Ruentex Engineering & Construction Co Ltd
TWSE:2597
Cash Flow Statement
Cash Flow Statement
Ruentex Engineering & Construction Co Ltd
| 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 |
660
|
607
|
588
|
265
|
(26)
|
(83)
|
(86)
|
201
|
371
|
396
|
404
|
289
|
529
|
787
|
1 086
|
1 331
|
1 406
|
1 430
|
1 583
|
1 455
|
1 400
|
1 270
|
1 053
|
910
|
797
|
737
|
724
|
854
|
890
|
913
|
728
|
521
|
469
|
540
|
763
|
861
|
839
|
786
|
778
|
883
|
916
|
904
|
993
|
1 340
|
1 739
|
2 076
|
2 207
|
2 225
|
2 080
|
2 217
|
2 604
|
2 627
|
2 589
|
2 462
|
2 313
|
2 510
|
2 768
|
3 104
|
3 263
|
3 700
|
3 879
|
4 088
|
4 429
|
|
| Depreciation & Amortization |
142
|
146
|
163
|
172
|
183
|
193
|
197
|
202
|
208
|
216
|
225
|
222
|
211
|
212
|
205
|
206
|
208
|
205
|
209
|
204
|
198
|
194
|
185
|
184
|
189
|
193
|
199
|
206
|
206
|
206
|
209
|
208
|
206
|
205
|
205
|
204
|
219
|
230
|
238
|
248
|
245
|
246
|
251
|
264
|
277
|
298
|
320
|
339
|
356
|
356
|
365
|
378
|
388
|
410
|
422
|
424
|
440
|
448
|
458
|
467
|
464
|
477
|
496
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(26)
|
(42)
|
(52)
|
1
|
1
|
(15)
|
(3)
|
(10)
|
(9)
|
(2)
|
(20)
|
(6)
|
(1)
|
6
|
(72)
|
(116)
|
(125)
|
(135)
|
(239)
|
(201)
|
(191)
|
(184)
|
(217)
|
(188)
|
(198)
|
(205)
|
(33)
|
(54)
|
(56)
|
(55)
|
(20)
|
(53)
|
(46)
|
(46)
|
(174)
|
(217)
|
(222)
|
(222)
|
(187)
|
(161)
|
(157)
|
(158)
|
(167)
|
(179)
|
(201)
|
(59)
|
85
|
130
|
151
|
17
|
(184)
|
(173)
|
(150)
|
(136)
|
(49)
|
(47)
|
(52)
|
(61)
|
(114)
|
(142)
|
(181)
|
(225)
|
(284)
|
|
| Cash Taxes Paid |
168
|
163
|
154
|
158
|
158
|
76
|
22
|
18
|
18
|
44
|
66
|
66
|
66
|
54
|
61
|
63
|
63
|
201
|
270
|
268
|
268
|
181
|
128
|
128
|
128
|
117
|
123
|
122
|
121
|
127
|
130
|
131
|
131
|
81
|
68
|
68
|
68
|
131
|
153
|
153
|
153
|
146
|
154
|
159
|
167
|
255
|
309
|
304
|
295
|
477
|
350
|
352
|
354
|
488
|
488
|
487
|
487
|
476
|
715
|
716
|
720
|
709
|
824
|
|
| Cash Interest Paid |
35
|
30
|
30
|
30
|
32
|
33
|
35
|
36
|
38
|
39
|
40
|
42
|
43
|
44
|
44
|
44
|
44
|
43
|
40
|
36
|
32
|
30
|
28
|
26
|
23
|
21
|
19
|
18
|
18
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
18
|
18
|
17
|
21
|
22
|
23
|
27
|
25
|
24
|
24
|
26
|
29
|
31
|
35
|
45
|
63
|
89
|
106
|
119
|
121
|
115
|
111
|
103
|
97
|
97
|
102
|
110
|
|
| Change in Working Capital |
(819)
|
(533)
|
(1 087)
|
(789)
|
(511)
|
212
|
628
|
(138)
|
451
|
11
|
4
|
186
|
(63)
|
(756)
|
323
|
401
|
386
|
1 649
|
(232)
|
(510)
|
(1 050)
|
(892)
|
(200)
|
(163)
|
665
|
(138)
|
439
|
541
|
(55)
|
(30)
|
(913)
|
(451)
|
(126)
|
356
|
923
|
164
|
227
|
(619)
|
(873)
|
(365)
|
(418)
|
(114)
|
(321)
|
(401)
|
47
|
(760)
|
(1 135)
|
(1 309)
|
(1 940)
|
(2 929)
|
(1 348)
|
(1 514)
|
(1 626)
|
645
|
(340)
|
(704)
|
(177)
|
(316)
|
404
|
650
|
725
|
(231)
|
(921)
|
|
| Cash from Operating Activities |
(43)
N/A
|
178
N/A
|
(389)
N/A
|
(351)
+10%
|
(354)
-1%
|
307
N/A
|
736
+140%
|
255
-65%
|
1 020
+301%
|
621
-39%
|
612
-1%
|
692
+13%
|
686
-1%
|
255
-63%
|
1 544
+506%
|
1 821
+18%
|
1 875
+3%
|
3 149
+68%
|
1 321
-58%
|
949
-28%
|
357
-62%
|
388
+9%
|
821
+112%
|
742
-10%
|
1 453
+96%
|
587
-60%
|
1 328
+126%
|
1 547
+16%
|
984
-36%
|
1 035
+5%
|
3
-100%
|
225
+7 164%
|
503
+123%
|
1 055
+110%
|
1 717
+63%
|
1 012
-41%
|
1 063
+5%
|
175
-84%
|
(43)
N/A
|
605
N/A
|
585
-3%
|
878
+50%
|
756
-14%
|
1 024
+35%
|
1 863
+82%
|
1 556
-16%
|
1 478
-5%
|
1 384
-6%
|
647
-53%
|
(339)
N/A
|
1 437
N/A
|
1 318
-8%
|
1 201
-9%
|
3 381
+181%
|
2 346
-31%
|
2 184
-7%
|
2 979
+36%
|
3 176
+7%
|
4 011
+26%
|
4 674
+17%
|
4 888
+5%
|
4 108
-16%
|
3 721
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 573)
|
(536)
|
(457)
|
(267)
|
(190)
|
(119)
|
(91)
|
(112)
|
(216)
|
(335)
|
(364)
|
(423)
|
(397)
|
(379)
|
(529)
|
(428)
|
(395)
|
(286)
|
(116)
|
(238)
|
(201)
|
(209)
|
(225)
|
(146)
|
(185)
|
(221)
|
(215)
|
(175)
|
(136)
|
(112)
|
(120)
|
(201)
|
(247)
|
(274)
|
(254)
|
(181)
|
(124)
|
(102)
|
(252)
|
(332)
|
(424)
|
(570)
|
(531)
|
(532)
|
(468)
|
(364)
|
(306)
|
(225)
|
(273)
|
(326)
|
(342)
|
(440)
|
(420)
|
(406)
|
(443)
|
(477)
|
(410)
|
(414)
|
(398)
|
(387)
|
(519)
|
(709)
|
(839)
|
|
| Other Items |
(186)
|
(701)
|
(518)
|
137
|
83
|
120
|
143
|
(341)
|
(359)
|
(576)
|
(761)
|
(458)
|
(464)
|
(257)
|
(81)
|
(294)
|
(399)
|
(431)
|
(401)
|
(102)
|
123
|
190
|
192
|
225
|
183
|
(399)
|
(456)
|
(551)
|
(539)
|
(124)
|
(197)
|
(136)
|
(195)
|
(225)
|
(134)
|
(128)
|
67
|
319
|
270
|
218
|
71
|
(52)
|
(19)
|
97
|
120
|
111
|
103
|
(703)
|
(886)
|
(877)
|
(2 457)
|
(1 760)
|
(1 693)
|
(1 775)
|
(39)
|
86
|
78
|
717
|
572
|
(1 363)
|
(1 330)
|
(1 979)
|
(1 938)
|
|
| Cash from Investing Activities |
(2 758)
N/A
|
(1 237)
+55%
|
(976)
+21%
|
(130)
+87%
|
(107)
+18%
|
2
N/A
|
52
+3 163%
|
(453)
N/A
|
(574)
-27%
|
(911)
-59%
|
(1 125)
-23%
|
(881)
+22%
|
(861)
+2%
|
(636)
+26%
|
(610)
+4%
|
(722)
-18%
|
(795)
-10%
|
(717)
+10%
|
(517)
+28%
|
(340)
+34%
|
(78)
+77%
|
(20)
+75%
|
(33)
-69%
|
79
N/A
|
(2)
N/A
|
(620)
-36 365%
|
(670)
-8%
|
(725)
-8%
|
(675)
+7%
|
(235)
+65%
|
(318)
-35%
|
(337)
-6%
|
(442)
-31%
|
(500)
-13%
|
(388)
+22%
|
(309)
+21%
|
(57)
+82%
|
217
N/A
|
18
-92%
|
(115)
N/A
|
(353)
-207%
|
(622)
-76%
|
(550)
+12%
|
(436)
+21%
|
(348)
+20%
|
(253)
+27%
|
(203)
+20%
|
(928)
-357%
|
(1 160)
-25%
|
(1 203)
-4%
|
(2 800)
-133%
|
(2 200)
+21%
|
(2 112)
+4%
|
(2 181)
-3%
|
(482)
+78%
|
(391)
+19%
|
(332)
+15%
|
303
N/A
|
175
-42%
|
(1 750)
N/A
|
(1 849)
-6%
|
(2 688)
-45%
|
(2 778)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
675
|
675
|
675
|
675
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2 220
|
707
|
540
|
377
|
300
|
220
|
120
|
60
|
50
|
180
|
330
|
354
|
290
|
237
|
65
|
181
|
36
|
(785)
|
(891)
|
(985)
|
(985)
|
(56)
|
(462)
|
(353)
|
(468)
|
(763)
|
(150)
|
(210)
|
(50)
|
(60)
|
270
|
60
|
100
|
60
|
(240)
|
90
|
8
|
22
|
66
|
757
|
425
|
655
|
1 345
|
(362)
|
(101)
|
(95)
|
(265)
|
1 113
|
1 521
|
1 542
|
2 324
|
3 168
|
1 821
|
1 161
|
171
|
(1 351)
|
(832)
|
(1 597)
|
(2 277)
|
(499)
|
19
|
2 561
|
1 420
|
|
| Cash Paid for Dividends |
0
|
0
|
(608)
|
(608)
|
0
|
0
|
(257)
|
(257)
|
0
|
(446)
|
(189)
|
(189)
|
0
|
0
|
(257)
|
(257)
|
0
|
0
|
(932)
|
(932)
|
0
|
0
|
(1 013)
|
(1 013)
|
0
|
0
|
(621)
|
(621)
|
0
|
0
|
(540)
|
(540)
|
0
|
0
|
0
|
(317)
|
0
|
0
|
(648)
|
(648)
|
0
|
0
|
(608)
|
(608)
|
0
|
0
|
(878)
|
(878)
|
0
|
0
|
(1 665)
|
(1 665)
|
0
|
0
|
(1 850)
|
(1 850)
|
0
|
0
|
(999)
|
(999)
|
0
|
0
|
0
|
|
| Other |
165
|
6
|
2
|
3
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
(1)
|
(0)
|
3
|
(1)
|
0
|
(0)
|
627
|
666
|
667
|
669
|
(123)
|
449
|
450
|
450
|
613
|
(81)
|
(65)
|
(77)
|
(76)
|
(89)
|
(107)
|
(103)
|
(106)
|
(82)
|
(81)
|
(82)
|
(79)
|
(69)
|
(68)
|
(66)
|
(69)
|
(54)
|
(55)
|
(48)
|
(48)
|
96
|
95
|
92
|
94
|
3
|
92
|
94
|
98
|
29
|
(60)
|
(39)
|
230
|
169
|
167
|
145
|
(2 345)
|
(2 208)
|
|
| Cash from Financing Activities |
2 880
N/A
|
1 208
-58%
|
610
-50%
|
447
-27%
|
(307)
N/A
|
(387)
-26%
|
(136)
+65%
|
(195)
-43%
|
(204)
-5%
|
(263)
-29%
|
143
N/A
|
164
+15%
|
101
-39%
|
240
+138%
|
(192)
N/A
|
(75)
+61%
|
(221)
-194%
|
(415)
-88%
|
(1 157)
-179%
|
(1 250)
-8%
|
(1 248)
+0%
|
(1 111)
+11%
|
(1 025)
+8%
|
(916)
+11%
|
(1 031)
-13%
|
(1 162)
-13%
|
(852)
+27%
|
(896)
-5%
|
(748)
+16%
|
(757)
-1%
|
(359)
+53%
|
(588)
-64%
|
(543)
+8%
|
(586)
-8%
|
(639)
-9%
|
(309)
+52%
|
(392)
-27%
|
(374)
+4%
|
(651)
-74%
|
41
N/A
|
(290)
N/A
|
(62)
+78%
|
683
N/A
|
(1 025)
N/A
|
(757)
+26%
|
(751)
+1%
|
(1 046)
-39%
|
330
N/A
|
735
+123%
|
759
+3%
|
662
-13%
|
1 595
+141%
|
251
-84%
|
(405)
N/A
|
(1 649)
-307%
|
(3 260)
-98%
|
(2 720)
+17%
|
(3 216)
-18%
|
(3 107)
+3%
|
(1 330)
+57%
|
(834)
+37%
|
(781)
+6%
|
(788)
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
1
|
(2)
|
(1)
|
0
|
(3)
|
(1)
|
(5)
|
(4)
|
(1)
|
(1)
|
5
|
2
|
(3)
|
(2)
|
(4)
|
(3)
|
1
|
(1)
|
(2)
|
(2)
|
(0)
|
4
|
4
|
3
|
(0)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
80
N/A
|
149
+87%
|
(754)
N/A
|
(35)
+95%
|
(768)
-2 126%
|
(78)
+90%
|
653
N/A
|
(393)
N/A
|
242
N/A
|
(554)
N/A
|
(370)
+33%
|
(25)
+93%
|
(74)
-193%
|
(141)
-90%
|
742
N/A
|
1 023
+38%
|
860
-16%
|
2 017
+135%
|
(353)
N/A
|
(640)
-82%
|
(968)
-51%
|
(743)
+23%
|
(237)
+68%
|
(96)
+60%
|
419
N/A
|
(1 195)
N/A
|
(197)
+84%
|
(75)
+62%
|
(443)
-491%
|
39
N/A
|
(675)
N/A
|
(701)
-4%
|
(477)
+32%
|
(29)
+94%
|
686
N/A
|
392
-43%
|
611
+56%
|
14
-98%
|
(675)
N/A
|
530
N/A
|
(59)
N/A
|
192
N/A
|
890
+363%
|
(432)
N/A
|
761
N/A
|
555
-27%
|
228
-59%
|
783
+243%
|
220
-72%
|
(784)
N/A
|
(700)
+11%
|
713
N/A
|
(660)
N/A
|
795
N/A
|
216
-73%
|
(1 468)
N/A
|
(74)
+95%
|
263
N/A
|
1 078
+310%
|
1 594
+48%
|
2 205
+38%
|
639
-71%
|
155
-76%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 615)
N/A
|
(359)
+86%
|
(846)
-136%
|
(618)
+27%
|
(544)
+12%
|
189
N/A
|
646
+242%
|
143
-78%
|
805
+465%
|
285
-65%
|
248
-13%
|
269
+8%
|
289
+7%
|
(124)
N/A
|
1 015
N/A
|
1 393
+37%
|
1 480
+6%
|
2 863
+93%
|
1 205
-58%
|
711
-41%
|
156
-78%
|
179
+14%
|
596
+233%
|
596
+0%
|
1 268
+113%
|
366
-71%
|
1 114
+204%
|
1 372
+23%
|
848
-38%
|
923
+9%
|
(117)
N/A
|
24
N/A
|
256
+972%
|
781
+206%
|
1 463
+87%
|
831
-43%
|
939
+13%
|
73
-92%
|
(295)
N/A
|
273
N/A
|
161
-41%
|
308
+91%
|
225
-27%
|
491
+118%
|
1 395
+184%
|
1 192
-15%
|
1 171
-2%
|
1 159
-1%
|
374
-68%
|
(665)
N/A
|
1 095
N/A
|
878
-20%
|
781
-11%
|
2 975
+281%
|
1 903
-36%
|
1 706
-10%
|
2 569
+51%
|
2 762
+8%
|
3 612
+31%
|
4 287
+19%
|
4 369
+2%
|
3 399
-22%
|
2 882
-15%
|
|