Jochu Technology Co Ltd
TWSE:3543
Cash Flow Statement
Cash Flow Statement
Jochu Technology Co Ltd
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
198
|
135
|
125
|
127
|
160
|
356
|
347
|
333
|
254
|
36
|
(4)
|
(34)
|
(29)
|
13
|
68
|
(71)
|
(114)
|
(96)
|
(141)
|
(113)
|
(159)
|
|
| Depreciation & Amortization |
175
|
173
|
171
|
172
|
172
|
169
|
163
|
158
|
168
|
166
|
164
|
161
|
144
|
144
|
152
|
7
|
50
|
175
|
139
|
175
|
175
|
|
| Other Non-Cash Items |
(60)
|
14
|
4
|
(33)
|
(4)
|
(190)
|
(171)
|
(129)
|
(142)
|
21
|
41
|
50
|
59
|
52
|
42
|
12
|
7
|
48
|
42
|
20
|
26
|
|
| Cash Taxes Paid |
80
|
87
|
80
|
81
|
173
|
190
|
232
|
224
|
175
|
147
|
88
|
85
|
66
|
99
|
142
|
(38)
|
(33)
|
63
|
(17)
|
43
|
47
|
|
| Cash Interest Paid |
20
|
21
|
21
|
20
|
20
|
19
|
18
|
17
|
16
|
14
|
12
|
10
|
9
|
9
|
9
|
(2)
|
(1)
|
6
|
2
|
5
|
6
|
|
| Change in Working Capital |
198
|
206
|
(61)
|
35
|
(238)
|
(493)
|
(490)
|
(567)
|
(492)
|
(370)
|
(100)
|
(123)
|
98
|
198
|
(56)
|
133
|
135
|
19
|
(29)
|
(117)
|
(179)
|
|
| Cash from Operating Activities |
511
N/A
|
527
+3%
|
240
-55%
|
301
+25%
|
91
-70%
|
(159)
N/A
|
(151)
+5%
|
(205)
-36%
|
(212)
-3%
|
(147)
+31%
|
101
N/A
|
53
-47%
|
273
+413%
|
407
+49%
|
206
-49%
|
81
-60%
|
78
-4%
|
146
+87%
|
11
-92%
|
(35)
N/A
|
(138)
-294%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(79)
|
(61)
|
(64)
|
(57)
|
(78)
|
(193)
|
(234)
|
(270)
|
(254)
|
(155)
|
(120)
|
(95)
|
(124)
|
(136)
|
(166)
|
(39)
|
(96)
|
(252)
|
(247)
|
(311)
|
(332)
|
|
| Other Items |
(305)
|
(111)
|
(146)
|
(54)
|
216
|
669
|
736
|
633
|
571
|
250
|
290
|
265
|
170
|
118
|
(33)
|
37
|
38
|
171
|
158
|
125
|
131
|
|
| Cash from Investing Activities |
(384)
N/A
|
(171)
+55%
|
(210)
-23%
|
(111)
+47%
|
138
N/A
|
476
+246%
|
502
+5%
|
363
-28%
|
317
-13%
|
95
-70%
|
171
+79%
|
170
0%
|
45
-73%
|
(17)
N/A
|
(199)
-1 045%
|
(2)
+99%
|
(59)
-2 861%
|
(81)
-37%
|
(88)
-9%
|
(187)
-112%
|
(200)
-7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
(27)
|
1
|
157
|
157
|
165
|
164
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
(26)
|
(0)
|
0
|
|
| Net Issuance of Debt |
133
|
93
|
(2)
|
(71)
|
(56)
|
(283)
|
(181)
|
(397)
|
(661)
|
(615)
|
(771)
|
(538)
|
(306)
|
(201)
|
(64)
|
22
|
1
|
(85)
|
(38)
|
(77)
|
95
|
|
| Cash Paid for Dividends |
(47)
|
0
|
0
|
(71)
|
(71)
|
0
|
0
|
(107)
|
(107)
|
0
|
0
|
(107)
|
(107)
|
0
|
0
|
0
|
(88)
|
(88)
|
0
|
(132)
|
(44)
|
|
| Other |
33
|
29
|
31
|
37
|
64
|
125
|
125
|
120
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
|
| Cash from Financing Activities |
92
N/A
|
77
-17%
|
139
+82%
|
53
-62%
|
102
+94%
|
(65)
N/A
|
(120)
-84%
|
(377)
-215%
|
(707)
-87%
|
(722)
-2%
|
(878)
-22%
|
(645)
+26%
|
(413)
+36%
|
(309)
+25%
|
(171)
+45%
|
(4)
+98%
|
(112)
-2 815%
|
(199)
-77%
|
(152)
+23%
|
(210)
-37%
|
111
N/A
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(133)
|
(223)
|
(242)
|
(88)
|
26
|
35
|
78
|
7
|
(22)
|
62
|
39
|
66
|
23
|
(47)
|
(30)
|
43
|
37
|
31
|
53
|
(51)
|
(26)
|
|
| Net Change in Cash |
86
N/A
|
210
+144%
|
(73)
N/A
|
154
N/A
|
356
+131%
|
288
-19%
|
309
+7%
|
(212)
N/A
|
(624)
-195%
|
(712)
-14%
|
(567)
+20%
|
(356)
+37%
|
(72)
+80%
|
35
N/A
|
(194)
N/A
|
118
N/A
|
(57)
N/A
|
(103)
-82%
|
(177)
-72%
|
(483)
-173%
|
(253)
+48%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
432
N/A
|
467
+8%
|
176
-62%
|
244
+39%
|
12
-95%
|
(352)
N/A
|
(385)
-10%
|
(475)
-23%
|
(465)
+2%
|
(303)
+35%
|
(19)
+94%
|
(42)
-123%
|
149
N/A
|
272
+82%
|
40
-85%
|
43
+7%
|
(17)
N/A
|
(106)
-507%
|
(235)
-122%
|
(346)
-47%
|
(470)
-36%
|
|