Advanced Optoelectronic Technology Inc
TWSE:3437
Cash Flow Statement
Cash Flow Statement
Advanced Optoelectronic Technology Inc
| 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 |
4
|
(15)
|
(234)
|
565
|
548
|
392
|
419
|
412
|
302
|
237
|
182
|
98
|
34
|
69
|
145
|
116
|
(50)
|
(198)
|
(298)
|
(426)
|
(357)
|
(276)
|
(296)
|
(210)
|
(212)
|
(189)
|
(123)
|
(98)
|
62
|
145
|
57
|
107
|
122
|
55
|
(26)
|
(141)
|
(247)
|
(236)
|
(123)
|
(138)
|
(142)
|
(148)
|
(203)
|
(177)
|
(180)
|
(283)
|
(375)
|
|
| Depreciation & Amortization |
(1)
|
(14)
|
(36)
|
284
|
268
|
264
|
268
|
273
|
275
|
273
|
279
|
285
|
297
|
296
|
285
|
272
|
252
|
247
|
249
|
278
|
287
|
293
|
293
|
263
|
254
|
250
|
248
|
247
|
246
|
236
|
227
|
221
|
220
|
225
|
223
|
218
|
213
|
208
|
209
|
207
|
203
|
202
|
199
|
194
|
191
|
186
|
181
|
|
| Stock-Based Compensation |
1
|
1
|
6
|
10
|
9
|
9
|
4
|
2
|
1
|
1
|
(0)
|
1
|
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
|
|
| Other Non-Cash Items |
(25)
|
(68)
|
(7)
|
99
|
60
|
64
|
83
|
19
|
9
|
19
|
(57)
|
6
|
(16)
|
16
|
16
|
17
|
64
|
74
|
77
|
54
|
59
|
32
|
50
|
4
|
8
|
2
|
(98)
|
(69)
|
(68)
|
(83)
|
26
|
2
|
5
|
17
|
9
|
3
|
(14)
|
(8)
|
(11)
|
2
|
10
|
10
|
3
|
(7)
|
(14)
|
(26)
|
16
|
|
| Cash Taxes Paid |
0
|
(18)
|
(23)
|
31
|
32
|
148
|
147
|
146
|
148
|
59
|
80
|
78
|
76
|
40
|
23
|
23
|
26
|
30
|
24
|
24
|
24
|
16
|
5
|
5
|
3
|
7
|
14
|
2
|
1
|
(5)
|
(12)
|
(0)
|
0
|
12
|
13
|
13
|
13
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
3
|
2
|
3
|
5
|
5
|
6
|
7
|
7
|
6
|
6
|
5
|
3
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
5
|
4
|
2
|
2
|
|
| Change in Working Capital |
319
|
155
|
4
|
(271)
|
(155)
|
(164)
|
(98)
|
(208)
|
(83)
|
(53)
|
(101)
|
(162)
|
(136)
|
(300)
|
(187)
|
(133)
|
(44)
|
73
|
225
|
108
|
(22)
|
(134)
|
(475)
|
(472)
|
(348)
|
(502)
|
(303)
|
(9)
|
(255)
|
593
|
555
|
369
|
671
|
100
|
212
|
191
|
73
|
70
|
(114)
|
(70)
|
(39)
|
(50)
|
65
|
65
|
(15)
|
114
|
126
|
|
| Cash from Operating Activities |
297
N/A
|
59
-80%
|
(273)
N/A
|
677
N/A
|
721
+6%
|
556
-23%
|
670
+21%
|
495
-26%
|
503
+2%
|
476
-5%
|
302
-36%
|
227
-25%
|
180
-21%
|
80
-56%
|
259
+226%
|
272
+5%
|
222
-18%
|
196
-12%
|
253
+29%
|
13
-95%
|
(33)
N/A
|
(85)
-158%
|
(429)
-405%
|
(415)
+3%
|
(297)
+28%
|
(438)
-48%
|
(276)
+37%
|
72
N/A
|
(15)
N/A
|
891
N/A
|
865
-3%
|
699
-19%
|
1 018
+46%
|
397
-61%
|
417
+5%
|
270
-35%
|
26
-91%
|
34
+33%
|
(39)
N/A
|
1
N/A
|
33
+3 311%
|
14
-58%
|
65
+370%
|
74
+15%
|
(19)
N/A
|
(11)
+44%
|
(52)
-389%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
8
|
30
|
1
|
(294)
|
(318)
|
(347)
|
(282)
|
(286)
|
(477)
|
(477)
|
(533)
|
(491)
|
(314)
|
(278)
|
(221)
|
(218)
|
(199)
|
(204)
|
(228)
|
(233)
|
(206)
|
(210)
|
(245)
|
(205)
|
(200)
|
(196)
|
(200)
|
(217)
|
(208)
|
(200)
|
(140)
|
(138)
|
(129)
|
(115)
|
(100)
|
(129)
|
(151)
|
(136)
|
(141)
|
(114)
|
(114)
|
(110)
|
(124)
|
(112)
|
(82)
|
(116)
|
(117)
|
|
| Other Items |
78
|
74
|
76
|
39
|
(1)
|
1
|
1
|
(146)
|
4
|
3
|
3
|
156
|
6
|
6
|
6
|
(11)
|
(176)
|
(180)
|
(256)
|
(252)
|
(85)
|
(67)
|
19
|
29
|
(3)
|
(20)
|
(6)
|
(3)
|
213
|
224
|
198
|
188
|
6
|
(38)
|
(65)
|
(68)
|
(74)
|
(37)
|
(8)
|
(0)
|
0
|
5
|
(8)
|
(109)
|
31
|
26
|
38
|
|
| Cash from Investing Activities |
87
N/A
|
104
+20%
|
77
-26%
|
(256)
N/A
|
(319)
-25%
|
(345)
-8%
|
(281)
+19%
|
(431)
-54%
|
(472)
-10%
|
(475)
0%
|
(530)
-12%
|
(335)
+37%
|
(308)
+8%
|
(272)
+12%
|
(215)
+21%
|
(229)
-6%
|
(374)
-63%
|
(385)
-3%
|
(484)
-26%
|
(485)
0%
|
(291)
+40%
|
(277)
+5%
|
(226)
+18%
|
(176)
+22%
|
(204)
-16%
|
(216)
-6%
|
(206)
+5%
|
(220)
-7%
|
4
N/A
|
24
+471%
|
58
+137%
|
50
-13%
|
(122)
N/A
|
(153)
-25%
|
(165)
-8%
|
(197)
-20%
|
(225)
-14%
|
(173)
+23%
|
(149)
+14%
|
(114)
+24%
|
(114)
0%
|
(105)
+8%
|
(132)
-25%
|
(221)
-68%
|
(51)
+77%
|
(89)
-75%
|
(79)
+12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1 105
|
1 115
|
1 117
|
1 103
|
(157)
|
(160)
|
(157)
|
(142)
|
13
|
14
|
15
|
15
|
15
|
7
|
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
|
|
| Net Issuance of Debt |
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
78
|
0
|
0
|
131
|
28
|
0
|
247
|
(69)
|
109
|
290
|
(25)
|
283
|
395
|
302
|
212
|
86
|
(427)
|
(477)
|
(390)
|
(390)
|
(113)
|
(124)
|
(57)
|
(7)
|
(9)
|
10
|
(9)
|
(14)
|
(17)
|
(38)
|
(19)
|
(12)
|
(9)
|
(8)
|
|
| Cash Paid for Dividends |
0
|
0
|
(325)
|
(325)
|
0
|
0
|
(220)
|
(220)
|
0
|
0
|
(214)
|
(214)
|
0
|
0
|
(51)
|
(51)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
6
|
(37)
|
0
|
93
|
87
|
130
|
130
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(90)
N/A
|
0
N/A
|
845
N/A
|
790
-6%
|
792
+0%
|
778
-2%
|
(377)
N/A
|
(380)
-1%
|
(377)
+1%
|
(362)
+4%
|
(202)
+44%
|
(201)
+0%
|
(169)
+16%
|
(121)
+28%
|
(36)
+71%
|
(44)
-22%
|
3
N/A
|
(100)
N/A
|
(84)
+16%
|
162
N/A
|
(155)
N/A
|
24
N/A
|
290
+1 124%
|
(21)
N/A
|
287
N/A
|
399
+39%
|
306
-23%
|
212
-31%
|
86
-59%
|
(427)
N/A
|
(477)
-12%
|
(389)
+18%
|
(390)
0%
|
(112)
+71%
|
(118)
-5%
|
(94)
+21%
|
(44)
+53%
|
84
N/A
|
96
+15%
|
121
+25%
|
116
-4%
|
(16)
N/A
|
(38)
-132%
|
(19)
+50%
|
(12)
+39%
|
(9)
+22%
|
(8)
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(3)
|
(1)
|
2
|
2
|
2
|
3
|
(1)
|
(0)
|
(1)
|
(5)
|
(1)
|
(2)
|
(1)
|
1
|
(0)
|
0
|
3
|
0
|
(1)
|
2
|
(3)
|
(4)
|
(3)
|
(6)
|
(5)
|
(1)
|
2
|
1
|
6
|
4
|
(2)
|
1
|
(4)
|
(2)
|
1
|
(1)
|
(2)
|
(0)
|
(3)
|
(2)
|
1
|
1
|
3
|
4
|
(9)
|
(6)
|
|
| Net Change in Cash |
293
N/A
|
157
-46%
|
648
+313%
|
1 214
+87%
|
1 195
-2%
|
990
-17%
|
16
-98%
|
(316)
N/A
|
(347)
-10%
|
(362)
-4%
|
(434)
-20%
|
(310)
+28%
|
(299)
+4%
|
(315)
-5%
|
9
N/A
|
(1)
N/A
|
(149)
-26 681%
|
(286)
-92%
|
(315)
-10%
|
(311)
+1%
|
(477)
-53%
|
(341)
+29%
|
(369)
-8%
|
(615)
-67%
|
(220)
+64%
|
(261)
-19%
|
(177)
+32%
|
65
N/A
|
77
+18%
|
495
+541%
|
450
-9%
|
358
-21%
|
507
+42%
|
127
-75%
|
133
+4%
|
(20)
N/A
|
(244)
-1 118%
|
(57)
+77%
|
(93)
-62%
|
5
N/A
|
33
+508%
|
(107)
N/A
|
(105)
+2%
|
(162)
-55%
|
(78)
+52%
|
(119)
-53%
|
(145)
-22%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
305
N/A
|
88
-71%
|
(272)
N/A
|
383
N/A
|
403
+5%
|
209
-48%
|
388
+86%
|
210
-46%
|
27
-87%
|
(2)
N/A
|
(231)
-15 287%
|
(264)
-15%
|
(134)
+49%
|
(199)
-48%
|
38
N/A
|
54
+43%
|
24
-57%
|
(9)
N/A
|
25
N/A
|
(220)
N/A
|
(239)
-9%
|
(295)
-23%
|
(674)
-129%
|
(620)
+8%
|
(497)
+20%
|
(635)
-28%
|
(476)
+25%
|
(145)
+69%
|
(223)
-53%
|
691
N/A
|
725
+5%
|
562
-22%
|
889
+58%
|
282
-68%
|
318
+13%
|
141
-56%
|
(125)
N/A
|
(102)
+18%
|
(181)
-77%
|
(113)
+38%
|
(82)
+27%
|
(96)
-18%
|
(60)
+38%
|
(37)
+37%
|
(101)
-169%
|
(126)
-25%
|
(169)
-34%
|
|