Lien Chang Electronic Enterprise Co Ltd
TWSE:2431
Cash Flow Statement
Cash Flow Statement
Lien Chang Electronic Enterprise Co 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 |
(78)
|
(25)
|
41
|
109
|
191
|
191
|
210
|
190
|
85
|
69
|
(12)
|
(51)
|
(43)
|
(97)
|
(133)
|
(132)
|
(124)
|
(93)
|
(34)
|
10
|
69
|
93
|
121
|
168
|
147
|
164
|
127
|
65
|
40
|
15
|
35
|
40
|
105
|
101
|
86
|
60
|
(43)
|
(114)
|
(148)
|
(144)
|
(170)
|
(136)
|
(104)
|
(64)
|
30
|
77
|
66
|
55
|
47
|
274
|
255
|
204
|
158
|
(100)
|
(65)
|
(34)
|
73
|
65
|
45
|
14
|
(82)
|
(83)
|
(88)
|
(88)
|
(70)
|
(61)
|
(67)
|
(73)
|
|
| Depreciation & Amortization |
41
|
13
|
15
|
17
|
6
|
44
|
46
|
46
|
50
|
51
|
51
|
55
|
58
|
64
|
69
|
73
|
76
|
73
|
75
|
75
|
76
|
71
|
64
|
59
|
58
|
59
|
61
|
61
|
61
|
60
|
59
|
57
|
54
|
50
|
45
|
41
|
39
|
38
|
39
|
39
|
38
|
39
|
41
|
43
|
45
|
44
|
43
|
43
|
42
|
41
|
40
|
39
|
38
|
38
|
37
|
41
|
45
|
48
|
51
|
49
|
48
|
48
|
48
|
47
|
46
|
43
|
39
|
36
|
|
| Change in Deffered Taxes |
(7)
|
(3)
|
1
|
(5)
|
(9)
|
(6)
|
(2)
|
5
|
2
|
(2)
|
(16)
|
(22)
|
24
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
26
|
70
|
78
|
92
|
(78)
|
36
|
21
|
6
|
25
|
(18)
|
(25)
|
(28)
|
(40)
|
(3)
|
17
|
9
|
29
|
32
|
11
|
(49)
|
(93)
|
(92)
|
(82)
|
(14)
|
19
|
24
|
25
|
22
|
26
|
22
|
7
|
21
|
8
|
3
|
2
|
(28)
|
(49)
|
(36)
|
(48)
|
(28)
|
(5)
|
(30)
|
2
|
14
|
(23)
|
0
|
(6)
|
(34)
|
(33)
|
(304)
|
(304)
|
(301)
|
(254)
|
2
|
11
|
23
|
(89)
|
(81)
|
(89)
|
(90)
|
(8)
|
(18)
|
(36)
|
(44)
|
(47)
|
(44)
|
(35)
|
(30)
|
|
| Cash Taxes Paid |
8
|
8
|
9
|
37
|
8
|
45
|
47
|
20
|
11
|
7
|
7
|
6
|
6
|
5
|
2
|
1
|
2
|
3
|
3
|
3
|
1
|
0
|
3
|
5
|
3
|
5
|
4
|
7
|
9
|
7
|
7
|
5
|
3
|
3
|
6
|
7
|
9
|
11
|
2
|
(2)
|
(2)
|
14
|
19
|
20
|
24
|
10
|
10
|
9
|
5
|
(0)
|
0
|
11
|
11
|
11
|
13
|
2
|
19
|
43
|
47
|
100
|
85
|
71
|
58
|
5
|
4
|
(6)
|
2
|
2
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
6
|
4
|
2
|
(0)
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
211
|
186
|
278
|
(100)
|
(52)
|
(153)
|
(319)
|
(20)
|
(67)
|
52
|
147
|
227
|
373
|
273
|
264
|
97
|
81
|
10
|
(21)
|
130
|
139
|
61
|
(40)
|
(393)
|
(379)
|
(139)
|
(107)
|
379
|
491
|
419
|
468
|
226
|
75
|
17
|
(150)
|
76
|
(21)
|
(33)
|
106
|
(131)
|
(115)
|
(71)
|
(211)
|
(193)
|
(101)
|
(11)
|
189
|
262
|
195
|
73
|
50
|
40
|
(25)
|
65
|
40
|
55
|
(3)
|
(53)
|
(3)
|
(80)
|
(19)
|
42
|
71
|
144
|
109
|
86
|
73
|
55
|
|
| Cash from Operating Activities |
194
N/A
|
242
+25%
|
413
+71%
|
113
-73%
|
59
-47%
|
111
+88%
|
(44)
N/A
|
228
N/A
|
95
-58%
|
152
+60%
|
145
-4%
|
180
+24%
|
372
+106%
|
264
-29%
|
251
-5%
|
81
-68%
|
56
-31%
|
22
-60%
|
31
+38%
|
166
+444%
|
191
+15%
|
132
-31%
|
64
-52%
|
(180)
N/A
|
(156)
+13%
|
107
N/A
|
106
-1%
|
526
+398%
|
618
+18%
|
516
-17%
|
568
+10%
|
344
-40%
|
243
-29%
|
170
-30%
|
(17)
N/A
|
150
N/A
|
(74)
N/A
|
(144)
-95%
|
(51)
+65%
|
(265)
-421%
|
(252)
+5%
|
(197)
+22%
|
(272)
-38%
|
(200)
+26%
|
(50)
+75%
|
111
N/A
|
292
+164%
|
326
+11%
|
251
-23%
|
84
-66%
|
40
-52%
|
(19)
N/A
|
(83)
-340%
|
5
N/A
|
22
+376%
|
85
+280%
|
26
-69%
|
(21)
N/A
|
3
N/A
|
(107)
N/A
|
(61)
+42%
|
(10)
+83%
|
(5)
+54%
|
58
N/A
|
38
-34%
|
24
-38%
|
10
-57%
|
(12)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(221)
|
(78)
|
(79)
|
(4)
|
(3)
|
(69)
|
(63)
|
(76)
|
(113)
|
(260)
|
(348)
|
(335)
|
(309)
|
(148)
|
(69)
|
(39)
|
(38)
|
(28)
|
(17)
|
(22)
|
(31)
|
(30)
|
(85)
|
(88)
|
(104)
|
(135)
|
(84)
|
(78)
|
(52)
|
(23)
|
(19)
|
(15)
|
(18)
|
(17)
|
(15)
|
(11)
|
(13)
|
(12)
|
(10)
|
(20)
|
(21)
|
(21)
|
(23)
|
(15)
|
(13)
|
(10)
|
(11)
|
(10)
|
(6)
|
(7)
|
(5)
|
(11)
|
(12)
|
(13)
|
(19)
|
(27)
|
(31)
|
(34)
|
(27)
|
(13)
|
(9)
|
(5)
|
(3)
|
(19)
|
(24)
|
(23)
|
(24)
|
(7)
|
|
| Other Items |
51
|
34
|
62
|
59
|
6
|
33
|
61
|
68
|
49
|
122
|
49
|
38
|
46
|
(27)
|
13
|
14
|
11
|
10
|
11
|
21
|
17
|
13
|
6
|
(8)
|
(2)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(7)
|
(7)
|
(189)
|
(98)
|
(3)
|
(4)
|
157
|
96
|
6
|
7
|
23
|
(6)
|
(3)
|
(4)
|
(1)
|
(0)
|
(1)
|
259
|
429
|
399
|
371
|
84
|
(13)
|
25
|
54
|
67
|
(39)
|
(105)
|
(94)
|
(79)
|
(201)
|
(134)
|
29
|
(36)
|
150
|
(188)
|
|
| Cash from Investing Activities |
(170)
N/A
|
(45)
+74%
|
(17)
+63%
|
56
N/A
|
3
-95%
|
(36)
N/A
|
(2)
+94%
|
(9)
-324%
|
(64)
-619%
|
(139)
-117%
|
(299)
-116%
|
(297)
+1%
|
(262)
+12%
|
(175)
+33%
|
(56)
+68%
|
(26)
+54%
|
(28)
-8%
|
(18)
+36%
|
(6)
+67%
|
(2)
+75%
|
(15)
-873%
|
(17)
-19%
|
(79)
-356%
|
(96)
-21%
|
(106)
-10%
|
(136)
-29%
|
(84)
+39%
|
(79)
+5%
|
(53)
+33%
|
(24)
+55%
|
(19)
+19%
|
(17)
+14%
|
(25)
-49%
|
(25)
+0%
|
(204)
-725%
|
(109)
+46%
|
(16)
+85%
|
(15)
+5%
|
147
N/A
|
76
-48%
|
(15)
N/A
|
(14)
+7%
|
(0)
+99%
|
(21)
-10 829%
|
(17)
+20%
|
(14)
+17%
|
(12)
+13%
|
(10)
+14%
|
(7)
+33%
|
252
N/A
|
424
+68%
|
388
-9%
|
358
-8%
|
71
-80%
|
(33)
N/A
|
(2)
+94%
|
23
N/A
|
33
+43%
|
(66)
N/A
|
(118)
-78%
|
(103)
+13%
|
(84)
+18%
|
(204)
-144%
|
(152)
+26%
|
5
N/A
|
(60)
N/A
|
126
N/A
|
(196)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
95
|
81
|
0
|
106
|
(95)
|
(5)
|
58
|
(28)
|
255
|
189
|
287
|
176
|
(141)
|
(64)
|
(91)
|
(42)
|
141
|
92
|
(164)
|
(293)
|
(293)
|
0
|
(91)
|
181
|
0
|
0
|
77
|
(181)
|
(93)
|
0
|
(77)
|
40
|
0
|
60
|
457
|
0
|
0
|
(20)
|
(417)
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(15)
|
(26)
|
(26)
|
(27)
|
(29)
|
(28)
|
(28)
|
(37)
|
(27)
|
(16)
|
(23)
|
(13)
|
(19)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
(85)
|
(85)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
59
N/A
|
45
-24%
|
(36)
N/A
|
70
N/A
|
(95)
N/A
|
(4)
+95%
|
58
N/A
|
(57)
N/A
|
226
N/A
|
159
-29%
|
257
+62%
|
156
-40%
|
(162)
N/A
|
(85)
+47%
|
(112)
-31%
|
(42)
+62%
|
141
N/A
|
92
-35%
|
(164)
N/A
|
(293)
-79%
|
(293)
+0%
|
0
N/A
|
(91)
N/A
|
181
N/A
|
93
-48%
|
0
N/A
|
77
N/A
|
(201)
N/A
|
(113)
+44%
|
(20)
+82%
|
(97)
-388%
|
10
N/A
|
(30)
N/A
|
(10)
+67%
|
387
N/A
|
(126)
N/A
|
(85)
+32%
|
(105)
-23%
|
(502)
-378%
|
0
N/A
|
(0)
N/A
|
(2)
-2 173%
|
(4)
-62%
|
(6)
-52%
|
(8)
-42%
|
(8)
0%
|
(9)
-7%
|
(9)
0%
|
(8)
+7%
|
(8)
+1%
|
(8)
0%
|
(8)
+1%
|
(36)
-353%
|
(36)
0%
|
(34)
+5%
|
(92)
-173%
|
(76)
+18%
|
(76)
0%
|
(77)
-2%
|
(40)
+49%
|
(39)
+1%
|
(39)
+0%
|
(49)
-25%
|
(27)
+44%
|
(16)
+40%
|
(23)
-39%
|
(13)
+44%
|
(19)
-48%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
58
|
74
|
49
|
(8)
|
0
|
(40)
|
(14)
|
(23)
|
(38)
|
(34)
|
(55)
|
11
|
44
|
29
|
38
|
(23)
|
(14)
|
5
|
6
|
16
|
2
|
(2)
|
(7)
|
6
|
11
|
9
|
8
|
14
|
(7)
|
(5)
|
(8)
|
(36)
|
(33)
|
(52)
|
(34)
|
(19)
|
(10)
|
20
|
7
|
(14)
|
(10)
|
(4)
|
(10)
|
(8)
|
(26)
|
(44)
|
(49)
|
(17)
|
9
|
9
|
20
|
4
|
1
|
34
|
22
|
33
|
10
|
(15)
|
(23)
|
3
|
(11)
|
6
|
27
|
(9)
|
22
|
8
|
(47)
|
(23)
|
|
| Net Change in Cash |
141
N/A
|
316
+125%
|
409
+30%
|
230
-44%
|
(32)
N/A
|
31
N/A
|
(2)
N/A
|
139
N/A
|
219
+57%
|
139
-37%
|
49
-65%
|
50
+3%
|
(8)
N/A
|
34
N/A
|
121
+261%
|
(10)
N/A
|
157
N/A
|
101
-35%
|
(133)
N/A
|
(112)
+16%
|
(115)
-2%
|
(180)
-57%
|
(112)
+38%
|
(89)
+21%
|
(158)
-78%
|
(21)
+87%
|
107
N/A
|
260
+142%
|
445
+71%
|
467
+5%
|
444
-5%
|
301
-32%
|
155
-48%
|
83
-46%
|
133
+60%
|
(104)
N/A
|
(185)
-78%
|
(244)
-32%
|
(399)
-63%
|
(203)
+49%
|
(277)
-36%
|
(218)
+21%
|
(285)
-31%
|
(235)
+18%
|
(100)
+57%
|
44
N/A
|
223
+401%
|
290
+30%
|
245
-16%
|
337
+38%
|
477
+41%
|
365
-24%
|
240
-34%
|
74
-69%
|
(22)
N/A
|
24
N/A
|
(16)
N/A
|
(79)
-398%
|
(163)
-107%
|
(261)
-60%
|
(214)
+18%
|
(127)
+41%
|
(231)
-82%
|
(130)
+44%
|
48
N/A
|
(51)
N/A
|
77
N/A
|
(250)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(27)
N/A
|
164
N/A
|
334
+104%
|
109
-67%
|
56
-48%
|
42
-26%
|
(108)
N/A
|
152
N/A
|
(18)
N/A
|
(109)
-495%
|
(203)
-86%
|
(155)
+24%
|
64
N/A
|
116
+82%
|
182
+56%
|
42
-77%
|
18
-57%
|
(6)
N/A
|
14
N/A
|
144
+967%
|
160
+11%
|
102
-36%
|
(21)
N/A
|
(267)
-1 198%
|
(260)
+3%
|
(28)
+89%
|
22
N/A
|
448
+1 972%
|
567
+27%
|
493
-13%
|
549
+11%
|
329
-40%
|
225
-32%
|
153
-32%
|
(32)
N/A
|
138
N/A
|
(87)
N/A
|
(156)
-80%
|
(61)
+61%
|
(285)
-368%
|
(273)
+4%
|
(218)
+20%
|
(295)
-35%
|
(216)
+27%
|
(63)
+71%
|
101
N/A
|
281
+178%
|
316
+12%
|
245
-23%
|
77
-68%
|
36
-54%
|
(30)
N/A
|
(96)
-215%
|
(8)
+91%
|
3
N/A
|
58
+1 878%
|
(5)
N/A
|
(56)
-1 067%
|
(24)
+57%
|
(119)
-403%
|
(70)
+41%
|
(15)
+79%
|
(8)
+45%
|
39
N/A
|
14
-63%
|
0
-98%
|
(14)
N/A
|
(19)
-38%
|
|