Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Good Will Instrument Co Ltd banner

Good Will Instrument Co Ltd
TWSE:2423

Watchlist Manager
Good Will Instrument Co Ltd Logo
Good Will Instrument Co Ltd
TWSE:2423
Watchlist
Price: 48.65 TWD -0.51% Market Closed
Market Cap: NT$7.1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+157%
5Y
-1%
10Y
+223%
Investing Cash Flow
+
3Y
-157%
5Y
-118%
10Y
-146%
Financing Cash Flow
+
3Y
-46%
5Y
-67%
10Y
-168%

Cash Flow Statement
Good Will Instrument Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: TWD
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
132
109
71
101
116
157
205
203
193
200
268
282
267
220
196
180
114
198
164
149
149
164
151
174
214
209
198
215
262
277
323
308
303
321
364
377
366
367
367
401
422
431
401
402
395
383
317
292
274
282
326
374
405
446
493
534
530
514
519
489
555
561
512
473
446
454
477
515
Depreciation & Amortization
63
63
62
62
60
60
61
62
63
63
63
62
60
57
55
54
60
63
67
70
72
74
76
76
78
79
81
83
84
85
85
85
83
81
78
75
72
70
70
69
69
73
77
81
85
84
83
80
79
79
79
81
82
82
82
83
83
83
83
83
86
88
89
89
90
91
92
94
Change in Deffered Taxes
(6)
(7)
(5)
(12)
(10)
(13)
(8)
3
7
10
1
1
12
12
0
0
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
Other Non-Cash Items
7
8
6
5
10
10
10
10
9
10
(94)
(82)
(69)
(63)
(1)
(16)
(25)
(45)
(40)
(40)
(38)
(39)
(3)
(3)
(10)
(10)
(10)
(10)
(4)
(4)
(5)
(6)
(6)
(6)
(53)
(53)
(52)
(56)
(10)
(15)
(11)
(9)
(8)
(2)
(4)
(2)
(3)
1
(10)
(9)
(3)
(12)
(7)
(8)
(12)
(23)
(16)
(17)
(14)
8
19
25
25
20
31
29
26
16
Cash Taxes Paid
88
88
41
56
23
23
29
(8)
36
47
68
62
75
66
38
52
0
2
11
8
48
54
45
38
29
20
51
63
58
67
50
42
46
46
37
42
40
42
54
50
55
57
93
128
117
111
69
26
36
40
68
77
71
72
78
78
88
88
117
121
113
119
119
157
160
150
104
103
Cash Interest Paid
11
12
10
10
6
5
5
4
5
5
5
4
3
2
2
2
3
3
4
5
5
6
6
5
4
4
4
4
3
3
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
2
3
4
4
4
3
2
3
4
5
5
6
5
5
4
3
3
3
3
2
Change in Working Capital
47
107
142
86
64
40
24
(12)
(54)
(105)
(214)
(261)
(202)
(130)
(104)
(131)
(144)
(245)
(138)
(9)
(25)
(40)
(115)
(176)
(213)
(165)
(179)
(172)
(160)
(186)
(180)
(162)
(98)
(142)
(45)
(110)
(38)
(174)
(194)
(149)
(182)
(32)
(178)
(61)
(243)
(144)
8
5
141
118
93
(47)
(42)
(210)
(370)
(448)
(439)
(387)
(302)
(131)
(112)
(99)
40
64
(67)
54
(30)
(251)
Cash from Operating Activities
243
N/A
279
+15%
277
-1%
243
-12%
239
-1%
254
+6%
291
+15%
266
-9%
218
-18%
177
-19%
24
-86%
3
-88%
69
+2 354%
97
+41%
158
+62%
99
-37%
7
-93%
(30)
N/A
52
N/A
170
+225%
159
-7%
159
+1%
108
-32%
71
-34%
69
-2%
113
+63%
90
-20%
116
+28%
182
+57%
171
-6%
223
+31%
225
+1%
282
+25%
254
-10%
343
+35%
289
-16%
348
+21%
207
-41%
233
+12%
305
+31%
298
-2%
463
+55%
292
-37%
420
+44%
234
-44%
321
+37%
403
+26%
379
-6%
483
+27%
469
-3%
495
+6%
395
-20%
438
+11%
310
-29%
193
-38%
146
-25%
159
+9%
193
+21%
285
+48%
449
+57%
548
+22%
574
+5%
666
+16%
647
-3%
501
-23%
629
+26%
567
-10%
374
-34%
Investing Cash Flow
Capital Expenditures
(74)
(107)
(115)
(115)
(119)
(78)
(68)
(81)
(42)
(43)
(58)
(59)
210
(80)
(85)
(96)
(141)
(131)
(128)
(134)
(93)
(92)
(126)
(122)
(128)
(123)
(79)
(57)
(76)
(73)
(67)
(63)
(33)
(34)
(32)
(28)
(30)
(42)
(67)
(70)
(103)
(90)
(74)
(83)
(45)
(45)
(43)
(34)
(32)
(33)
(29)
(33)
(37)
(38)
(41)
(42)
(54)
(54)
(54)
(61)
(59)
(59)
(66)
(60)
(68)
(68)
(62)
(107)
Other Items
1
3
1
2
2
(1)
(6)
(9)
(14)
(21)
254
243
(42)
230
(11)
10
25
38
86
(9)
(16)
102
41
122
122
24
(13)
(4)
6
4
30
48
34
41
150
133
127
99
(42)
(59)
(83)
(66)
(16)
(23)
(0)
(67)
(61)
(35)
(422)
(344)
(357)
(361)
33
26
22
(17)
27
50
37
48
(20)
(50)
(44)
(21)
17
(0)
7
(44)
Cash from Investing Activities
(73)
N/A
(103)
-41%
(114)
-10%
(113)
+1%
(116)
-3%
(78)
+33%
(74)
+6%
(90)
-22%
(56)
+38%
(64)
-15%
196
N/A
184
-6%
168
-9%
150
-11%
(96)
N/A
(86)
+11%
(116)
-36%
(94)
+19%
(42)
+55%
(142)
-238%
(109)
+24%
10
N/A
(85)
N/A
(1)
+99%
(7)
-1 228%
(99)
-1 385%
(92)
+6%
(61)
+34%
(70)
-14%
(69)
+2%
(37)
+47%
(15)
+58%
1
N/A
6
+1 175%
118
+1 742%
105
-11%
97
-8%
56
-42%
(109)
N/A
(129)
-19%
(186)
-44%
(156)
+16%
(91)
+42%
(106)
-17%
(45)
+57%
(111)
-145%
(104)
+6%
(69)
+34%
(455)
-557%
(377)
+17%
(386)
-2%
(394)
-2%
(4)
+99%
(12)
-225%
(19)
-62%
(59)
-212%
(28)
+53%
(4)
+85%
(17)
-299%
(13)
+25%
(79)
-528%
(109)
-38%
(110)
-1%
(81)
+27%
(51)
+37%
(68)
-34%
(55)
+19%
(151)
-174%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
0
0
(4)
(4)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
44
(41)
(15)
(3)
(48)
(40)
(36)
(61)
(59)
(36)
(197)
(231)
(175)
(175)
(12)
185
218
238
257
87
(1)
(92)
(95)
(128)
(84)
(0)
(30)
(31)
(112)
(104)
(77)
(66)
26
37
11
(34)
(11)
(90)
(56)
(42)
(47)
32
71
5
31
(21)
(58)
69
173
380
360
175
(430)
(276)
(227)
48
214
(4)
(68)
(118)
(230)
(144)
(122)
(255)
(186)
(128)
(117)
41
Cash Paid for Dividends
(142)
0
0
(101)
(101)
0
0
(50)
(50)
0
0
(79)
(79)
0
0
(111)
(111)
0
0
(58)
(58)
0
0
(31)
(31)
0
0
(66)
(66)
0
0
(97)
(97)
0
0
(174)
(174)
0
0
0
(218)
0
0
(261)
(261)
0
0
(218)
(218)
0
0
(174)
(174)
0
0
(218)
(218)
0
0
(290)
(290)
0
0
(319)
(319)
0
0
(290)
Other
3
9
7
26
7
7
7
(6)
3
3
3
9
7
4
5
(3)
5
6
7
(1)
(6)
(9)
(8)
(1)
0
0
1
3
3
5
2
(0)
(1)
(2)
(8)
(6)
(5)
(4)
2
0
1
1
(0)
0
(1)
(1)
(2)
(2)
290
(4)
(4)
(5)
(4)
(3)
(2)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(4)
(3)
(3)
(4)
(4)
(3)
Cash from Financing Activities
(94)
N/A
(174)
-84%
(150)
+14%
(78)
+48%
(142)
-82%
(134)
+6%
(129)
+3%
(117)
+9%
(107)
+9%
(83)
+22%
(248)
-199%
(305)
-23%
(251)
+18%
(254)
-1%
(86)
+66%
71
N/A
111
+56%
133
+19%
153
+15%
28
-82%
(65)
N/A
(160)
-146%
(161)
-1%
(159)
+1%
(114)
+29%
(31)
+73%
(60)
-95%
(94)
-57%
(175)
-87%
(165)
+6%
(142)
+14%
(163)
-15%
(72)
+56%
(62)
+14%
(93)
-51%
(215)
-131%
(191)
+11%
(268)
-40%
(229)
+15%
(259)
-13%
(264)
-2%
(185)
+30%
(147)
+21%
(256)
-74%
(231)
+10%
(284)
-23%
(321)
-13%
(151)
+53%
245
N/A
159
-35%
138
-13%
(4)
N/A
(608)
-15 378%
(453)
+25%
(404)
+11%
(172)
+57%
(8)
+96%
(226)
-2 912%
(291)
-29%
(413)
-42%
(525)
-27%
(439)
+16%
(416)
+5%
(577)
-39%
(507)
+12%
(450)
+11%
(439)
+3%
(251)
+43%
Change in Cash
Effect of Foreign Exchange Rates
19
39
27
(3)
(6)
(12)
1
4
(22)
(18)
(26)
0
23
6
15
(17)
(11)
11
16
19
20
11
(4)
12
15
10
9
21
(6)
(4)
(7)
(46)
(44)
(71)
(52)
(26)
(10)
30
19
(8)
(3)
(2)
(0)
(3)
(26)
(44)
(59)
(29)
4
(5)
1
(11)
(32)
2
0
15
21
3
(3)
8
(13)
1
23
19
22
37
(49)
(37)
Net Change in Cash
94
N/A
40
-57%
40
-1%
49
+23%
(25)
N/A
30
N/A
89
+199%
63
-30%
34
-46%
12
-64%
(55)
N/A
(118)
-116%
9
N/A
(1)
N/A
(10)
-880%
67
N/A
(9)
N/A
21
N/A
179
+759%
74
-59%
5
-93%
21
+324%
(143)
N/A
(77)
+46%
(36)
+53%
(7)
+82%
(52)
-691%
(18)
+65%
(69)
-283%
(67)
+3%
38
N/A
1
-98%
167
+18 422%
127
-24%
316
+149%
153
-52%
245
+60%
25
-90%
(86)
N/A
(91)
-7%
(153)
-68%
120
N/A
54
-56%
56
+4%
(68)
N/A
(118)
-72%
(82)
+31%
130
N/A
278
+113%
247
-11%
248
+1%
(14)
N/A
(206)
-1 379%
(153)
+26%
(229)
-50%
(70)
+69%
145
N/A
(34)
N/A
(25)
+26%
32
N/A
(68)
N/A
27
N/A
162
+498%
8
-95%
(36)
N/A
147
N/A
23
-84%
(65)
N/A
Free Cash Flow
Free Cash Flow
169
N/A
172
+2%
161
-6%
128
-21%
120
-6%
176
+46%
224
+27%
185
-17%
176
-5%
134
-24%
(34)
N/A
(56)
-65%
279
N/A
17
-94%
73
+331%
3
-96%
(134)
N/A
(161)
-20%
(76)
+53%
37
N/A
66
+79%
67
+3%
(18)
N/A
(51)
-190%
(59)
-15%
(10)
+83%
11
N/A
59
+432%
106
+81%
98
-7%
157
+60%
162
+3%
248
+53%
220
-12%
311
+42%
261
-16%
319
+22%
165
-48%
166
+1%
235
+42%
196
-17%
373
+91%
217
-42%
338
+56%
188
-44%
276
+46%
360
+30%
346
-4%
451
+31%
436
-3%
466
+7%
363
-22%
401
+11%
272
-32%
152
-44%
104
-32%
104
+0%
139
+33%
232
+67%
389
+68%
489
+26%
515
+5%
600
+17%
587
-2%
433
-26%
562
+30%
505
-10%
267
-47%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 321,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett