111
|
0
|
0
|
0
|
0
|
0
|
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 |
(136)
|
(115)
|
(263)
|
(217)
|
(118)
|
(12)
|
91
|
53
|
(60)
|
(89)
|
(74)
|
(95)
|
(60)
|
(109)
|
(133)
|
(176)
|
(179)
|
(132)
|
(106)
|
12
|
117
|
143
|
128
|
80
|
(10)
|
15
|
15
|
0
|
50
|
20
|
20
|
40
|
(45)
|
(108)
|
(25)
|
(115)
|
(15)
|
93
|
25
|
115
|
70
|
11
|
(8)
|
7
|
(17)
|
18
|
11
|
1
|
14
|
(14)
|
3
|
(17)
|
(16)
|
(23)
|
(34)
|
(24)
|
(58)
|
(58)
|
(76)
|
(76)
|
(47)
|
(48)
|
(36)
|
(79)
|
(107)
|
(147)
|
(112)
|
(50)
|
|
| Cash Paid for Dividends |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
13
|
17
|
17
|
17
|
3
|
(1)
|
(2)
|
(2)
|
(10)
|
(10)
|
(10)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(26)
|
(26)
|
(26)
|
(26)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
(136)
N/A
|
(114)
+16%
|
(264)
-131%
|
(217)
+18%
|
(119)
+45%
|
(13)
+89%
|
90
N/A
|
52
-42%
|
(60)
N/A
|
(90)
-49%
|
(74)
+18%
|
(95)
-29%
|
(60)
+37%
|
(110)
-83%
|
(133)
-21%
|
(177)
-34%
|
(179)
-1%
|
(132)
+26%
|
(105)
+20%
|
13
N/A
|
117
+791%
|
143
+22%
|
128
-11%
|
80
-37%
|
(10)
N/A
|
15
N/A
|
15
-1%
|
(0)
N/A
|
50
N/A
|
20
-60%
|
20
+1%
|
40
+98%
|
10
-75%
|
0
N/A
|
82
N/A
|
103
+25%
|
148
+44%
|
216
+46%
|
153
-29%
|
132
-14%
|
87
-34%
|
14
-84%
|
(9)
N/A
|
6
N/A
|
(19)
N/A
|
8
N/A
|
0
-94%
|
(9)
N/A
|
4
N/A
|
(15)
N/A
|
2
N/A
|
(18)
N/A
|
(17)
+1%
|
(24)
-39%
|
(34)
-41%
|
(50)
-44%
|
(84)
-69%
|
(84)
0%
|
(101)
-21%
|
(76)
+25%
|
(48)
+37%
|
(49)
-2%
|
(38)
+23%
|
(80)
-113%
|
(109)
-35%
|
(149)
-37%
|
(114)
+24%
|
(52)
+54%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(5)
|
2
|
4
|
(1)
|
19
|
23
|
32
|
23
|
4
|
(8)
|
(17)
|
(0)
|
(5)
|
(1)
|
(1)
|
2
|
5
|
11
|
14
|
3
|
6
|
5
|
1
|
4
|
24
|
21
|
22
|
23
|
2
|
2
|
6
|
4
|
21
|
38
|
30
|
24
|
6
|
(15)
|
(7)
|
8
|
5
|
4
|
5
|
2
|
12
|
20
|
22
|
11
|
1
|
0
|
(2)
|
2
|
4
|
(8)
|
(11)
|
(21)
|
(13)
|
(2)
|
(4)
|
5
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(2)
|
3
|
1
|
|
| Net Change in Cash |
(204)
N/A
|
(171)
+16%
|
(144)
+16%
|
(26)
+82%
|
(113)
-341%
|
161
N/A
|
137
-15%
|
76
-45%
|
28
-63%
|
13
-54%
|
(28)
N/A
|
86
N/A
|
60
-30%
|
(32)
N/A
|
30
N/A
|
(137)
N/A
|
(137)
0%
|
(208)
-51%
|
(214)
-3%
|
(196)
+9%
|
(27)
+86%
|
33
N/A
|
15
-56%
|
(70)
N/A
|
(167)
-139%
|
(168)
-1%
|
(128)
+24%
|
(29)
+78%
|
37
N/A
|
(9)
N/A
|
(21)
-144%
|
(63)
-199%
|
(119)
-87%
|
(112)
+6%
|
(48)
+57%
|
6
N/A
|
17
+204%
|
117
+586%
|
67
-43%
|
19
-72%
|
4
-78%
|
(64)
N/A
|
(82)
-28%
|
(4)
+95%
|
(1)
+79%
|
(26)
-3 112%
|
12
N/A
|
76
+532%
|
99
+30%
|
100
+1%
|
148
+47%
|
33
-78%
|
(16)
N/A
|
24
N/A
|
(31)
N/A
|
4
N/A
|
(6)
N/A
|
30
N/A
|
10
-68%
|
36
+274%
|
134
+277%
|
104
-23%
|
153
+48%
|
145
-6%
|
125
-13%
|
52
-58%
|
60
+15%
|
199
+232%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(36)
N/A
|
(32)
+11%
|
133
N/A
|
200
+50%
|
(17)
N/A
|
145
N/A
|
6
-96%
|
0
-98%
|
99
+98 600%
|
126
+28%
|
81
-36%
|
199
+147%
|
150
-25%
|
101
-33%
|
185
+83%
|
31
-83%
|
18
-40%
|
(105)
N/A
|
(167)
-58%
|
(231)
-38%
|
(178)
+23%
|
(170)
+4%
|
(140)
+18%
|
(166)
-19%
|
(181)
-9%
|
(181)
+0%
|
(158)
+13%
|
(55)
+65%
|
(14)
+75%
|
(25)
-81%
|
(38)
-49%
|
(100)
-165%
|
(149)
-48%
|
(150)
-1%
|
(144)
+4%
|
(107)
+26%
|
(120)
-12%
|
(67)
+44%
|
(67)
-1%
|
(103)
-54%
|
(76)
+26%
|
(66)
+13%
|
(59)
+10%
|
1
N/A
|
26
+3 011%
|
(41)
N/A
|
(4)
+91%
|
75
N/A
|
90
+19%
|
115
+29%
|
148
+29%
|
51
-66%
|
(1)
N/A
|
55
N/A
|
15
-73%
|
83
+465%
|
102
+22%
|
127
+25%
|
108
-15%
|
101
-6%
|
176
+73%
|
147
-16%
|
201
+36%
|
239
+19%
|
248
+4%
|
286
+15%
|
245
-14%
|
266
+9%
|
|