EnTie Commercial Bank Ltd
TWSE:2849
Cash Flow Statement
Cash Flow Statement
EnTie Commercial Bank Ltd
| Dec-2004 | Mar-2008 | Jun-2008 | Sep-2008 | 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 |
744
|
(934)
|
(1 931)
|
(2 295)
|
(5 773)
|
(4 694)
|
(4 349)
|
(3 385)
|
74
|
634
|
663
|
749
|
2 003
|
1 532
|
3 127
|
3 337
|
2 204
|
2 750
|
2 686
|
2 839
|
4 572
|
4 916
|
5 142
|
4 135
|
3 348
|
2 982
|
3 004
|
3 754
|
3 729
|
3 637
|
3 544
|
3 636
|
4 124
|
3 659
|
3 148
|
2 596
|
1 710
|
2 141
|
2 238
|
2 627
|
2 700
|
2 672
|
2 652
|
2 618
|
2 845
|
2 910
|
2 996
|
2 841
|
2 458
|
2 646
|
2 494
|
2 390
|
2 561
|
2 351
|
2 542
|
2 857
|
2 655
|
2 767
|
2 604
|
2 432
|
1 290
|
(236)
|
(41)
|
213
|
1 250
|
2 364
|
1 932
|
1 610
|
1 374
|
1 450
|
1 496
|
1 454
|
|
| Depreciation & Amortization |
149
|
36
|
71
|
107
|
144
|
145
|
147
|
145
|
142
|
139
|
135
|
134
|
132
|
136
|
141
|
148
|
152
|
150
|
148
|
149
|
154
|
157
|
159
|
154
|
148
|
144
|
141
|
142
|
142
|
142
|
143
|
141
|
142
|
143
|
143
|
142
|
139
|
136
|
133
|
128
|
124
|
117
|
109
|
105
|
99
|
165
|
230
|
295
|
358
|
351
|
344
|
336
|
331
|
326
|
322
|
320
|
316
|
315
|
316
|
314
|
317
|
321
|
325
|
331
|
334
|
338
|
341
|
345
|
351
|
354
|
357
|
361
|
|
| Change in Deffered Taxes |
313
|
276
|
(288)
|
211
|
594
|
499
|
1 157
|
677
|
454
|
184
|
1 130
|
1 185
|
781
|
896
|
(36)
|
5
|
346
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4 165
|
1 261
|
2 696
|
3 743
|
3 791
|
6 013
|
5 423
|
4 596
|
528
|
677
|
109
|
(92)
|
(186)
|
(118)
|
(510)
|
(303)
|
463
|
(358)
|
(1 032)
|
(2 138)
|
(5 246)
|
(5 394)
|
(6 023)
|
(6 049)
|
(4 284)
|
(4 328)
|
(4 073)
|
(3 514)
|
(4 208)
|
(3 875)
|
(3 877)
|
(4 830)
|
(4 428)
|
(4 405)
|
(3 893)
|
(3 415)
|
(3 320)
|
(3 106)
|
(3 784)
|
(3 952)
|
(3 963)
|
(4 209)
|
(3 989)
|
(3 954)
|
(4 001)
|
(3 942)
|
(3 719)
|
(3 661)
|
(3 588)
|
(3 546)
|
(3 507)
|
(3 363)
|
(3 334)
|
(3 332)
|
(3 339)
|
(3 508)
|
(3 577)
|
(3 745)
|
(3 796)
|
(4 041)
|
(4 094)
|
(3 754)
|
(3 973)
|
(3 750)
|
(3 466)
|
(3 600)
|
(3 248)
|
(3 131)
|
(3 100)
|
(3 014)
|
(2 922)
|
(2 843)
|
|
| Cash Taxes Paid |
64
|
41
|
75
|
94
|
107
|
80
|
67
|
60
|
54
|
59
|
20
|
7
|
75
|
80
|
119
|
164
|
132
|
108
|
167
|
136
|
110
|
141
|
96
|
128
|
156
|
161
|
131
|
95
|
42
|
6
|
7
|
3
|
118
|
135
|
397
|
411
|
337
|
331
|
176
|
153
|
124
|
123
|
13
|
10
|
60
|
72
|
84
|
110
|
79
|
78
|
87
|
85
|
74
|
65
|
177
|
264
|
259
|
256
|
373
|
473
|
478
|
487
|
406
|
416
|
417
|
418
|
271
|
77
|
87
|
96
|
(153)
|
(146)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 580
|
3 668
|
4 430
|
5 457
|
3 774
|
0
|
2 656
|
2 570
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 833
|
0
|
0
|
4 096
|
2 046
|
2 666
|
3 330
|
2 699
|
2 626
|
2 733
|
2 806
|
2 885
|
2 907
|
2 780
|
2 644
|
2 401
|
2 082
|
1 815
|
1 543
|
1 353
|
1 235
|
1 170
|
1 223
|
1 470
|
2 091
|
2 868
|
3 770
|
4 571
|
5 153
|
5 445
|
5 681
|
5 699
|
5 847
|
6 046
|
6 210
|
6 289
|
|
| Change in Working Capital |
(3 023)
|
8 256
|
5 301
|
10 845
|
13 295
|
(2 727)
|
(1 375)
|
(5 442)
|
(6 273)
|
(7 820)
|
(6 120)
|
(10 675)
|
(14 228)
|
(12 877)
|
(13 855)
|
(13 495)
|
(11 222)
|
(17 984)
|
(7 982)
|
(5 968)
|
8 218
|
24 018
|
7 170
|
8 966
|
169
|
(2 890)
|
5 723
|
4 121
|
5 258
|
(517)
|
(4 012)
|
750
|
(7 419)
|
1 661
|
4 271
|
32 933
|
39 281
|
33 842
|
37 582
|
12 880
|
17 145
|
18 844
|
12 249
|
3 031
|
596
|
(662)
|
4 531
|
5 059
|
5 681
|
3 680
|
3 247
|
3 534
|
(1 053)
|
67
|
2 399
|
1 865
|
5 465
|
3 871
|
(322)
|
(710)
|
1 253
|
5 244
|
4 702
|
8 516
|
4 254
|
2 221
|
4 071
|
1 911
|
3 068
|
3 287
|
1 879
|
2 590
|
|
| Cash from Operating Activities |
2 348
N/A
|
8 896
+279%
|
5 848
-34%
|
12 611
+116%
|
12 051
-4%
|
(766)
N/A
|
1 003
N/A
|
(3 408)
N/A
|
(5 075)
-49%
|
(6 186)
-22%
|
(4 083)
+34%
|
(8 701)
-113%
|
(11 499)
-32%
|
(10 431)
+9%
|
(11 132)
-7%
|
(10 307)
+7%
|
(8 057)
+22%
|
(15 123)
-88%
|
(5 969)
+61%
|
(5 022)
+16%
|
7 698
N/A
|
23 697
+208%
|
6 449
-73%
|
7 206
+12%
|
(619)
N/A
|
(4 091)
-561%
|
4 794
N/A
|
4 503
-6%
|
4 921
+9%
|
(612)
N/A
|
(4 203)
-587%
|
(303)
+93%
|
(7 580)
-2 402%
|
1 059
N/A
|
3 671
+247%
|
32 257
+779%
|
37 812
+17%
|
33 015
-13%
|
36 171
+10%
|
11 686
-68%
|
16 006
+37%
|
17 425
+9%
|
11 022
-37%
|
1 799
-84%
|
(460)
N/A
|
(1 530)
-233%
|
4 039
N/A
|
4 534
+12%
|
4 908
+8%
|
3 130
-36%
|
2 576
-18%
|
2 897
+12%
|
(1 495)
N/A
|
(588)
+61%
|
1 924
N/A
|
1 533
-20%
|
4 860
+217%
|
3 210
-34%
|
(1 198)
N/A
|
(2 002)
-67%
|
(1 235)
+38%
|
1 575
N/A
|
1 014
-36%
|
5 310
+424%
|
2 373
-55%
|
1 324
-44%
|
3 096
+134%
|
737
-76%
|
1 692
+130%
|
2 076
+23%
|
809
-61%
|
1 560
+93%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(435)
|
(13)
|
(197)
|
(255)
|
(306)
|
(301)
|
(137)
|
(104)
|
(87)
|
(116)
|
(131)
|
(128)
|
(121)
|
(107)
|
(91)
|
(129)
|
(126)
|
(116)
|
(196)
|
(166)
|
(183)
|
(174)
|
(130)
|
(105)
|
(130)
|
(129)
|
(142)
|
(185)
|
(168)
|
(201)
|
(146)
|
(134)
|
(126)
|
(96)
|
(111)
|
(96)
|
(64)
|
(74)
|
(55)
|
(40)
|
(38)
|
(27)
|
(19)
|
(24)
|
(39)
|
(43)
|
(53)
|
(52)
|
(57)
|
(58)
|
(61)
|
(58)
|
(52)
|
(55)
|
(59)
|
(65)
|
(83)
|
(77)
|
(88)
|
(92)
|
(145)
|
(140)
|
(118)
|
(127)
|
(104)
|
(113)
|
(149)
|
(146)
|
(133)
|
(131)
|
(106)
|
(120)
|
|
| Other Items |
(86 112)
|
8 605
|
12 532
|
16 753
|
(4 778)
|
(24 424)
|
(33 748)
|
(27 597)
|
(20 799)
|
(22 267)
|
(25 611)
|
(47 117)
|
(36 127)
|
(26 363)
|
(31 937)
|
(15 318)
|
(19 478)
|
(727)
|
(2 832)
|
(9 895)
|
(748)
|
(21 727)
|
(76)
|
1 970
|
517
|
5 677
|
1 518
|
2 022
|
306
|
131
|
(1 526)
|
(5 837)
|
(2 913)
|
(909)
|
(1 064)
|
(26 219)
|
(26 986)
|
(30 087)
|
(29 022)
|
(3 351)
|
(2 753)
|
(2 343)
|
(896)
|
1 725
|
159
|
296
|
(885)
|
(1 370)
|
(659)
|
(1 635)
|
(1 749)
|
797
|
498
|
1 601
|
(829)
|
(168)
|
(188)
|
(871)
|
3 232
|
533
|
1 393
|
1 634
|
(362)
|
(1 738)
|
301
|
403
|
(160)
|
1 554
|
(1 847)
|
(1 206)
|
(151)
|
(514)
|
|
| Cash from Investing Activities |
(86 547)
N/A
|
8 592
N/A
|
12 335
+44%
|
16 498
+34%
|
(5 084)
N/A
|
(24 725)
-386%
|
(33 885)
-37%
|
(27 701)
+18%
|
(20 887)
+25%
|
(22 385)
-7%
|
(25 743)
-15%
|
(47 247)
-84%
|
(36 248)
+23%
|
(26 469)
+27%
|
(32 028)
-21%
|
(15 446)
+52%
|
(19 604)
-27%
|
(843)
+96%
|
(3 028)
-259%
|
(10 061)
-232%
|
(930)
+91%
|
(21 899)
-2 255%
|
(205)
+99%
|
1 865
N/A
|
387
-79%
|
5 548
+1 334%
|
1 376
-75%
|
1 838
+34%
|
138
-92%
|
(71)
N/A
|
(1 672)
-2 255%
|
(5 970)
-257%
|
(3 039)
+49%
|
(1 005)
+67%
|
(1 175)
-17%
|
(26 316)
-2 140%
|
(27 050)
-3%
|
(30 160)
-11%
|
(29 077)
+4%
|
(3 391)
+88%
|
(2 790)
+18%
|
(2 370)
+15%
|
(915)
+61%
|
1 702
N/A
|
120
-93%
|
253
+111%
|
(937)
N/A
|
(1 422)
-52%
|
(716)
+50%
|
(1 693)
-136%
|
(1 810)
-7%
|
739
N/A
|
446
-40%
|
1 546
+247%
|
(888)
N/A
|
(232)
+74%
|
(271)
-17%
|
(948)
-250%
|
3 145
N/A
|
440
-86%
|
1 248
+183%
|
1 493
+20%
|
(480)
N/A
|
(1 866)
-289%
|
196
N/A
|
290
+48%
|
(309)
N/A
|
1 408
N/A
|
(1 980)
N/A
|
(1 337)
+32%
|
(257)
+81%
|
(634)
-147%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(10)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
14 000
|
0
|
(1 450)
|
(2 150)
|
(5 797)
|
(5 797)
|
(4 347)
|
(3 647)
|
0
|
(430)
|
(430)
|
3 570
|
9 570
|
10 000
|
10 000
|
6 000
|
(50)
|
0
|
(50)
|
0
|
0
|
0
|
(1 190)
|
(1 190)
|
(1 190)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 000)
|
(10 000)
|
0
|
0
|
0
|
0
|
(58)
|
(133)
|
(209)
|
(283)
|
(282)
|
(280)
|
(277)
|
(275)
|
(274)
|
(272)
|
(270)
|
(269)
|
(268)
|
(268)
|
(268)
|
(267)
|
(275)
|
(274)
|
(272)
|
(273)
|
(273)
|
(272)
|
(269)
|
(269)
|
(269)
|
(268)
|
(268)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 008)
|
(1 008)
|
0
|
(1 008)
|
(1 008)
|
(1 008)
|
0
|
(2 016)
|
(1 008)
|
(1 008)
|
(1 008)
|
(1 008)
|
(1 008)
|
(1 008)
|
0
|
0
|
(1 008)
|
(1 008)
|
0
|
0
|
(1 008)
|
(1 407)
|
0
|
0
|
(1 407)
|
(1 407)
|
(1 407)
|
(2 448)
|
(1 820)
|
(1 421)
|
0
|
(2 199)
|
(2 075)
|
(2 075)
|
0
|
(1 685)
|
(1 574)
|
(1 574)
|
0
|
(1 574)
|
(1 429)
|
(1 429)
|
0
|
(1 429)
|
(1 429)
|
(1 429)
|
0
|
(783)
|
(783)
|
(783)
|
0
|
0
|
(744)
|
(744)
|
0
|
0
|
(744)
|
|
| Other |
67 548
|
(17 661)
|
(16 810)
|
(25 946)
|
(1 186)
|
31 134
|
38 718
|
34 049
|
28 794
|
30 795
|
32 547
|
55 660
|
36 114
|
25 293
|
32 006
|
18 245
|
29 938
|
17 808
|
8 753
|
16 704
|
(6 959)
|
(237)
|
(370)
|
(7 311)
|
3 264
|
3 775
|
(4 731)
|
(990)
|
(801)
|
403
|
4 693
|
5 100
|
9 712
|
116
|
(3 330)
|
(6 353)
|
(10 643)
|
(2 383)
|
(5 470)
|
(3 163)
|
(2 284)
|
(3 019)
|
1 755
|
3 489
|
2 154
|
1 529
|
(1 251)
|
(1 480)
|
(2 122)
|
194
|
965
|
(2 017)
|
1 241
|
641
|
198
|
8
|
(1 237)
|
(780)
|
(107)
|
3 662
|
2 711
|
(1 178)
|
337
|
(2 497)
|
(2 716)
|
471
|
(1 597)
|
(812)
|
808
|
(960)
|
133
|
(325)
|
|
| Cash from Financing Activities |
84 548
N/A
|
(17 661)
N/A
|
(18 260)
-3%
|
(28 096)
-54%
|
(6 983)
+75%
|
25 337
N/A
|
34 371
+36%
|
30 402
-12%
|
28 794
-5%
|
30 365
+5%
|
32 117
+6%
|
59 230
+84%
|
45 684
-23%
|
35 293
-23%
|
42 006
+19%
|
23 237
-45%
|
28 880
+24%
|
16 750
-42%
|
7 695
-54%
|
15 646
+103%
|
(7 967)
N/A
|
(1 245)
+84%
|
(3 576)
-187%
|
(9 509)
-166%
|
1 066
N/A
|
1 577
+48%
|
(5 739)
N/A
|
(1 998)
+65%
|
(1 809)
+9%
|
(605)
+67%
|
4 693
N/A
|
4 092
-13%
|
8 704
+113%
|
(892)
N/A
|
(4 338)
-386%
|
(7 360)
-70%
|
(12 049)
-64%
|
(3 789)
+69%
|
(6 876)
-81%
|
(8 570)
-25%
|
(13 691)
-60%
|
(14 426)
-5%
|
(10 693)
+26%
|
(4 331)
+59%
|
733
N/A
|
50
-93%
|
(3 583)
N/A
|
(3 765)
-5%
|
(4 481)
-19%
|
(2 164)
+52%
|
(1 001)
+54%
|
(3 868)
-286%
|
(608)
+84%
|
(1 207)
-99%
|
(1 648)
-37%
|
(1 691)
-3%
|
(2 940)
-74%
|
(2 487)
+15%
|
(1 814)
+27%
|
1 955
N/A
|
1 010
-48%
|
(2 881)
N/A
|
(720)
+75%
|
(3 552)
-393%
|
(3 771)
-6%
|
(585)
+84%
|
(1 869)
-220%
|
(1 825)
+2%
|
(204)
+89%
|
(1 972)
-865%
|
(878)
+55%
|
(1 336)
-52%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(23)
|
754
|
775
|
106
|
(104)
|
(1 203)
|
(901)
|
(223)
|
(25)
|
312
|
(10)
|
(23)
|
(16)
|
(8)
|
(9)
|
(5)
|
0
|
(25)
|
(8)
|
(49)
|
(61)
|
10
|
7
|
21
|
49
|
25
|
(10)
|
40
|
124
|
40
|
24
|
147
|
51
|
41
|
77
|
(138)
|
(98)
|
(113)
|
(106)
|
(46)
|
(112)
|
(54)
|
6
|
16
|
47
|
80
|
27
|
22
|
(59)
|
(28)
|
(77)
|
(109)
|
(80)
|
(84)
|
(91)
|
(56)
|
(28)
|
9
|
128
|
273
|
214
|
102
|
66
|
0
|
(51)
|
80
|
67
|
(67)
|
144
|
59
|
(154)
|
(60)
|
|
| Net Change in Cash |
326
N/A
|
581
+78%
|
698
+20%
|
1 119
+60%
|
(120)
N/A
|
(1 357)
-1 031%
|
588
N/A
|
(930)
N/A
|
2 807
N/A
|
2 106
-25%
|
2 281
+8%
|
3 259
+43%
|
(2 079)
N/A
|
(1 615)
+22%
|
(1 163)
+28%
|
(2 521)
-117%
|
1 219
N/A
|
759
-38%
|
(1 310)
N/A
|
514
N/A
|
(1 260)
N/A
|
563
N/A
|
2 675
+375%
|
(417)
N/A
|
883
N/A
|
3 059
+246%
|
421
-86%
|
4 383
+941%
|
3 374
-23%
|
(1 248)
N/A
|
(1 158)
+7%
|
(2 034)
-76%
|
(1 864)
+8%
|
(797)
+57%
|
(1 765)
-121%
|
(1 557)
+12%
|
(1 385)
+11%
|
(1 047)
+24%
|
112
N/A
|
(321)
N/A
|
(587)
-83%
|
575
N/A
|
(580)
N/A
|
(814)
-40%
|
440
N/A
|
(1 147)
N/A
|
(454)
+60%
|
(631)
-39%
|
(348)
+45%
|
(755)
-117%
|
(312)
+59%
|
(341)
-9%
|
(1 737)
-409%
|
(333)
+81%
|
(703)
-111%
|
(446)
+37%
|
1 621
N/A
|
(216)
N/A
|
260
N/A
|
666
+156%
|
1 236
+86%
|
289
-77%
|
(120)
N/A
|
(107)
+10%
|
(1 253)
-1 067%
|
1 109
N/A
|
985
-11%
|
252
-74%
|
(348)
N/A
|
(1 174)
-237%
|
(480)
+59%
|
(470)
+2%
|
|