Hotron Precision Electronic Industrial Co Ltd
TWSE:3092
Cash Flow Statement
Cash Flow Statement
Hotron Precision Electronic Industrial Co Ltd
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
161
|
130
|
52
|
13
|
26
|
10
|
81
|
150
|
78
|
(25)
|
(108)
|
77
|
46
|
(79)
|
(224)
|
(345)
|
(546)
|
(534)
|
|
| Depreciation & Amortization |
71
|
75
|
79
|
84
|
87
|
98
|
111
|
136
|
158
|
174
|
186
|
(1)
|
4
|
54
|
196
|
200
|
200
|
195
|
|
| Other Non-Cash Items |
0
|
3
|
3
|
4
|
5
|
5
|
7
|
10
|
13
|
26
|
27
|
(17)
|
(30)
|
(40)
|
(27)
|
(24)
|
(17)
|
(3)
|
|
| Cash Taxes Paid |
55
|
50
|
35
|
27
|
29
|
30
|
7
|
8
|
6
|
12
|
29
|
(6)
|
(21)
|
(20)
|
6
|
6
|
5
|
5
|
|
| Cash Interest Paid |
11
|
10
|
9
|
8
|
7
|
7
|
9
|
12
|
20
|
28
|
34
|
(1)
|
(1)
|
10
|
37
|
37
|
40
|
42
|
|
| Change in Working Capital |
38
|
(130)
|
(87)
|
(160)
|
(485)
|
(708)
|
(825)
|
(824)
|
(274)
|
116
|
417
|
74
|
90
|
65
|
324
|
92
|
93
|
102
|
|
| Cash from Operating Activities |
271
N/A
|
78
-71%
|
47
-39%
|
(58)
N/A
|
(367)
-528%
|
(595)
-62%
|
(627)
-5%
|
(528)
+16%
|
(25)
+95%
|
291
N/A
|
521
+79%
|
132
-75%
|
109
-17%
|
(1)
N/A
|
269
N/A
|
(76)
N/A
|
(271)
-254%
|
(233)
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(109)
|
(129)
|
(175)
|
(196)
|
(345)
|
(112)
|
(142)
|
(139)
|
(290)
|
(271)
|
(256)
|
(44)
|
(34)
|
(16)
|
(114)
|
(420)
|
(506)
|
(535)
|
|
| Other Items |
(102)
|
(105)
|
(169)
|
(107)
|
167
|
(28)
|
38
|
(89)
|
31
|
(288)
|
(570)
|
393
|
769
|
802
|
409
|
366
|
325
|
281
|
|
| Cash from Investing Activities |
(211)
N/A
|
(234)
-11%
|
(344)
-47%
|
(302)
+12%
|
(177)
+41%
|
(140)
+21%
|
(104)
+26%
|
(228)
-119%
|
(258)
-13%
|
(559)
-116%
|
(826)
-48%
|
349
N/A
|
735
+110%
|
788
+7%
|
295
-63%
|
(55)
N/A
|
(180)
-230%
|
(254)
-41%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
262
|
262
|
(262)
|
(262)
|
(262)
|
0
|
75
|
75
|
75
|
|
| Net Issuance of Debt |
219
|
176
|
188
|
254
|
290
|
461
|
581
|
509
|
480
|
143
|
74
|
256
|
133
|
13
|
(73)
|
268
|
298
|
531
|
|
| Cash Paid for Dividends |
(186)
|
0
|
0
|
(125)
|
(125)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
7
|
9
|
(1)
|
(7)
|
(5)
|
2
|
3
|
5
|
4
|
|
| Cash from Financing Activities |
33
N/A
|
(9)
N/A
|
3
N/A
|
130
+4 766%
|
166
+28%
|
337
+103%
|
457
+36%
|
515
+13%
|
485
-6%
|
411
-15%
|
345
-16%
|
(7)
N/A
|
(136)
-1 805%
|
(253)
-87%
|
(71)
+72%
|
346
N/A
|
378
+9%
|
609
+61%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(11)
|
6
|
23
|
6
|
(8)
|
(13)
|
(22)
|
(22)
|
(7)
|
(3)
|
26
|
(16)
|
(45)
|
(99)
|
(19)
|
(10)
|
89
|
120
|
|
| Net Change in Cash |
81
N/A
|
(160)
N/A
|
(271)
-70%
|
(225)
+17%
|
(386)
-72%
|
(411)
-7%
|
(296)
+28%
|
(263)
+11%
|
195
N/A
|
140
-28%
|
67
-52%
|
458
+581%
|
664
+45%
|
434
-35%
|
474
+9%
|
205
-57%
|
16
-92%
|
242
+1 434%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
162
N/A
|
(50)
N/A
|
(127)
-153%
|
(254)
-99%
|
(712)
-180%
|
(707)
+1%
|
(769)
-9%
|
(667)
+13%
|
(314)
+53%
|
20
N/A
|
266
+1 246%
|
89
-67%
|
75
-15%
|
(17)
N/A
|
155
N/A
|
(497)
N/A
|
(776)
-56%
|
(768)
+1%
|
|