Ahoku Electronic Co
TWSE:3002
Cash Flow Statement
Cash Flow Statement
Ahoku Electronic 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 |
146
|
146
|
239
|
261
|
236
|
232
|
156
|
129
|
122
|
110
|
54
|
14
|
11
|
14
|
43
|
58
|
56
|
58
|
58
|
67
|
61
|
97
|
86
|
86
|
93
|
68
|
67
|
50
|
50
|
53
|
53
|
70
|
71
|
90
|
99
|
98
|
86
|
56
|
40
|
23
|
15
|
35
|
42
|
55
|
76
|
42
|
54
|
76
|
67
|
79
|
56
|
12
|
3
|
(2)
|
(7)
|
(0)
|
16
|
(3)
|
15
|
16
|
6
|
24
|
22
|
18
|
7
|
9
|
29
|
50
|
|
| Depreciation & Amortization |
26
|
28
|
30
|
31
|
32
|
31
|
27
|
23
|
19
|
15
|
14
|
14
|
13
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
15
|
14
|
14
|
13
|
13
|
12
|
11
|
11
|
10
|
13
|
17
|
22
|
27
|
29
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
29
|
28
|
27
|
27
|
26
|
26
|
25
|
24
|
24
|
23
|
22
|
21
|
20
|
19
|
18
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|
|
| Change in Deffered Taxes |
18
|
11
|
(23)
|
(18)
|
(25)
|
(20)
|
(21)
|
(24)
|
(24)
|
(27)
|
2
|
(3)
|
(4)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
6
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
2
|
2
|
2
|
1
|
|
| Other Non-Cash Items |
11
|
7
|
(8)
|
(14)
|
(11)
|
(8)
|
(8)
|
(15)
|
(12)
|
(11)
|
1
|
12
|
12
|
7
|
0
|
(10)
|
7
|
(10)
|
(21)
|
(22)
|
(34)
|
(44)
|
(48)
|
(67)
|
(63)
|
(52)
|
(47)
|
(5)
|
(8)
|
(8)
|
(5)
|
(27)
|
(31)
|
(61)
|
(54)
|
(49)
|
(38)
|
(12)
|
(13)
|
(9)
|
(3)
|
(14)
|
(22)
|
(34)
|
(40)
|
(28)
|
(30)
|
(50)
|
(61)
|
(69)
|
(59)
|
(31)
|
(26)
|
(25)
|
(15)
|
(24)
|
(23)
|
7
|
(14)
|
(17)
|
(21)
|
(39)
|
(31)
|
(37)
|
(44)
|
(58)
|
(81)
|
(90)
|
|
| Cash Taxes Paid |
24
|
23
|
26
|
40
|
26
|
26
|
21
|
15
|
14
|
14
|
8
|
2
|
3
|
3
|
6
|
7
|
6
|
7
|
5
|
5
|
7
|
6
|
7
|
6
|
4
|
5
|
10
|
10
|
10
|
9
|
5
|
5
|
5
|
5
|
4
|
3
|
5
|
5
|
5
|
5
|
2
|
2
|
0
|
(0)
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
2
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
4
|
5
|
6
|
6
|
8
|
10
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(63)
|
(155)
|
(10)
|
58
|
159
|
42
|
111
|
88
|
(3)
|
2
|
(6)
|
(20)
|
18
|
72
|
2
|
(9)
|
(30)
|
(31)
|
29
|
(22)
|
19
|
11
|
(33)
|
69
|
(6)
|
7
|
7
|
(21)
|
(3)
|
(27)
|
(13)
|
(16)
|
(30)
|
(1)
|
(50)
|
(26)
|
26
|
(12)
|
33
|
4
|
(38)
|
(16)
|
(35)
|
(64)
|
(37)
|
(103)
|
(73)
|
(48)
|
35
|
87
|
23
|
(1)
|
(51)
|
(142)
|
(37)
|
14
|
(44)
|
26
|
(6)
|
5
|
61
|
35
|
(17)
|
(4)
|
(53)
|
(34)
|
(18)
|
(93)
|
|
| Cash from Operating Activities |
138
N/A
|
37
-73%
|
227
+509%
|
318
+40%
|
390
+23%
|
276
-29%
|
266
-4%
|
201
-24%
|
102
-50%
|
90
-11%
|
65
-28%
|
18
-73%
|
51
+184%
|
101
+101%
|
56
-45%
|
52
-7%
|
50
-4%
|
30
-40%
|
79
+165%
|
36
-54%
|
61
+68%
|
79
+30%
|
19
-76%
|
102
+442%
|
39
-62%
|
38
-2%
|
40
+6%
|
37
-7%
|
51
+37%
|
30
-41%
|
47
+55%
|
38
-18%
|
20
-47%
|
40
+99%
|
12
-69%
|
44
+261%
|
100
+125%
|
61
-39%
|
90
+48%
|
48
-47%
|
3
-93%
|
36
+1 034%
|
14
-60%
|
(13)
N/A
|
29
N/A
|
(58)
N/A
|
(20)
+66%
|
6
N/A
|
67
+979%
|
123
+83%
|
46
-62%
|
5
-89%
|
(49)
N/A
|
(144)
-196%
|
(35)
+75%
|
13
N/A
|
(29)
N/A
|
51
N/A
|
15
-71%
|
24
+62%
|
65
+174%
|
38
-41%
|
(8)
N/A
|
(5)
+40%
|
(73)
-1 364%
|
(65)
+11%
|
(53)
+18%
|
(117)
-121%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(114)
|
(85)
|
(67)
|
(42)
|
(18)
|
(14)
|
(9)
|
(7)
|
(9)
|
(8)
|
(9)
|
(11)
|
(10)
|
(11)
|
(11)
|
(17)
|
(16)
|
(16)
|
(23)
|
(16)
|
(15)
|
(17)
|
(7)
|
(8)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
(6)
|
(6)
|
(5)
|
(3)
|
(5)
|
(10)
|
(13)
|
(18)
|
(19)
|
(20)
|
(20)
|
(17)
|
(15)
|
(14)
|
(16)
|
(14)
|
(13)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(9)
|
(9)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(9)
|
(8)
|
(10)
|
(10)
|
(5)
|
(6)
|
|
| Other Items |
322
|
209
|
163
|
271
|
(11)
|
69
|
(151)
|
(80)
|
48
|
159
|
55
|
(157)
|
(227)
|
(281)
|
(60)
|
(1)
|
92
|
106
|
84
|
184
|
88
|
28
|
127
|
105
|
61
|
77
|
(208)
|
(246)
|
(140)
|
(150)
|
124
|
119
|
48
|
122
|
43
|
(150)
|
(138)
|
(248)
|
(56)
|
143
|
159
|
123
|
(53)
|
(130)
|
(153)
|
81
|
31
|
242
|
274
|
107
|
206
|
6
|
(5)
|
55
|
(29)
|
(4)
|
(78)
|
(146)
|
(90)
|
(38)
|
51
|
54
|
240
|
37
|
94
|
257
|
23
|
269
|
|
| Cash from Investing Activities |
208
N/A
|
124
-40%
|
96
-23%
|
229
+139%
|
(29)
N/A
|
54
N/A
|
(160)
N/A
|
(86)
+46%
|
39
N/A
|
151
+285%
|
46
-70%
|
(169)
N/A
|
(237)
-40%
|
(292)
-24%
|
(71)
+76%
|
(18)
+75%
|
76
N/A
|
90
+19%
|
61
-33%
|
168
+177%
|
73
-57%
|
12
-84%
|
120
+926%
|
97
-19%
|
56
-43%
|
71
+27%
|
(214)
N/A
|
(252)
-17%
|
(148)
+41%
|
(155)
-5%
|
118
N/A
|
114
-3%
|
45
-61%
|
117
+160%
|
33
-72%
|
(163)
N/A
|
(157)
+4%
|
(267)
-70%
|
(76)
+72%
|
124
N/A
|
142
+15%
|
107
-25%
|
(67)
N/A
|
(146)
-118%
|
(167)
-14%
|
68
N/A
|
21
-69%
|
233
+994%
|
264
+13%
|
97
-63%
|
196
+103%
|
(5)
N/A
|
(15)
-219%
|
43
N/A
|
(41)
N/A
|
(13)
+69%
|
(87)
-579%
|
(153)
-76%
|
(95)
+38%
|
(43)
+55%
|
47
N/A
|
50
+6%
|
230
+363%
|
29
-88%
|
84
+193%
|
247
+194%
|
18
-93%
|
263
+1 350%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(25)
|
(25)
|
(25)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
7
|
7
|
8
|
7
|
8
|
8
|
6
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
8
|
8
|
10
|
5
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
6
|
6
|
6
|
|
| Cash Paid for Dividends |
(126)
|
0
|
0
|
(228)
|
(102)
|
0
|
0
|
(184)
|
(184)
|
0
|
0
|
(61)
|
(61)
|
0
|
0
|
(31)
|
(31)
|
0
|
0
|
(41)
|
(41)
|
0
|
0
|
(102)
|
(102)
|
0
|
0
|
(82)
|
(82)
|
0
|
0
|
(36)
|
(36)
|
0
|
0
|
(51)
|
(51)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(48)
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(8)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(33)
|
(33)
|
(33)
|
(33)
|
(0)
|
|
| Cash from Financing Activities |
(134)
N/A
|
0
N/A
|
0
N/A
|
(229)
N/A
|
(102)
+55%
|
(72)
+29%
|
0
N/A
|
(154)
N/A
|
(184)
-20%
|
0
N/A
|
0
N/A
|
(61)
N/A
|
(61)
N/A
|
0
N/A
|
0
N/A
|
(31)
N/A
|
(31)
N/A
|
0
N/A
|
0
N/A
|
(41)
N/A
|
(41)
N/A
|
0
N/A
|
0
N/A
|
(102)
N/A
|
(102)
N/A
|
0
N/A
|
0
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(36)
+56%
|
(36)
N/A
|
(31)
+14%
|
(28)
+9%
|
(43)
-55%
|
(41)
+5%
|
(46)
-12%
|
(49)
-6%
|
(24)
+52%
|
(26)
-8%
|
(26)
-1%
|
(27)
-1%
|
(1)
+95%
|
(2)
-23%
|
(2)
0%
|
(2)
+1%
|
(50)
-2 680%
|
(50)
0%
|
(56)
-12%
|
(74)
-34%
|
(37)
+51%
|
(37)
+0%
|
(30)
+17%
|
(12)
+62%
|
(1)
+90%
|
(1)
+10%
|
(1)
-3%
|
(1)
-4%
|
(18)
-1 507%
|
(15)
+16%
|
(13)
+13%
|
(13)
0%
|
(25)
-97%
|
(19)
+25%
|
(19)
+2%
|
(19)
0%
|
12
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
12
|
86
|
54
|
(7)
|
(24)
|
(55)
|
(18)
|
(15)
|
(59)
|
(47)
|
(67)
|
(14)
|
17
|
3
|
21
|
(17)
|
(17)
|
8
|
6
|
(6)
|
10
|
5
|
(5)
|
16
|
27
|
14
|
17
|
24
|
10
|
5
|
7
|
(28)
|
(0)
|
(19)
|
(10)
|
15
|
(28)
|
2
|
3
|
(12)
|
2
|
9
|
(3)
|
1
|
(7)
|
(18)
|
(15)
|
(13)
|
(6)
|
(9)
|
(10)
|
(8)
|
(16)
|
13
|
32
|
58
|
64
|
41
|
26
|
17
|
(4)
|
20
|
28
|
1
|
30
|
16
|
(76)
|
(40)
|
|
| Net Change in Cash |
225
N/A
|
114
-49%
|
243
+114%
|
310
+27%
|
236
-24%
|
204
-14%
|
(14)
N/A
|
(54)
-288%
|
(101)
-89%
|
(19)
+81%
|
(141)
-632%
|
(226)
-61%
|
(231)
-2%
|
(249)
-8%
|
(56)
+78%
|
(14)
+76%
|
78
N/A
|
98
+25%
|
116
+18%
|
157
+36%
|
103
-35%
|
55
-46%
|
93
+69%
|
113
+21%
|
19
-83%
|
20
+5%
|
(259)
N/A
|
(272)
-5%
|
(168)
+38%
|
(202)
-20%
|
90
N/A
|
89
-1%
|
29
-67%
|
107
+269%
|
7
-94%
|
(146)
N/A
|
(126)
+14%
|
(251)
-99%
|
(32)
+87%
|
136
N/A
|
122
-10%
|
126
+3%
|
(82)
N/A
|
(160)
-95%
|
(146)
+9%
|
(9)
+94%
|
(15)
-70%
|
176
N/A
|
276
+57%
|
155
-44%
|
158
+2%
|
(44)
N/A
|
(116)
-167%
|
(118)
-2%
|
(56)
+53%
|
56
N/A
|
(53)
N/A
|
(62)
-16%
|
(56)
+9%
|
(19)
+65%
|
92
N/A
|
95
+3%
|
237
+149%
|
(1)
N/A
|
21
N/A
|
179
+749%
|
(130)
N/A
|
118
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
24
N/A
|
(48)
N/A
|
160
N/A
|
275
+72%
|
372
+35%
|
262
-30%
|
257
-2%
|
195
-24%
|
93
-52%
|
83
-11%
|
56
-33%
|
7
-88%
|
41
+531%
|
90
+120%
|
45
-51%
|
35
-22%
|
33
-5%
|
14
-58%
|
56
+298%
|
20
-64%
|
45
+123%
|
62
+38%
|
12
-81%
|
94
+705%
|
33
-65%
|
31
-6%
|
33
+7%
|
31
-6%
|
43
+38%
|
24
-44%
|
41
+68%
|
33
-19%
|
17
-49%
|
35
+107%
|
2
-95%
|
32
+1 574%
|
81
+156%
|
41
-49%
|
70
+69%
|
28
-60%
|
(13)
N/A
|
20
N/A
|
0
-98%
|
(29)
N/A
|
15
N/A
|
(71)
N/A
|
(30)
+58%
|
(3)
+89%
|
57
N/A
|
113
+96%
|
36
-68%
|
(5)
N/A
|
(58)
-1 036%
|
(156)
-168%
|
(47)
+70%
|
3
N/A
|
(39)
N/A
|
44
N/A
|
9
-79%
|
19
+103%
|
60
+221%
|
34
-44%
|
(18)
N/A
|
(13)
+25%
|
(83)
-529%
|
(75)
+10%
|
(58)
+23%
|
(123)
-113%
|
|