Syscom Computer Engineering Co
TWSE:2453
Cash Flow Statement
Cash Flow Statement
Syscom Computer Engineering Co
| 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 |
23
|
29
|
32
|
31
|
40
|
69
|
112
|
81
|
60
|
54
|
54
|
52
|
65
|
83
|
100
|
105
|
82
|
92
|
104
|
107
|
113
|
110
|
120
|
117
|
116
|
115
|
64
|
73
|
81
|
74
|
84
|
62
|
69
|
93
|
78
|
102
|
111
|
99
|
107
|
98
|
81
|
103
|
114
|
129
|
151
|
149
|
165
|
173
|
213
|
235
|
240
|
261
|
272
|
302
|
284
|
289
|
305
|
325
|
337
|
344
|
330
|
334
|
361
|
357
|
370
|
372
|
375
|
380
|
|
| Depreciation & Amortization |
61
|
63
|
66
|
68
|
69
|
70
|
70
|
71
|
72
|
73
|
75
|
76
|
78
|
78
|
80
|
80
|
81
|
81
|
80
|
80
|
85
|
85
|
85
|
84
|
79
|
81
|
83
|
84
|
85
|
84
|
82
|
81
|
83
|
85
|
88
|
91
|
91
|
91
|
90
|
91
|
93
|
106
|
119
|
131
|
144
|
142
|
139
|
136
|
132
|
125
|
120
|
115
|
110
|
110
|
110
|
111
|
112
|
113
|
113
|
112
|
111
|
111
|
113
|
114
|
116
|
116
|
118
|
120
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(2)
|
(2)
|
19
|
19
|
19
|
29
|
14
|
14
|
16
|
7
|
6
|
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 |
(1)
|
4
|
12
|
23
|
23
|
19
|
15
|
16
|
(12)
|
(12)
|
(14)
|
(21)
|
1
|
8
|
11
|
7
|
15
|
(14)
|
8
|
19
|
43
|
62
|
33
|
35
|
12
|
13
|
15
|
19
|
18
|
17
|
17
|
(1)
|
1
|
(2)
|
(3)
|
4
|
(5)
|
(8)
|
2
|
1
|
7
|
11
|
4
|
14
|
9
|
10
|
(10)
|
(27)
|
(18)
|
(20)
|
(6)
|
2
|
(7)
|
(9)
|
7
|
14
|
14
|
15
|
10
|
4
|
14
|
12
|
9
|
8
|
5
|
5
|
2
|
2
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
0
|
0
|
0
|
4
|
3
|
4
|
4
|
5
|
5
|
4
|
10
|
7
|
12
|
16
|
14
|
19
|
17
|
5
|
2
|
15
|
25
|
30
|
29
|
16
|
15
|
19
|
18
|
19
|
18
|
17
|
17
|
11
|
5
|
9
|
10
|
18
|
23
|
18
|
15
|
16
|
19
|
19
|
23
|
25
|
28
|
27
|
28
|
38
|
44
|
44
|
47
|
51
|
58
|
58
|
55
|
58
|
65
|
65
|
66
|
55
|
56
|
57
|
56
|
60
|
66
|
|
| Cash Interest Paid |
4
|
4
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
5
|
7
|
7
|
7
|
5
|
2
|
4
|
3
|
5
|
5
|
4
|
5
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
5
|
6
|
6
|
7
|
8
|
8
|
7
|
7
|
8
|
10
|
13
|
15
|
15
|
14
|
11
|
10
|
8
|
7
|
5
|
5
|
5
|
5
|
6
|
7
|
10
|
12
|
13
|
17
|
17
|
17
|
18
|
18
|
17
|
17
|
17
|
|
| Change in Working Capital |
(123)
|
(61)
|
140
|
4
|
(126)
|
(69)
|
(406)
|
(58)
|
202
|
(118)
|
166
|
(347)
|
(298)
|
(236)
|
(532)
|
212
|
(29)
|
305
|
208
|
(19)
|
158
|
139
|
146
|
26
|
(20)
|
(252)
|
120
|
(87)
|
183
|
203
|
(98)
|
47
|
(279)
|
(399)
|
(248)
|
(616)
|
(64)
|
(195)
|
(139)
|
279
|
100
|
52
|
(308)
|
(914)
|
(392)
|
(306)
|
(8)
|
526
|
227
|
191
|
26
|
(115)
|
(183)
|
293
|
368
|
248
|
(219)
|
(445)
|
(455)
|
45
|
199
|
(80)
|
32
|
(416)
|
(234)
|
(317)
|
(235)
|
(570)
|
|
| Cash from Operating Activities |
(42)
N/A
|
35
N/A
|
248
+615%
|
124
-50%
|
26
-79%
|
107
+318%
|
(192)
N/A
|
140
N/A
|
336
+141%
|
12
-96%
|
297
+2 336%
|
(233)
N/A
|
(149)
+36%
|
(62)
+59%
|
(338)
-448%
|
406
N/A
|
156
-62%
|
465
+199%
|
399
-14%
|
187
-53%
|
399
+113%
|
396
-1%
|
384
-3%
|
261
-32%
|
187
-29%
|
(44)
N/A
|
282
N/A
|
89
-68%
|
368
+312%
|
378
+3%
|
85
-78%
|
190
+123%
|
(126)
N/A
|
(222)
-76%
|
(85)
+62%
|
(419)
-394%
|
133
N/A
|
(13)
N/A
|
61
N/A
|
469
+666%
|
281
-40%
|
272
-3%
|
(71)
N/A
|
(641)
-806%
|
(89)
+86%
|
(5)
+95%
|
286
N/A
|
808
+182%
|
554
-31%
|
531
-4%
|
379
-29%
|
262
-31%
|
192
-27%
|
697
+263%
|
769
+10%
|
662
-14%
|
212
-68%
|
8
-96%
|
5
-39%
|
504
+10 215%
|
654
+30%
|
378
-42%
|
515
+36%
|
64
-88%
|
257
+303%
|
176
-31%
|
260
+48%
|
(69)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(63)
|
(64)
|
(52)
|
(44)
|
(53)
|
(36)
|
(42)
|
(42)
|
(29)
|
(31)
|
(46)
|
(46)
|
(48)
|
(51)
|
(40)
|
(49)
|
(114)
|
(87)
|
(102)
|
(97)
|
(143)
|
(139)
|
(122)
|
(118)
|
(63)
|
(73)
|
(72)
|
(84)
|
(79)
|
(68)
|
(69)
|
(52)
|
(116)
|
(115)
|
(123)
|
(132)
|
(58)
|
(46)
|
(39)
|
(38)
|
(41)
|
(45)
|
(46)
|
(39)
|
(33)
|
(35)
|
(33)
|
(40)
|
(43)
|
(41)
|
(39)
|
(33)
|
(40)
|
(39)
|
(38)
|
(50)
|
(49)
|
(55)
|
(66)
|
(54)
|
(60)
|
(70)
|
(67)
|
(74)
|
(69)
|
(62)
|
(60)
|
(61)
|
|
| Other Items |
(34)
|
(31)
|
(87)
|
(6)
|
(67)
|
(65)
|
40
|
(65)
|
8
|
28
|
23
|
198
|
116
|
43
|
75
|
(123)
|
70
|
(226)
|
(105)
|
(197)
|
(139)
|
(140)
|
(148)
|
(20)
|
(54)
|
118
|
29
|
189
|
(207)
|
(206)
|
(18)
|
(12)
|
263
|
435
|
141
|
(51)
|
(282)
|
(99)
|
(100)
|
(11)
|
200
|
(54)
|
(20)
|
(37)
|
(96)
|
(11)
|
5
|
130
|
(161)
|
(203)
|
27
|
(16)
|
110
|
(355)
|
(198)
|
(81)
|
163
|
679
|
206
|
(12)
|
(48)
|
(82)
|
(100)
|
(85)
|
(42)
|
(34)
|
19
|
71
|
|
| Cash from Investing Activities |
(97)
N/A
|
(95)
+2%
|
(139)
-46%
|
(50)
+64%
|
(121)
-143%
|
(101)
+17%
|
(3)
+97%
|
(107)
-3 718%
|
(21)
+81%
|
(2)
+88%
|
(23)
-858%
|
152
N/A
|
68
-55%
|
(8)
N/A
|
35
N/A
|
(171)
N/A
|
(44)
+74%
|
(313)
-609%
|
(207)
+34%
|
(294)
-42%
|
(282)
+4%
|
(279)
+1%
|
(269)
+3%
|
(138)
+49%
|
(117)
+15%
|
46
N/A
|
(44)
N/A
|
105
N/A
|
(286)
N/A
|
(275)
+4%
|
(87)
+68%
|
(64)
+27%
|
148
N/A
|
320
+117%
|
18
-95%
|
(182)
N/A
|
(340)
-86%
|
(145)
+57%
|
(139)
+4%
|
(49)
+65%
|
159
N/A
|
(99)
N/A
|
(66)
+33%
|
(77)
-16%
|
(129)
-69%
|
(46)
+64%
|
(28)
+39%
|
90
N/A
|
(204)
N/A
|
(245)
-20%
|
(12)
+95%
|
(49)
-299%
|
70
N/A
|
(395)
N/A
|
(236)
+40%
|
(130)
+45%
|
114
N/A
|
624
+447%
|
140
-78%
|
(66)
N/A
|
(108)
-65%
|
(152)
-41%
|
(167)
-10%
|
(159)
+5%
|
(111)
+30%
|
(96)
+14%
|
(41)
+57%
|
10
N/A
|
|
| 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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
78
|
37
|
(108)
|
(59)
|
165
|
(36)
|
143
|
(18)
|
(304)
|
7
|
(149)
|
120
|
117
|
56
|
251
|
(161)
|
66
|
(57)
|
(96)
|
126
|
(127)
|
(13)
|
(53)
|
(2)
|
79
|
59
|
5
|
(37)
|
(12)
|
19
|
11
|
(30)
|
52
|
(5)
|
84
|
487
|
168
|
157
|
81
|
(265)
|
(207)
|
(123)
|
251
|
663
|
280
|
52
|
(105)
|
(456)
|
(413)
|
(219)
|
(417)
|
(274)
|
(21)
|
3
|
(36)
|
(266)
|
(18)
|
(17)
|
(49)
|
77
|
(38)
|
(66)
|
(60)
|
238
|
(75)
|
(58)
|
90
|
225
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
(60)
|
(60)
|
0
|
0
|
(60)
|
(60)
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
(100)
|
(100)
|
0
|
0
|
(150)
|
(150)
|
0
|
0
|
(190)
|
(190)
|
0
|
0
|
(220)
|
(220)
|
0
|
0
|
(240)
|
(240)
|
0
|
0
|
(260)
|
|
| Other |
2
|
2
|
0
|
(1)
|
(0)
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
0
|
2
|
0
|
0
|
0
|
11
|
15
|
18
|
14
|
(4)
|
(10)
|
(12)
|
(9)
|
(3)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
2
|
4
|
7
|
5
|
5
|
2
|
1
|
0
|
1
|
3
|
0
|
3
|
5
|
3
|
0
|
(2)
|
(5)
|
(2)
|
(1)
|
0
|
1
|
(0)
|
3
|
4
|
5
|
4
|
2
|
(3)
|
0
|
(3)
|
4
|
8
|
6
|
9
|
0
|
(1)
|
(3)
|
|
| Cash from Financing Activities |
80
N/A
|
38
-52%
|
(108)
N/A
|
(61)
+44%
|
165
N/A
|
(34)
N/A
|
144
N/A
|
(52)
N/A
|
(340)
-554%
|
(29)
+92%
|
(184)
-546%
|
120
N/A
|
118
-2%
|
56
-53%
|
251
+352%
|
(211)
N/A
|
27
N/A
|
(92)
N/A
|
(128)
-40%
|
90
N/A
|
(178)
N/A
|
(69)
+61%
|
(113)
-63%
|
(69)
+39%
|
16
N/A
|
(3)
N/A
|
(58)
-2 204%
|
(99)
-72%
|
(73)
+26%
|
(41)
+43%
|
(48)
-15%
|
(78)
-63%
|
6
N/A
|
(48)
N/A
|
40
N/A
|
441
+1 011%
|
120
-73%
|
108
-9%
|
31
-71%
|
(334)
N/A
|
(274)
+18%
|
(193)
+29%
|
184
N/A
|
618
+235%
|
233
-62%
|
3
-99%
|
(157)
N/A
|
(561)
-257%
|
(515)
+8%
|
(320)
+38%
|
(517)
-62%
|
(423)
+18%
|
(171)
+60%
|
(144)
+16%
|
(182)
-27%
|
(451)
-148%
|
(204)
+55%
|
(206)
-1%
|
(241)
-17%
|
(143)
+41%
|
(261)
-83%
|
(282)
-8%
|
(273)
+3%
|
4
N/A
|
(305)
N/A
|
(297)
+3%
|
(150)
+49%
|
(37)
+75%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4
|
14
|
(0)
|
(15)
|
(5)
|
(10)
|
(4)
|
(4)
|
(13)
|
(11)
|
(15)
|
2
|
12
|
7
|
10
|
(7)
|
(12)
|
17
|
(2)
|
3
|
4
|
(14)
|
3
|
2
|
11
|
7
|
6
|
9
|
(2)
|
(2)
|
1
|
(9)
|
(6)
|
(16)
|
(14)
|
(7)
|
(10)
|
1
|
1
|
1
|
2
|
6
|
3
|
1
|
(7)
|
(10)
|
(13)
|
(10)
|
(0)
|
(0)
|
2
|
0
|
(2)
|
2
|
7
|
14
|
10
|
6
|
3
|
4
|
(1)
|
7
|
7
|
(3)
|
9
|
4
|
(14)
|
(7)
|
|
| Net Change in Cash |
(54)
N/A
|
(8)
+86%
|
1
N/A
|
(1)
N/A
|
65
N/A
|
(38)
N/A
|
(54)
-43%
|
(24)
+56%
|
(38)
-58%
|
(30)
+22%
|
75
N/A
|
41
-46%
|
49
+21%
|
(7)
N/A
|
(42)
-525%
|
17
N/A
|
127
+638%
|
76
-40%
|
63
-18%
|
(13)
N/A
|
(57)
-333%
|
35
N/A
|
5
-86%
|
57
+1 040%
|
96
+68%
|
7
-93%
|
187
+2 643%
|
104
-44%
|
7
-93%
|
60
+788%
|
(49)
N/A
|
39
N/A
|
21
-46%
|
34
+59%
|
(41)
N/A
|
(167)
-305%
|
(97)
+42%
|
(49)
+49%
|
(46)
+8%
|
86
N/A
|
169
+97%
|
(14)
N/A
|
50
N/A
|
(98)
N/A
|
8
N/A
|
(58)
N/A
|
88
N/A
|
327
+270%
|
(165)
N/A
|
(33)
+80%
|
(148)
-349%
|
(210)
-42%
|
88
N/A
|
160
+81%
|
358
+124%
|
94
-74%
|
133
+41%
|
433
+226%
|
(94)
N/A
|
299
N/A
|
284
-5%
|
(50)
N/A
|
82
N/A
|
(94)
N/A
|
(151)
-61%
|
(213)
-41%
|
55
N/A
|
(104)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(105)
N/A
|
(30)
+72%
|
196
N/A
|
80
-59%
|
(28)
N/A
|
71
N/A
|
(234)
N/A
|
97
N/A
|
307
+216%
|
(19)
N/A
|
251
N/A
|
(279)
N/A
|
(197)
+30%
|
(113)
+43%
|
(378)
-236%
|
358
N/A
|
42
-88%
|
378
+808%
|
298
-21%
|
90
-70%
|
256
+184%
|
257
+0%
|
263
+2%
|
143
-46%
|
123
-14%
|
(116)
N/A
|
210
N/A
|
6
-97%
|
289
+5 062%
|
310
+7%
|
16
-95%
|
138
+747%
|
(242)
N/A
|
(337)
-39%
|
(208)
+38%
|
(551)
-164%
|
76
N/A
|
(59)
N/A
|
22
N/A
|
431
+1 858%
|
240
-44%
|
227
-5%
|
(117)
N/A
|
(680)
-481%
|
(122)
+82%
|
(40)
+67%
|
253
N/A
|
769
+203%
|
511
-34%
|
490
-4%
|
340
-31%
|
229
-33%
|
152
-34%
|
657
+334%
|
730
+11%
|
612
-16%
|
163
-73%
|
(47)
N/A
|
(61)
-29%
|
450
N/A
|
594
+32%
|
308
-48%
|
448
+45%
|
(10)
N/A
|
188
N/A
|
114
-39%
|
200
+75%
|
(130)
N/A
|
|