E-Lead Electronic Co Ltd
TWSE:2497
Cash Flow Statement
Cash Flow Statement
E-Lead Electronic 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 |
(209)
|
(256)
|
(286)
|
(246)
|
(151)
|
(86)
|
(15)
|
9
|
82
|
136
|
109
|
154
|
169
|
197
|
256
|
264
|
191
|
224
|
252
|
336
|
459
|
598
|
643
|
624
|
653
|
582
|
518
|
474
|
262
|
171
|
138
|
24
|
38
|
(28)
|
(76)
|
(93)
|
(100)
|
(105)
|
(122)
|
(237)
|
(314)
|
(234)
|
(172)
|
(61)
|
32
|
(28)
|
(142)
|
(101)
|
(83)
|
(33)
|
47
|
64
|
164
|
237
|
365
|
498
|
488
|
446
|
359
|
326
|
273
|
287
|
348
|
357
|
469
|
509
|
388
|
411
|
|
| Depreciation & Amortization |
69
|
67
|
67
|
63
|
60
|
58
|
54
|
54
|
54
|
54
|
53
|
54
|
57
|
59
|
63
|
67
|
71
|
73
|
77
|
80
|
86
|
88
|
92
|
96
|
99
|
107
|
111
|
115
|
119
|
120
|
121
|
121
|
119
|
118
|
117
|
117
|
118
|
121
|
124
|
125
|
123
|
120
|
116
|
113
|
114
|
113
|
112
|
113
|
113
|
116
|
120
|
125
|
127
|
132
|
135
|
138
|
143
|
143
|
144
|
142
|
143
|
147
|
148
|
154
|
160
|
163
|
165
|
166
|
|
| Change in Deffered Taxes |
(21)
|
(21)
|
(18)
|
(12)
|
(35)
|
(28)
|
(1)
|
7
|
(2)
|
18
|
6
|
21
|
48
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
61
|
75
|
88
|
91
|
30
|
18
|
17
|
39
|
39
|
50
|
43
|
40
|
79
|
71
|
75
|
68
|
149
|
12
|
14
|
5
|
(0)
|
(3)
|
(13)
|
(16)
|
(8)
|
(3)
|
(4)
|
5
|
(5)
|
(9)
|
(16)
|
(16)
|
(9)
|
(10)
|
(2)
|
2
|
1
|
12
|
14
|
52
|
119
|
115
|
97
|
88
|
(3)
|
(2)
|
9
|
(21)
|
20
|
(4)
|
(8)
|
(3)
|
(38)
|
(22)
|
(80)
|
(70)
|
(37)
|
(42)
|
28
|
16
|
34
|
58
|
66
|
59
|
32
|
25
|
6
|
7
|
|
| Cash Taxes Paid |
3
|
1
|
3
|
(5)
|
0
|
1
|
2
|
4
|
6
|
19
|
16
|
18
|
19
|
9
|
33
|
32
|
27
|
25
|
12
|
17
|
31
|
38
|
48
|
64
|
58
|
51
|
112
|
151
|
151
|
152
|
81
|
30
|
31
|
31
|
32
|
20
|
18
|
16
|
6
|
21
|
20
|
20
|
31
|
26
|
27
|
27
|
15
|
26
|
25
|
25
|
32
|
20
|
21
|
23
|
34
|
48
|
60
|
61
|
46
|
38
|
38
|
36
|
46
|
78
|
70
|
71
|
164
|
167
|
|
| Cash Interest Paid |
12
|
13
|
11
|
10
|
8
|
6
|
6
|
6
|
15
|
15
|
14
|
14
|
3
|
4
|
4
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
5
|
7
|
9
|
10
|
10
|
10
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
13
|
14
|
15
|
16
|
15
|
14
|
14
|
14
|
14
|
15
|
14
|
15
|
16
|
20
|
23
|
26
|
28
|
30
|
31
|
31
|
32
|
29
|
30
|
30
|
30
|
31
|
29
|
|
| Change in Working Capital |
147
|
165
|
97
|
(22)
|
(30)
|
(105)
|
(69)
|
(39)
|
(8)
|
(14)
|
(120)
|
(293)
|
(515)
|
(270)
|
(159)
|
43
|
87
|
(83)
|
(41)
|
(91)
|
(49)
|
(35)
|
(7)
|
(87)
|
(205)
|
(316)
|
(453)
|
(541)
|
(366)
|
(171)
|
(67)
|
220
|
383
|
257
|
195
|
159
|
105
|
151
|
92
|
20
|
(130)
|
(174)
|
(32)
|
(138)
|
(78)
|
31
|
(13)
|
83
|
100
|
47
|
(64)
|
(232)
|
(326)
|
(644)
|
(571)
|
(691)
|
(857)
|
(508)
|
(412)
|
(248)
|
20
|
(29)
|
(186)
|
(213)
|
(176)
|
(73)
|
(103)
|
297
|
|
| Cash from Operating Activities |
47
N/A
|
30
-36%
|
(52)
N/A
|
(125)
-142%
|
(126)
0%
|
(143)
-14%
|
(15)
+90%
|
71
N/A
|
164
+130%
|
243
+48%
|
91
-63%
|
(24)
N/A
|
(161)
-571%
|
91
N/A
|
261
+187%
|
450
+73%
|
513
+14%
|
225
-56%
|
301
+34%
|
329
+9%
|
496
+51%
|
648
+31%
|
715
+10%
|
618
-14%
|
539
-13%
|
370
-31%
|
173
-53%
|
53
-69%
|
9
-82%
|
111
+1 077%
|
176
+59%
|
348
+98%
|
531
+52%
|
337
-37%
|
235
-30%
|
185
-21%
|
125
-33%
|
178
+43%
|
107
-40%
|
(40)
N/A
|
(203)
-412%
|
(173)
+15%
|
9
N/A
|
1
-86%
|
65
+4 977%
|
113
+75%
|
(34)
N/A
|
75
N/A
|
151
+102%
|
125
-17%
|
96
-24%
|
(46)
N/A
|
(73)
-58%
|
(297)
-307%
|
(150)
+49%
|
(125)
+17%
|
(263)
-111%
|
39
N/A
|
120
+209%
|
237
+98%
|
470
+98%
|
463
-1%
|
376
-19%
|
357
-5%
|
485
+36%
|
624
+29%
|
456
-27%
|
881
+93%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(54)
|
(51)
|
(50)
|
(58)
|
(43)
|
(35)
|
(33)
|
(33)
|
(46)
|
(58)
|
(63)
|
(72)
|
(88)
|
(94)
|
(147)
|
(148)
|
(187)
|
(178)
|
(150)
|
(148)
|
(134)
|
(123)
|
(107)
|
(98)
|
(112)
|
(115)
|
(112)
|
(356)
|
(323)
|
(308)
|
(304)
|
(94)
|
(87)
|
(96)
|
(93)
|
(55)
|
(78)
|
(75)
|
(74)
|
(78)
|
(67)
|
(72)
|
(78)
|
(78)
|
(125)
|
(112)
|
(123)
|
(134)
|
(103)
|
(151)
|
(172)
|
(173)
|
(181)
|
(167)
|
(205)
|
(236)
|
(259)
|
(265)
|
(212)
|
(189)
|
(179)
|
(156)
|
(156)
|
(252)
|
(265)
|
(259)
|
(244)
|
(147)
|
|
| Other Items |
68
|
71
|
(2)
|
(5)
|
(6)
|
(6)
|
(1)
|
(2)
|
(5)
|
(2)
|
(6)
|
(3)
|
(16)
|
(22)
|
(39)
|
(54)
|
(26)
|
(53)
|
(117)
|
(125)
|
(189)
|
(355)
|
(302)
|
(288)
|
(207)
|
(18)
|
21
|
90
|
132
|
219
|
242
|
199
|
156
|
44
|
(167)
|
(206)
|
(209)
|
(210)
|
(15)
|
25
|
31
|
26
|
9
|
(43)
|
(21)
|
(19)
|
(8)
|
23
|
13
|
173
|
192
|
166
|
146
|
125
|
24
|
78
|
115
|
5
|
73
|
51
|
12
|
(31)
|
(95)
|
(78)
|
(39)
|
(22)
|
37
|
16
|
|
| Cash from Investing Activities |
14
N/A
|
21
+45%
|
(52)
N/A
|
(63)
-21%
|
(49)
+22%
|
(41)
+16%
|
(34)
+18%
|
(35)
-4%
|
(51)
-46%
|
(60)
-16%
|
(69)
-16%
|
(75)
-8%
|
(104)
-39%
|
(116)
-11%
|
(186)
-61%
|
(203)
-9%
|
(213)
-5%
|
(231)
-8%
|
(268)
-16%
|
(273)
-2%
|
(323)
-18%
|
(478)
-48%
|
(410)
+14%
|
(387)
+6%
|
(320)
+17%
|
(133)
+59%
|
(91)
+32%
|
(266)
-194%
|
(191)
+28%
|
(90)
+53%
|
(62)
+31%
|
105
N/A
|
69
-34%
|
(51)
N/A
|
(260)
-406%
|
(261)
0%
|
(287)
-10%
|
(286)
+0%
|
(89)
+69%
|
(53)
+41%
|
(36)
+32%
|
(45)
-27%
|
(69)
-53%
|
(121)
-75%
|
(146)
-20%
|
(132)
+10%
|
(131)
+1%
|
(111)
+16%
|
(90)
+18%
|
22
N/A
|
20
-10%
|
(7)
N/A
|
(36)
-382%
|
(42)
-18%
|
(181)
-326%
|
(158)
+13%
|
(144)
+9%
|
(259)
-81%
|
(139)
+46%
|
(138)
+1%
|
(167)
-21%
|
(188)
-12%
|
(251)
-34%
|
(331)
-32%
|
(304)
+8%
|
(281)
+7%
|
(208)
+26%
|
(131)
+37%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
2
|
0
|
2
|
10
|
12
|
12
|
10
|
6
|
5
|
7
|
8
|
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
|
240
|
240
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(177)
|
|
| Net Issuance of Debt |
(5)
|
(114)
|
(121)
|
(26)
|
32
|
100
|
105
|
24
|
(22)
|
32
|
20
|
146
|
232
|
119
|
184
|
45
|
(46)
|
(6)
|
(79)
|
(43)
|
(11)
|
(31)
|
(39)
|
(37)
|
(54)
|
(8)
|
100
|
444
|
435
|
509
|
453
|
143
|
(33)
|
(96)
|
48
|
(54)
|
236
|
259
|
(59)
|
151
|
88
|
77
|
154
|
34
|
63
|
(9)
|
176
|
154
|
(39)
|
(154)
|
(121)
|
(131)
|
(61)
|
308
|
174
|
203
|
280
|
374
|
358
|
107
|
176
|
(230)
|
(348)
|
(1)
|
(217)
|
(96)
|
102
|
(204)
|
|
| Cash Paid for Dividends |
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
(71)
|
0
|
0
|
(238)
|
0
|
0
|
(238)
|
(356)
|
(356)
|
0
|
(356)
|
(178)
|
(178)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
(86)
|
0
|
0
|
(123)
|
(123)
|
0
|
0
|
(246)
|
|
| Other |
(30)
|
(31)
|
(32)
|
(32)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
1
|
2
|
2
|
(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)
|
25
|
51
|
52
|
51
|
21
|
(7)
|
(0)
|
(24)
|
(45)
|
(44)
|
(46)
|
(22)
|
5
|
5
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(42)
N/A
|
(152)
-261%
|
(160)
-5%
|
(66)
+59%
|
40
N/A
|
110
+177%
|
116
+6%
|
34
-71%
|
(16)
N/A
|
37
N/A
|
27
-27%
|
154
+463%
|
236
+53%
|
122
-48%
|
184
+51%
|
45
-75%
|
(44)
N/A
|
(4)
+90%
|
(77)
-1 659%
|
(113)
-45%
|
(82)
+27%
|
(102)
-24%
|
(110)
-8%
|
(275)
-150%
|
(292)
-6%
|
(245)
+16%
|
(138)
+44%
|
88
N/A
|
78
-11%
|
153
+95%
|
97
-37%
|
(36)
N/A
|
(212)
-494%
|
(274)
-30%
|
(131)
+52%
|
(54)
+58%
|
177
N/A
|
200
+13%
|
(118)
N/A
|
92
N/A
|
88
-4%
|
77
-13%
|
154
+100%
|
34
-78%
|
63
+83%
|
(9)
N/A
|
201
N/A
|
204
+2%
|
12
-94%
|
(103)
N/A
|
(100)
+3%
|
(138)
-38%
|
(62)
+55%
|
283
N/A
|
129
-54%
|
399
+210%
|
474
+19%
|
592
+25%
|
603
+2%
|
26
-96%
|
90
+242%
|
(316)
N/A
|
(434)
-37%
|
(124)
+71%
|
(340)
-174%
|
(219)
+36%
|
(22)
+90%
|
(627)
-2 813%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
9
|
14
|
14
|
12
|
(3)
|
(7)
|
(11)
|
(2)
|
10
|
16
|
17
|
20
|
9
|
(3)
|
5
|
(0)
|
(5)
|
(6)
|
(7)
|
(9)
|
17
|
8
|
(2)
|
6
|
24
|
19
|
15
|
19
|
(12)
|
(9)
|
(3)
|
(30)
|
(27)
|
(44)
|
(28)
|
(10)
|
(1)
|
23
|
11
|
6
|
6
|
6
|
15
|
22
|
16
|
(24)
|
(16)
|
(37)
|
(25)
|
(4)
|
(35)
|
(41)
|
(46)
|
(10)
|
(6)
|
14
|
37
|
16
|
5
|
17
|
(8)
|
(11)
|
26
|
88
|
70
|
94
|
5
|
(51)
|
|
| Net Change in Cash |
29
N/A
|
(87)
N/A
|
(250)
-186%
|
(243)
+3%
|
(138)
+43%
|
(81)
+41%
|
57
N/A
|
68
+19%
|
107
+56%
|
237
+123%
|
67
-72%
|
75
+13%
|
(21)
N/A
|
94
N/A
|
263
+181%
|
292
+11%
|
251
-14%
|
(16)
N/A
|
(51)
-226%
|
(65)
-29%
|
108
N/A
|
75
-30%
|
193
+157%
|
(37)
N/A
|
(48)
-27%
|
12
N/A
|
(41)
N/A
|
(106)
-159%
|
(115)
-8%
|
166
N/A
|
208
+25%
|
387
+87%
|
361
-7%
|
(33)
N/A
|
(184)
-458%
|
(140)
+24%
|
13
N/A
|
115
+759%
|
(89)
N/A
|
6
N/A
|
(145)
N/A
|
(135)
+7%
|
109
N/A
|
(64)
N/A
|
(3)
+95%
|
(51)
-1 482%
|
20
N/A
|
131
+571%
|
48
-64%
|
41
-15%
|
(20)
N/A
|
(233)
-1 082%
|
(216)
+7%
|
(66)
+70%
|
(208)
-215%
|
131
N/A
|
104
-21%
|
388
+274%
|
589
+52%
|
143
-76%
|
384
+169%
|
(51)
N/A
|
(282)
-453%
|
(10)
+97%
|
(89)
-799%
|
217
N/A
|
232
+7%
|
73
-68%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(20)
-199%
|
(102)
-401%
|
(184)
-80%
|
(168)
+8%
|
(178)
-6%
|
(48)
+73%
|
39
N/A
|
118
+206%
|
186
+58%
|
28
-85%
|
(96)
N/A
|
(249)
-158%
|
(3)
+99%
|
114
N/A
|
301
+166%
|
326
+8%
|
47
-86%
|
151
+220%
|
181
+20%
|
362
+100%
|
525
+45%
|
607
+16%
|
519
-14%
|
427
-18%
|
256
-40%
|
61
-76%
|
(303)
N/A
|
(314)
-4%
|
(197)
+37%
|
(128)
+35%
|
254
N/A
|
443
+75%
|
241
-46%
|
142
-41%
|
131
-8%
|
47
-64%
|
103
+119%
|
33
-68%
|
(117)
N/A
|
(270)
-130%
|
(244)
+9%
|
(69)
+72%
|
(77)
-12%
|
(60)
+22%
|
1
N/A
|
(157)
N/A
|
(59)
+62%
|
47
N/A
|
(25)
N/A
|
(77)
-203%
|
(219)
-185%
|
(254)
-16%
|
(464)
-82%
|
(356)
+23%
|
(360)
-1%
|
(522)
-45%
|
(226)
+57%
|
(92)
+59%
|
48
N/A
|
291
+507%
|
307
+6%
|
220
-28%
|
104
-53%
|
220
+111%
|
365
+66%
|
211
-42%
|
734
+247%
|
|