Ichia Technologies Inc
TWSE:2402
Cash Flow Statement
Cash Flow Statement
Ichia Technologies Inc
| 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 |
(140)
|
(163)
|
(86)
|
(54)
|
205
|
102
|
(35)
|
35
|
(46)
|
(22)
|
(132)
|
(250)
|
84
|
138
|
277
|
304
|
104
|
172
|
399
|
476
|
443
|
688
|
1 027
|
1 232
|
1 334
|
983
|
546
|
267
|
54
|
60
|
(71)
|
(70)
|
41
|
15
|
(22)
|
(160)
|
(364)
|
(382)
|
(211)
|
(10)
|
180
|
306
|
317
|
332
|
281
|
293
|
181
|
197
|
190
|
224
|
301
|
263
|
268
|
289
|
314
|
357
|
475
|
450
|
503
|
574
|
548
|
612
|
679
|
756
|
851
|
954
|
1 008
|
963
|
|
| Depreciation & Amortization |
641
|
656
|
677
|
671
|
584
|
561
|
563
|
555
|
523
|
532
|
464
|
458
|
502
|
481
|
510
|
535
|
548
|
562
|
567
|
562
|
551
|
545
|
542
|
543
|
564
|
555
|
543
|
532
|
502
|
490
|
487
|
483
|
481
|
479
|
469
|
459
|
449
|
445
|
447
|
444
|
443
|
446
|
447
|
449
|
446
|
438
|
424
|
413
|
406
|
402
|
402
|
401
|
401
|
399
|
397
|
389
|
365
|
351
|
336
|
326
|
331
|
328
|
330
|
333
|
334
|
337
|
334
|
333
|
|
| Change in Deffered Taxes |
(11)
|
18
|
(4)
|
(49)
|
(3)
|
(36)
|
78
|
102
|
31
|
108
|
(50)
|
(26)
|
(8)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
73
|
119
|
167
|
198
|
82
|
40
|
(1)
|
(28)
|
0
|
12
|
5
|
1
|
2
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
121
|
121
|
|
| Other Non-Cash Items |
521
|
620
|
549
|
483
|
98
|
6
|
10
|
34
|
66
|
105
|
163
|
201
|
225
|
273
|
218
|
146
|
163
|
(6)
|
10
|
120
|
148
|
172
|
138
|
163
|
144
|
97
|
116
|
55
|
33
|
(11)
|
10
|
(26)
|
(17)
|
39
|
(17)
|
(31)
|
(36)
|
(60)
|
6
|
78
|
60
|
36
|
21
|
(0)
|
(13)
|
15
|
(2)
|
(63)
|
(85)
|
(115)
|
(162)
|
(139)
|
(105)
|
(94)
|
(15)
|
50
|
59
|
88
|
95
|
85
|
83
|
83
|
108
|
53
|
90
|
66
|
44
|
102
|
|
| Cash Taxes Paid |
9
|
10
|
14
|
46
|
81
|
95
|
46
|
64
|
19
|
5
|
17
|
5
|
6
|
5
|
64
|
74
|
83
|
88
|
45
|
31
|
75
|
87
|
174
|
217
|
226
|
208
|
174
|
157
|
105
|
80
|
89
|
59
|
59
|
82
|
17
|
24
|
24
|
28
|
14
|
19
|
18
|
42
|
53
|
53
|
50
|
40
|
30
|
8
|
31
|
27
|
26
|
33
|
22
|
18
|
11
|
33
|
43
|
81
|
59
|
54
|
55
|
34
|
99
|
117
|
137
|
145
|
178
|
219
|
|
| Cash Interest Paid |
128
|
113
|
97
|
68
|
42
|
37
|
30
|
20
|
33
|
33
|
25
|
25
|
38
|
46
|
71
|
93
|
82
|
59
|
41
|
18
|
20
|
19
|
23
|
24
|
35
|
44
|
49
|
59
|
15
|
3
|
(12)
|
(26)
|
1
|
0
|
1
|
4
|
9
|
16
|
23
|
29
|
31
|
32
|
31
|
29
|
27
|
22
|
20
|
16
|
15
|
16
|
14
|
14
|
13
|
11
|
13
|
18
|
22
|
27
|
34
|
39
|
40
|
42
|
48
|
51
|
60
|
86
|
89
|
98
|
|
| Change in Working Capital |
(575)
|
(302)
|
(202)
|
128
|
410
|
420
|
141
|
(13)
|
(177)
|
(733)
|
(186)
|
(385)
|
(1 085)
|
272
|
77
|
263
|
465
|
(179)
|
(259)
|
(48)
|
(379)
|
(486)
|
(965)
|
(1 191)
|
(515)
|
(103)
|
223
|
98
|
659
|
477
|
381
|
341
|
(142)
|
(286)
|
(379)
|
(274)
|
(187)
|
(154)
|
(207)
|
(226)
|
(311)
|
(136)
|
265
|
323
|
595
|
324
|
346
|
382
|
(67)
|
(216)
|
(262)
|
(318)
|
(168)
|
(244)
|
(430)
|
(792)
|
(709)
|
(376)
|
(342)
|
17
|
98
|
(185)
|
(339)
|
(626)
|
(792)
|
(645)
|
(406)
|
(374)
|
|
| Cash from Operating Activities |
436
N/A
|
829
+90%
|
934
+13%
|
1 178
+26%
|
1 294
+10%
|
1 052
-19%
|
757
-28%
|
713
-6%
|
398
-44%
|
(11)
N/A
|
258
N/A
|
(3)
N/A
|
(282)
-9 986%
|
1 098
N/A
|
1 079
-2%
|
1 229
+14%
|
1 287
+5%
|
549
-57%
|
717
+31%
|
1 110
+55%
|
762
-31%
|
918
+20%
|
742
-19%
|
746
+1%
|
1 527
+105%
|
1 532
+0%
|
1 429
-7%
|
951
-33%
|
1 249
+31%
|
1 016
-19%
|
806
-21%
|
728
-10%
|
363
-50%
|
247
-32%
|
51
-79%
|
(6)
N/A
|
(138)
-2 200%
|
(151)
-9%
|
35
N/A
|
285
+713%
|
372
+30%
|
653
+75%
|
1 050
+61%
|
1 104
+5%
|
1 308
+19%
|
1 070
-18%
|
949
-11%
|
929
-2%
|
445
-52%
|
295
-34%
|
280
-5%
|
207
-26%
|
396
+91%
|
350
-12%
|
265
-24%
|
4
-99%
|
190
+4 763%
|
513
+170%
|
591
+15%
|
1 002
+70%
|
1 060
+6%
|
838
-21%
|
778
-7%
|
517
-34%
|
482
-7%
|
712
+48%
|
979
+38%
|
1 024
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 195)
|
(958)
|
(867)
|
(971)
|
(305)
|
(319)
|
(346)
|
(288)
|
(259)
|
(224)
|
(433)
|
(218)
|
(584)
|
(509)
|
(326)
|
(377)
|
(571)
|
(80)
|
(80)
|
(47)
|
(43)
|
(45)
|
(56)
|
(65)
|
(66)
|
(72)
|
(73)
|
(95)
|
(92)
|
(114)
|
(146)
|
(160)
|
(167)
|
(167)
|
(123)
|
(77)
|
(68)
|
(36)
|
(37)
|
(53)
|
(82)
|
(162)
|
(236)
|
(274)
|
(273)
|
(219)
|
(189)
|
(262)
|
(321)
|
(384)
|
(432)
|
(424)
|
(397)
|
(384)
|
(366)
|
(326)
|
(368)
|
(356)
|
(362)
|
(354)
|
(342)
|
(368)
|
(351)
|
(477)
|
(983)
|
(1 083)
|
(1 306)
|
(1 598)
|
|
| Other Items |
510
|
740
|
607
|
509
|
(92)
|
7
|
(18)
|
162
|
617
|
438
|
678
|
101
|
168
|
(270)
|
(1 184)
|
(566)
|
(297)
|
(328)
|
449
|
(215)
|
(125)
|
(451)
|
(0)
|
(703)
|
(1 786)
|
(1 924)
|
(2 650)
|
(2 552)
|
(185)
|
1 829
|
1 457
|
2 218
|
298
|
(1 112)
|
(338)
|
(241)
|
405
|
122
|
(133)
|
17
|
(211)
|
(314)
|
(139)
|
121
|
125
|
475
|
288
|
(369)
|
(414)
|
(495)
|
(330)
|
105
|
(66)
|
(50)
|
179
|
296
|
667
|
375
|
6
|
(188)
|
(532)
|
(933)
|
(812)
|
(896)
|
(759)
|
50
|
51
|
(74)
|
|
| Cash from Investing Activities |
(686)
N/A
|
(218)
+68%
|
(260)
-19%
|
(461)
-78%
|
(398)
+14%
|
(312)
+22%
|
(364)
-17%
|
(126)
+65%
|
359
N/A
|
215
-40%
|
245
+14%
|
(117)
N/A
|
(416)
-256%
|
(780)
-87%
|
(1 510)
-94%
|
(943)
+38%
|
(868)
+8%
|
(408)
+53%
|
369
N/A
|
(262)
N/A
|
(168)
+36%
|
(496)
-196%
|
(56)
+89%
|
(768)
-1 277%
|
(1 852)
-141%
|
(1 996)
-8%
|
(2 722)
-36%
|
(2 648)
+3%
|
(277)
+90%
|
1 715
N/A
|
1 311
-24%
|
2 058
+57%
|
131
-94%
|
(1 278)
N/A
|
(461)
+64%
|
(317)
+31%
|
336
N/A
|
86
-74%
|
(170)
N/A
|
(36)
+79%
|
(293)
-711%
|
(476)
-62%
|
(376)
+21%
|
(153)
+59%
|
(148)
+3%
|
255
N/A
|
99
-61%
|
(631)
N/A
|
(734)
-16%
|
(880)
-20%
|
(762)
+13%
|
(318)
+58%
|
(463)
-45%
|
(434)
+6%
|
(187)
+57%
|
(30)
+84%
|
299
N/A
|
18
-94%
|
(356)
N/A
|
(542)
-52%
|
(873)
-61%
|
(1 300)
-49%
|
(1 163)
+11%
|
(1 374)
-18%
|
(1 742)
-27%
|
(1 034)
+41%
|
(1 255)
-21%
|
(1 671)
-33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(52)
|
(85)
|
(85)
|
(152)
|
(101)
|
(67)
|
(67)
|
0
|
0
|
0
|
0
|
13
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
87
|
100
|
(63)
|
(249)
|
(388)
|
(555)
|
(416)
|
(310)
|
(180)
|
(30)
|
(24)
|
(24)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(161)
|
(161)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
41
|
0
|
97
|
56
|
56
|
0
|
44
|
64
|
|
| Net Issuance of Debt |
139
|
(540)
|
(728)
|
(854)
|
(755)
|
69
|
477
|
108
|
(248)
|
31
|
13
|
968
|
1 006
|
1 777
|
309
|
(287)
|
(987)
|
(2 191)
|
(1 271)
|
(998)
|
(203)
|
384
|
269
|
1 356
|
1 477
|
1 384
|
1 810
|
868
|
(308)
|
(1 275)
|
(1 283)
|
(1 584)
|
(409)
|
(11)
|
321
|
58
|
189
|
98
|
(365)
|
44
|
(229)
|
(214)
|
(381)
|
(835)
|
(767)
|
(531)
|
(254)
|
202
|
613
|
238
|
199
|
205
|
(199)
|
212
|
90
|
(306)
|
(121)
|
(147)
|
151
|
428
|
167
|
944
|
757
|
1 505
|
1 371
|
1 150
|
987
|
1 523
|
|
| Cash Paid for Dividends |
(256)
|
0
|
0
|
0
|
0
|
0
|
0
|
(253)
|
(253)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(166)
|
(166)
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(684)
|
(684)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(154)
|
(154)
|
0
|
0
|
(154)
|
(154)
|
0
|
0
|
(149)
|
(149)
|
0
|
0
|
(149)
|
(149)
|
0
|
0
|
(298)
|
(298)
|
0
|
0
|
(360)
|
(360)
|
0
|
0
|
(607)
|
|
| Other |
(9)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
1
|
2
|
1
|
0
|
2
|
2
|
3
|
4
|
2
|
2
|
1
|
2
|
1
|
(1)
|
1
|
(1)
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
5
|
(5)
|
(5)
|
(5)
|
(10)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
5
|
5
|
4
|
6
|
0
|
(0)
|
1
|
(2)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
(177)
N/A
|
(891)
-402%
|
(1 078)
-21%
|
(1 006)
+7%
|
(855)
+15%
|
2
N/A
|
410
+16 992%
|
(145)
N/A
|
(501)
-246%
|
(222)
+56%
|
(240)
-8%
|
980
N/A
|
1 105
+13%
|
1 875
+70%
|
408
-78%
|
(199)
N/A
|
(986)
-395%
|
(2 190)
-122%
|
(1 270)
+42%
|
(1 164)
+8%
|
(366)
+69%
|
220
N/A
|
106
-52%
|
1 240
+1 065%
|
1 366
+10%
|
1 286
-6%
|
1 548
+20%
|
(63)
N/A
|
(1 379)
-2 103%
|
(2 515)
-82%
|
(2 383)
+5%
|
(1 895)
+20%
|
(591)
+69%
|
(41)
+93%
|
295
N/A
|
31
-89%
|
166
+435%
|
79
-52%
|
(366)
N/A
|
45
N/A
|
(228)
N/A
|
(213)
+6%
|
(376)
-76%
|
(993)
-164%
|
(925)
+7%
|
(690)
+25%
|
(417)
+40%
|
(113)
+73%
|
299
N/A
|
(77)
N/A
|
(116)
-50%
|
58
N/A
|
(347)
N/A
|
69
N/A
|
(53)
N/A
|
(451)
-752%
|
(263)
+42%
|
(295)
-12%
|
2
N/A
|
171
+8 066%
|
(92)
N/A
|
687
N/A
|
558
-19%
|
1 202
+116%
|
1 068
-11%
|
847
-21%
|
670
-21%
|
979
+46%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
176
|
17
|
33
|
229
|
(61)
|
(99)
|
(75)
|
(90)
|
(186)
|
(225)
|
(117)
|
(216)
|
180
|
116
|
81
|
42
|
(92)
|
78
|
84
|
150
|
159
|
116
|
56
|
47
|
220
|
162
|
184
|
310
|
47
|
10
|
(20)
|
(294)
|
(383)
|
(455)
|
(364)
|
(217)
|
(153)
|
12
|
0
|
(84)
|
10
|
34
|
(26)
|
(24)
|
(150)
|
(206)
|
(250)
|
(141)
|
18
|
26
|
63
|
4
|
(5)
|
126
|
123
|
226
|
120
|
(9)
|
(37)
|
16
|
(87)
|
80
|
186
|
(33)
|
214
|
87
|
(586)
|
(257)
|
|
| Net Change in Cash |
(252)
N/A
|
(263)
-4%
|
(371)
-41%
|
(61)
+84%
|
(20)
+67%
|
644
N/A
|
729
+13%
|
353
-52%
|
69
-80%
|
(244)
N/A
|
146
N/A
|
645
+343%
|
586
-9%
|
2 309
+294%
|
58
-97%
|
129
+120%
|
(658)
N/A
|
(1 971)
-200%
|
(101)
+95%
|
(166)
-64%
|
388
N/A
|
759
+96%
|
849
+12%
|
1 265
+49%
|
1 262
0%
|
984
-22%
|
439
-55%
|
(1 449)
N/A
|
(360)
+75%
|
227
N/A
|
(286)
N/A
|
597
N/A
|
(480)
N/A
|
(1 528)
-218%
|
(479)
+69%
|
(509)
-6%
|
211
N/A
|
26
-88%
|
(501)
N/A
|
209
N/A
|
(139)
N/A
|
(3)
+98%
|
273
N/A
|
(67)
N/A
|
85
N/A
|
429
+408%
|
380
-11%
|
44
-88%
|
27
-38%
|
(635)
N/A
|
(535)
+16%
|
(50)
+91%
|
(420)
-745%
|
110
N/A
|
149
+36%
|
(251)
N/A
|
346
N/A
|
227
-34%
|
200
-12%
|
648
+224%
|
8
-99%
|
304
+3 892%
|
358
+18%
|
311
-13%
|
22
-93%
|
612
+2 629%
|
(192)
N/A
|
75
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(760)
N/A
|
(129)
+83%
|
67
N/A
|
208
+211%
|
989
+376%
|
733
-26%
|
411
-44%
|
425
+4%
|
139
-67%
|
(235)
N/A
|
(175)
+25%
|
(221)
-26%
|
(867)
-293%
|
588
N/A
|
753
+28%
|
852
+13%
|
717
-16%
|
469
-35%
|
637
+36%
|
1 062
+67%
|
719
-32%
|
873
+21%
|
687
-21%
|
681
-1%
|
1 462
+115%
|
1 460
0%
|
1 356
-7%
|
856
-37%
|
1 156
+35%
|
903
-22%
|
660
-27%
|
568
-14%
|
196
-65%
|
80
-59%
|
(73)
N/A
|
(83)
-13%
|
(206)
-150%
|
(187)
+10%
|
(2)
+99%
|
232
N/A
|
290
+25%
|
490
+69%
|
814
+66%
|
830
+2%
|
1 036
+25%
|
851
-18%
|
760
-11%
|
667
-12%
|
125
-81%
|
(89)
N/A
|
(152)
-71%
|
(217)
-42%
|
(2)
+99%
|
(34)
-2 079%
|
(100)
-193%
|
(322)
-221%
|
(178)
+45%
|
157
N/A
|
229
+46%
|
648
+184%
|
719
+11%
|
470
-35%
|
427
-9%
|
40
-91%
|
(501)
N/A
|
(372)
+26%
|
(327)
+12%
|
(574)
-76%
|
|