GeoVision Inc
TWSE:3356
Cash Flow Statement
Cash Flow Statement
GeoVision Inc
| 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 |
169
|
601
|
571
|
482
|
406
|
392
|
345
|
338
|
360
|
283
|
341
|
360
|
362
|
448
|
455
|
510
|
553
|
502
|
660
|
696
|
716
|
701
|
705
|
644
|
596
|
589
|
507
|
482
|
508
|
430
|
390
|
357
|
211
|
168
|
(2)
|
(83)
|
(103)
|
(200)
|
(157)
|
(78)
|
(12)
|
48
|
146
|
115
|
73
|
26
|
55
|
4
|
40
|
172
|
167
|
223
|
204
|
199
|
217
|
169
|
225
|
207
|
240
|
357
|
315
|
330
|
486
|
600
|
573
|
681
|
299
|
216
|
457
|
|
| Depreciation & Amortization |
1
|
6
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
11
|
12
|
13
|
13
|
15
|
16
|
17
|
17
|
18
|
19
|
20
|
20
|
19
|
16
|
16
|
16
|
19
|
20
|
21
|
22
|
20
|
19
|
17
|
17
|
17
|
18
|
19
|
19
|
20
|
20
|
20
|
30
|
40
|
49
|
59
|
56
|
52
|
49
|
46
|
43
|
41
|
39
|
39
|
38
|
39
|
39
|
39
|
39
|
40
|
40
|
41
|
41
|
41
|
41
|
40
|
41
|
40
|
39
|
|
| Change in Deffered Taxes |
9
|
(4)
|
(3)
|
7
|
4
|
0
|
(6)
|
(9)
|
(6)
|
(9)
|
1
|
(4)
|
(2)
|
(18)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
11
|
16
|
23
|
22
|
24
|
25
|
24
|
22
|
22
|
21
|
20
|
20
|
17
|
16
|
16
|
13
|
13
|
11
|
3
|
7
|
2
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
5
|
6
|
8
|
3
|
(3)
|
(1)
|
6
|
5
|
7
|
3
|
(5)
|
4
|
8
|
7
|
2
|
(2)
|
20
|
10
|
14
|
10
|
(4)
|
(3)
|
(10)
|
(7)
|
(7)
|
(8)
|
(9)
|
(4)
|
4
|
17
|
29
|
36
|
41
|
41
|
39
|
34
|
39
|
49
|
1
|
(77)
|
(98)
|
(125)
|
(88)
|
(17)
|
(2)
|
(7)
|
(16)
|
(66)
|
(156)
|
(187)
|
(182)
|
(129)
|
(88)
|
(50)
|
49
|
73
|
90
|
6
|
(136)
|
(130)
|
(169)
|
(265)
|
(412)
|
(456)
|
(519)
|
(174)
|
(162)
|
(383)
|
|
| Cash Taxes Paid |
58
|
78
|
76
|
67
|
76
|
76
|
76
|
82
|
63
|
63
|
63
|
74
|
101
|
101
|
101
|
120
|
132
|
131
|
133
|
141
|
123
|
123
|
122
|
129
|
138
|
137
|
137
|
95
|
73
|
79
|
79
|
71
|
75
|
59
|
59
|
46
|
23
|
33
|
33
|
24
|
1
|
2
|
3
|
3
|
5
|
(21)
|
(20)
|
(21)
|
(21)
|
21
|
22
|
28
|
33
|
24
|
25
|
26
|
29
|
50
|
54
|
57
|
61
|
47
|
52
|
75
|
95
|
93
|
86
|
59
|
35
|
|
| Cash Interest Paid |
0
|
4
|
5
|
5
|
5
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
6
|
7
|
8
|
7
|
7
|
8
|
8
|
9
|
12
|
13
|
15
|
15
|
15
|
14
|
13
|
13
|
10
|
7
|
6
|
3
|
3
|
4
|
4
|
7
|
6
|
8
|
8
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
|
| Change in Working Capital |
3
|
56
|
31
|
184
|
71
|
(23)
|
21
|
108
|
(131)
|
(133)
|
(208)
|
(172)
|
(142)
|
(37)
|
(47)
|
(108)
|
(227)
|
(171)
|
(173)
|
(221)
|
(251)
|
(431)
|
(617)
|
(477)
|
(319)
|
(73)
|
46
|
65
|
37
|
5
|
(14)
|
(140)
|
(141)
|
(122)
|
(175)
|
(80)
|
(56)
|
(97)
|
(128)
|
(161)
|
(0)
|
147
|
263
|
383
|
309
|
182
|
(21)
|
(45)
|
(98)
|
(20)
|
161
|
79
|
124
|
(67)
|
(244)
|
(381)
|
(388)
|
(258)
|
(14)
|
211
|
261
|
274
|
258
|
242
|
147
|
122
|
56
|
76
|
126
|
|
| Cash from Operating Activities |
185
N/A
|
665
+260%
|
611
-8%
|
689
+13%
|
493
-29%
|
375
-24%
|
367
-2%
|
452
+23%
|
237
-48%
|
158
-33%
|
146
-7%
|
191
+31%
|
234
+22%
|
415
+78%
|
403
-3%
|
398
-1%
|
313
-21%
|
358
+14%
|
513
+43%
|
506
-1%
|
494
-2%
|
287
-42%
|
105
-63%
|
176
+68%
|
287
+63%
|
525
+83%
|
561
+7%
|
556
-1%
|
561
+1%
|
460
-18%
|
414
-10%
|
265
-36%
|
125
-53%
|
104
-17%
|
(119)
N/A
|
(107)
+10%
|
(106)
+1%
|
(239)
-125%
|
(216)
+9%
|
(217)
0%
|
(70)
+68%
|
116
N/A
|
314
+171%
|
450
+43%
|
414
-8%
|
264
-36%
|
83
-68%
|
(5)
N/A
|
(75)
-1 285%
|
42
N/A
|
184
+336%
|
161
-12%
|
239
+49%
|
83
-65%
|
(38)
N/A
|
(123)
-224%
|
(50)
+59%
|
78
N/A
|
272
+249%
|
471
+73%
|
486
+3%
|
475
-2%
|
520
+9%
|
472
-9%
|
305
-35%
|
324
+6%
|
220
-32%
|
169
-23%
|
239
+41%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(125)
|
(131)
|
(130)
|
(24)
|
(8)
|
(4)
|
(5)
|
(10)
|
(13)
|
(17)
|
(19)
|
(16)
|
(13)
|
(14)
|
(14)
|
(15)
|
(19)
|
(15)
|
(12)
|
(21)
|
(19)
|
(23)
|
(24)
|
(15)
|
(27)
|
(34)
|
(37)
|
(47)
|
(32)
|
(24)
|
(20)
|
(8)
|
(10)
|
(7)
|
(18)
|
(26)
|
(28)
|
(29)
|
(19)
|
(16)
|
(15)
|
(13)
|
(11)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
|
| Other Items |
151
|
(157)
|
(175)
|
(141)
|
(145)
|
7
|
26
|
2
|
2
|
3
|
2
|
9
|
7
|
7
|
166
|
153
|
158
|
159
|
4
|
14
|
18
|
10
|
11
|
6
|
(3)
|
1
|
(0)
|
1
|
(26)
|
(26)
|
(28)
|
(38)
|
(241)
|
(407)
|
(204)
|
(194)
|
(49)
|
68
|
(282)
|
(412)
|
(390)
|
(515)
|
(492)
|
(391)
|
(402)
|
(232)
|
80
|
154
|
653
|
484
|
317
|
190
|
(51)
|
91
|
388
|
470
|
298
|
291
|
32
|
6
|
(24)
|
7
|
(42)
|
(36)
|
(41)
|
(3)
|
(333)
|
(407)
|
54
|
|
| Cash from Investing Activities |
26
N/A
|
(287)
N/A
|
(305)
-6%
|
(165)
+46%
|
(153)
+7%
|
3
N/A
|
21
+614%
|
(8)
N/A
|
(11)
-40%
|
(15)
-39%
|
(17)
-15%
|
(7)
+60%
|
(6)
+13%
|
(6)
-7%
|
152
N/A
|
138
-9%
|
139
+1%
|
144
+3%
|
(8)
N/A
|
(7)
+9%
|
(1)
+84%
|
(13)
-1 055%
|
(14)
-6%
|
(9)
+36%
|
(30)
-244%
|
(33)
-12%
|
(38)
-13%
|
(46)
-21%
|
(58)
-26%
|
(50)
+12%
|
(48)
+5%
|
(46)
+3%
|
(251)
-441%
|
(414)
-65%
|
(222)
+46%
|
(220)
+1%
|
(77)
+65%
|
39
N/A
|
(301)
N/A
|
(428)
-42%
|
(405)
+5%
|
(528)
-30%
|
(504)
+5%
|
(397)
+21%
|
(411)
-3%
|
(241)
+41%
|
69
N/A
|
144
+108%
|
650
+350%
|
480
-26%
|
315
-34%
|
188
-40%
|
(53)
N/A
|
90
N/A
|
387
+330%
|
470
+21%
|
297
-37%
|
290
-2%
|
31
-89%
|
5
-85%
|
(25)
N/A
|
7
N/A
|
(42)
N/A
|
(36)
+13%
|
(41)
-12%
|
(3)
+93%
|
(334)
-10 856%
|
(408)
-22%
|
53
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(68)
|
(68)
|
(68)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(99)
|
0
|
0
|
(89)
|
|
| Net Issuance of Debt |
74
|
377
|
302
|
231
|
227
|
(74)
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
150
|
325
|
835
|
915
|
455
|
350
|
(225)
|
(265)
|
189
|
219
|
401
|
289
|
278
|
117
|
38
|
(133)
|
(228)
|
(187)
|
(676)
|
(549)
|
(716)
|
(615)
|
(170)
|
(114)
|
(195)
|
(284)
|
(289)
|
(314)
|
(84)
|
27
|
27
|
33
|
82
|
(25)
|
(44)
|
(42)
|
(107)
|
(112)
|
(91)
|
|
| Cash Paid for Dividends |
(529)
|
(529)
|
0
|
0
|
(481)
|
(481)
|
0
|
0
|
(358)
|
(385)
|
0
|
0
|
(268)
|
(241)
|
0
|
0
|
(393)
|
(393)
|
0
|
0
|
(388)
|
(388)
|
0
|
0
|
(458)
|
(458)
|
0
|
0
|
0
|
(378)
|
0
|
0
|
(686)
|
(308)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
(77)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(90)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
|
| Other |
(45)
|
(83)
|
(82)
|
(82)
|
(41)
|
0
|
9
|
27
|
0
|
27
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
16
|
0
|
16
|
0
|
16
|
15
|
15
|
15
|
17
|
17
|
17
|
17
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(12)
|
0
|
(10)
|
(11)
|
|
| Cash from Financing Activities |
(501)
N/A
|
(235)
+53%
|
(310)
-32%
|
(380)
-23%
|
(295)
+22%
|
(555)
-88%
|
(470)
+15%
|
(452)
+4%
|
(356)
+21%
|
(358)
0%
|
(370)
-3%
|
0
N/A
|
(243)
N/A
|
(241)
+1%
|
(252)
-5%
|
(252)
N/A
|
(405)
-61%
|
(405)
N/A
|
0
N/A
|
0
N/A
|
(387)
N/A
|
(387)
N/A
|
0
N/A
|
0
N/A
|
(453)
N/A
|
(453)
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
(312)
N/A
|
(212)
+32%
|
(37)
+83%
|
165
N/A
|
570
+246%
|
94
-84%
|
(11)
N/A
|
(278)
-2 450%
|
(341)
-22%
|
129
N/A
|
159
+23%
|
341
+114%
|
288
-15%
|
278
-3%
|
115
-59%
|
37
-68%
|
(134)
N/A
|
(229)
-71%
|
(190)
+17%
|
(678)
-258%
|
(551)
+19%
|
(718)
-30%
|
(615)
+14%
|
(261)
+58%
|
(205)
+22%
|
(286)
-39%
|
(376)
-32%
|
(289)
+23%
|
(423)
-46%
|
(193)
+54%
|
(85)
+56%
|
(86)
-1%
|
(97)
-13%
|
(47)
+51%
|
(152)
-222%
|
(182)
-19%
|
(413)
-127%
|
(478)
-16%
|
(481)
-1%
|
(451)
+6%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
0
|
1
|
4
|
2
|
1
|
(1)
|
(4)
|
(2)
|
1
|
9
|
7
|
1
|
(2)
|
(8)
|
(8)
|
(5)
|
(4)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
9
|
3
|
1
|
12
|
2
|
3
|
5
|
(4)
|
(5)
|
(12)
|
(13)
|
(19)
|
(17)
|
(5)
|
1
|
3
|
3
|
4
|
4
|
(1)
|
(3)
|
(11)
|
(20)
|
(20)
|
(11)
|
(5)
|
(8)
|
(9)
|
(16)
|
(0)
|
23
|
55
|
46
|
30
|
21
|
2
|
(0)
|
14
|
9
|
(3)
|
12
|
6
|
(31)
|
(12)
|
|
| Net Change in Cash |
(288)
N/A
|
142
N/A
|
(2)
N/A
|
149
N/A
|
47
-68%
|
(176)
N/A
|
(83)
+53%
|
(12)
+86%
|
(131)
-1 042%
|
(213)
-63%
|
(231)
-8%
|
(194)
+16%
|
(14)
+93%
|
165
N/A
|
295
+78%
|
276
-6%
|
43
-84%
|
93
+117%
|
111
+19%
|
106
-5%
|
105
-1%
|
(114)
N/A
|
(296)
-161%
|
(221)
+26%
|
(195)
+12%
|
47
N/A
|
73
+53%
|
58
-20%
|
515
+789%
|
100
-81%
|
156
+56%
|
187
+20%
|
35
-81%
|
256
+622%
|
(259)
N/A
|
(352)
-36%
|
(480)
-37%
|
(557)
-16%
|
(393)
+29%
|
(485)
-24%
|
(131)
+73%
|
(120)
+8%
|
93
N/A
|
172
+86%
|
39
-77%
|
(113)
N/A
|
(87)
+23%
|
(70)
+19%
|
(122)
-74%
|
(39)
+68%
|
(225)
-478%
|
(274)
-22%
|
(84)
+69%
|
(48)
+43%
|
63
N/A
|
(6)
N/A
|
13
N/A
|
(9)
N/A
|
140
N/A
|
411
+194%
|
377
-8%
|
385
+2%
|
445
+16%
|
292
-34%
|
79
-73%
|
(80)
N/A
|
(586)
-636%
|
(750)
-28%
|
(172)
+77%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
60
N/A
|
534
+786%
|
481
-10%
|
665
+38%
|
484
-27%
|
371
-23%
|
362
-2%
|
443
+22%
|
224
-49%
|
141
-37%
|
127
-10%
|
175
+38%
|
220
+26%
|
401
+82%
|
389
-3%
|
383
-1%
|
294
-23%
|
343
+17%
|
502
+46%
|
485
-3%
|
475
-2%
|
264
-44%
|
81
-69%
|
162
+100%
|
260
+61%
|
491
+89%
|
523
+7%
|
509
-3%
|
529
+4%
|
436
-18%
|
394
-10%
|
257
-35%
|
115
-55%
|
97
-16%
|
(137)
N/A
|
(134)
+2%
|
(134)
-1%
|
(268)
-99%
|
(236)
+12%
|
(233)
+1%
|
(84)
+64%
|
103
N/A
|
303
+194%
|
443
+47%
|
406
-9%
|
256
-37%
|
73
-71%
|
(15)
N/A
|
(78)
-414%
|
38
N/A
|
182
+376%
|
159
-13%
|
237
+49%
|
82
-65%
|
(38)
N/A
|
(123)
-221%
|
(50)
+59%
|
77
N/A
|
272
+253%
|
470
+73%
|
485
+3%
|
475
-2%
|
520
+9%
|
472
-9%
|
305
-35%
|
324
+6%
|
220
-32%
|
169
-23%
|
237
+40%
|
|