Young Fast Optoelectronics Co Ltd
TWSE:3622
Cash Flow Statement
Cash Flow Statement
Young Fast Optoelectronics Co Ltd
| 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 |
1 156
|
1 358
|
1 888
|
2 532
|
2 974
|
3 071
|
3 295
|
3 152
|
2 675
|
2 404
|
1 383
|
815
|
423
|
(61)
|
(479)
|
(608)
|
(357)
|
232
|
385
|
186
|
(1 452)
|
(1 936)
|
(1 838)
|
(2 220)
|
(1 732)
|
(1 716)
|
(1 780)
|
(1 389)
|
(2 235)
|
(2 066)
|
(1 794)
|
(1 769)
|
(96)
|
(147)
|
(113)
|
(18)
|
(11)
|
42
|
65
|
142
|
143
|
157
|
107
|
106
|
138
|
145
|
169
|
197
|
212
|
256
|
252
|
261
|
265
|
271
|
363
|
443
|
450
|
477
|
464
|
520
|
585
|
689
|
771
|
803
|
807
|
853
|
826
|
944
|
|
| Depreciation & Amortization |
182
|
200
|
221
|
233
|
264
|
286
|
317
|
377
|
347
|
367
|
389
|
399
|
545
|
651
|
747
|
839
|
912
|
1 054
|
1 168
|
1 242
|
1 240
|
1 187
|
1 130
|
1 094
|
1 069
|
1 012
|
939
|
874
|
762
|
599
|
441
|
283
|
165
|
152
|
138
|
126
|
111
|
97
|
84
|
73
|
66
|
69
|
73
|
76
|
77
|
78
|
82
|
84
|
85
|
87
|
87
|
90
|
95
|
101
|
109
|
114
|
118
|
120
|
121
|
122
|
123
|
125
|
127
|
130
|
133
|
134
|
133
|
129
|
|
| Change in Deffered Taxes |
(38)
|
(18)
|
4
|
12
|
74
|
63
|
59
|
81
|
50
|
44
|
(8)
|
2
|
(54)
|
0
|
0
|
0
|
(79)
|
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
|
|
| Other Non-Cash Items |
258
|
308
|
271
|
306
|
242
|
193
|
110
|
259
|
363
|
392
|
271
|
116
|
(36)
|
(134)
|
192
|
91
|
334
|
34
|
(52)
|
(156)
|
871
|
988
|
866
|
1 120
|
823
|
748
|
744
|
477
|
1 288
|
1 334
|
1 300
|
1 428
|
(102)
|
(123)
|
(123)
|
(159)
|
(3)
|
(12)
|
(44)
|
(89)
|
(199)
|
(185)
|
(155)
|
(171)
|
(159)
|
(156)
|
(155)
|
(133)
|
(156)
|
(147)
|
(133)
|
(145)
|
(134)
|
(139)
|
(161)
|
(228)
|
(248)
|
(256)
|
(243)
|
(192)
|
(173)
|
(182)
|
(201)
|
(237)
|
(260)
|
(329)
|
(290)
|
(406)
|
|
| Cash Taxes Paid |
217
|
217
|
190
|
327
|
335
|
335
|
308
|
248
|
257
|
263
|
335
|
433
|
398
|
410
|
261
|
115
|
98
|
108
|
33
|
40
|
94
|
80
|
72
|
34
|
10
|
17
|
21
|
18
|
16
|
14
|
10
|
8
|
8
|
2
|
(1)
|
6
|
5
|
12
|
18
|
13
|
6
|
(1)
|
(8)
|
(7)
|
(2)
|
(3)
|
1
|
2
|
3
|
3
|
5
|
16
|
15
|
15
|
18
|
11
|
24
|
29
|
29
|
32
|
27
|
22
|
26
|
41
|
49
|
49
|
52
|
39
|
|
| Cash Interest Paid |
11
|
5
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
5
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
294
|
26
|
(385)
|
(496)
|
(588)
|
(465)
|
(167)
|
(542)
|
54
|
(165)
|
(211)
|
(31)
|
(130)
|
607
|
520
|
958
|
291
|
119
|
870
|
348
|
550
|
543
|
51
|
479
|
(119)
|
(142)
|
(132)
|
(60)
|
150
|
(3)
|
73
|
(107)
|
(43)
|
95
|
(42)
|
93
|
(88)
|
(153)
|
(91)
|
(183)
|
(40)
|
(6)
|
(10)
|
2
|
(39)
|
(71)
|
(40)
|
(72)
|
(1)
|
(98)
|
(64)
|
(145)
|
(167)
|
(77)
|
(165)
|
94
|
124
|
68
|
58
|
(188)
|
(173)
|
(65)
|
(37)
|
37
|
(41)
|
(196)
|
(397)
|
(439)
|
|
| Cash from Operating Activities |
1 852
N/A
|
1 875
+1%
|
1 998
+7%
|
2 586
+29%
|
2 965
+15%
|
3 147
+6%
|
3 613
+15%
|
3 327
-8%
|
3 489
+5%
|
3 042
-13%
|
1 824
-40%
|
1 302
-29%
|
749
-42%
|
1 004
+34%
|
970
-3%
|
1 230
+27%
|
1 101
-11%
|
1 439
+31%
|
2 371
+65%
|
1 621
-32%
|
1 210
-25%
|
781
-35%
|
209
-73%
|
472
+126%
|
41
-91%
|
(97)
N/A
|
(229)
-135%
|
(98)
+57%
|
(35)
+65%
|
(137)
-296%
|
20
N/A
|
(165)
N/A
|
(76)
+54%
|
(23)
+69%
|
(139)
-498%
|
42
N/A
|
9
-78%
|
(26)
N/A
|
14
N/A
|
(58)
N/A
|
(29)
+50%
|
35
N/A
|
15
-57%
|
12
-21%
|
16
+39%
|
(3)
N/A
|
55
N/A
|
76
+38%
|
140
+85%
|
99
-30%
|
142
+44%
|
61
-57%
|
59
-3%
|
156
+164%
|
146
-7%
|
423
+191%
|
444
+5%
|
410
-8%
|
400
-2%
|
262
-34%
|
360
+37%
|
566
+57%
|
660
+17%
|
732
+11%
|
638
-13%
|
461
-28%
|
270
-41%
|
230
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(448)
|
(416)
|
(530)
|
(748)
|
(980)
|
(1 329)
|
(1 414)
|
(1 372)
|
(1 326)
|
(1 377)
|
(1 924)
|
(2 436)
|
(3 037)
|
(2 808)
|
(2 447)
|
(1 372)
|
(2 323)
|
(2 117)
|
(1 909)
|
(2 299)
|
(1 098)
|
(1 099)
|
(935)
|
(1 145)
|
(459)
|
(393)
|
(317)
|
(97)
|
(107)
|
(88)
|
(57)
|
(28)
|
(23)
|
(13)
|
(9)
|
(10)
|
(210)
|
(213)
|
(212)
|
(210)
|
(10)
|
(8)
|
(10)
|
(15)
|
(27)
|
(30)
|
(28)
|
(38)
|
(31)
|
(39)
|
(55)
|
(53)
|
(79)
|
(75)
|
(65)
|
(65)
|
(36)
|
(34)
|
(40)
|
(58)
|
(79)
|
(88)
|
(90)
|
(69)
|
(71)
|
(58)
|
(54)
|
(51)
|
|
| Other Items |
43
|
0
|
17
|
(23)
|
(77)
|
(35)
|
(241)
|
(496)
|
(521)
|
(474)
|
(280)
|
(264)
|
(271)
|
(562)
|
(290)
|
(1 041)
|
398
|
364
|
(233)
|
593
|
(248)
|
(640)
|
(521)
|
(337)
|
(768)
|
(227)
|
(33)
|
3
|
70
|
85
|
(389)
|
(393)
|
(225)
|
41
|
255
|
144
|
(200)
|
(568)
|
(365)
|
(214)
|
(166)
|
(175)
|
(134)
|
(54)
|
117
|
220
|
237
|
109
|
(77)
|
(176)
|
(175)
|
(103)
|
34
|
129
|
114
|
71
|
59
|
101
|
(66)
|
(7)
|
(28)
|
(80)
|
102
|
18
|
(1)
|
84
|
70
|
237
|
|
| Cash from Investing Activities |
(405)
N/A
|
(416)
-3%
|
(512)
-23%
|
(770)
-50%
|
(1 057)
-37%
|
(1 364)
-29%
|
(1 655)
-21%
|
(1 868)
-13%
|
(1 846)
+1%
|
(1 851)
0%
|
(2 204)
-19%
|
(2 700)
-22%
|
(3 308)
-23%
|
(3 370)
-2%
|
(2 737)
+19%
|
(2 413)
+12%
|
(1 925)
+20%
|
(1 753)
+9%
|
(2 142)
-22%
|
(1 706)
+20%
|
(1 346)
+21%
|
(1 738)
-29%
|
(1 456)
+16%
|
(1 482)
-2%
|
(1 227)
+17%
|
(621)
+49%
|
(351)
+44%
|
(94)
+73%
|
(36)
+61%
|
(2)
+93%
|
(446)
-18 496%
|
(421)
+6%
|
(248)
+41%
|
28
N/A
|
245
+773%
|
134
-46%
|
(410)
N/A
|
(781)
-91%
|
(577)
+26%
|
(424)
+27%
|
(176)
+58%
|
(183)
-4%
|
(144)
+22%
|
(69)
+52%
|
90
N/A
|
189
+111%
|
209
+10%
|
71
-66%
|
(108)
N/A
|
(215)
-99%
|
(230)
-7%
|
(157)
+32%
|
(45)
+71%
|
53
N/A
|
49
-8%
|
6
-88%
|
23
+298%
|
67
+190%
|
(106)
N/A
|
(65)
+39%
|
(106)
-63%
|
(169)
-59%
|
12
N/A
|
(51)
N/A
|
(72)
-42%
|
25
N/A
|
16
-36%
|
186
+1 079%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
770
|
1 648
|
878
|
878
|
878
|
18
|
21
|
21
|
2 475
|
2 459
|
2 461
|
2 466
|
15
|
15
|
14
|
10
|
9
|
8
|
5
|
4
|
2
|
1
|
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
|
|
| Net Issuance of Debt |
(653)
|
(322)
|
(346)
|
6
|
1
|
(10)
|
(17)
|
(25)
|
(24)
|
(28)
|
(18)
|
(1)
|
(15)
|
15
|
34
|
(1)
|
22
|
9
|
(7)
|
12
|
(0)
|
(4)
|
(9)
|
(12)
|
0
|
0
|
(25)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
60
|
60
|
18
|
15
|
(7)
|
(9)
|
(10)
|
(11)
|
(8)
|
(49)
|
8
|
25
|
74
|
91
|
24
|
(91)
|
(158)
|
(157)
|
(149)
|
(53)
|
(39)
|
(18)
|
17
|
17
|
17
|
17
|
(18)
|
(18)
|
(18)
|
|
| Cash Paid for Dividends |
(47)
|
0
|
(681)
|
(634)
|
(634)
|
0
|
(1 330)
|
(1 330)
|
(1 330)
|
0
|
0
|
(783)
|
(783)
|
0
|
0
|
(75)
|
(75)
|
0
|
0
|
(76)
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
(76)
|
(76)
|
0
|
0
|
(121)
|
(121)
|
0
|
0
|
(151)
|
(151)
|
0
|
0
|
(182)
|
(182)
|
0
|
0
|
(227)
|
(227)
|
0
|
0
|
(303)
|
(303)
|
0
|
0
|
(454)
|
|
| Other |
(2)
|
25
|
(2)
|
(0)
|
9
|
9
|
9
|
9
|
(0)
|
(0)
|
1
|
1
|
13
|
13
|
0
|
0
|
(1)
|
15
|
(0)
|
(0)
|
(11)
|
(24)
|
3
|
3
|
4
|
2
|
20
|
22
|
18
|
18
|
0
|
(1)
|
(1)
|
(1)
|
3
|
2
|
4
|
4
|
(0)
|
(0)
|
0
|
5
|
4
|
7
|
9
|
5
|
(1)
|
(1)
|
(9)
|
(6)
|
(2)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(7)
|
(8)
|
(8)
|
(8)
|
(19)
|
(22)
|
(18)
|
(20)
|
(43)
|
(35)
|
(43)
|
(41)
|
|
| Cash from Financing Activities |
67
N/A
|
1 304
+1 837%
|
(152)
N/A
|
250
N/A
|
253
+1%
|
(617)
N/A
|
(1 317)
-113%
|
(1 325)
-1%
|
1 121
N/A
|
1 101
-2%
|
2 443
+122%
|
1 683
-31%
|
(770)
N/A
|
(740)
+4%
|
(736)
+1%
|
(67)
+91%
|
(45)
+33%
|
(43)
+3%
|
(78)
-80%
|
(60)
+23%
|
(85)
-42%
|
(103)
-22%
|
(81)
+21%
|
(9)
+90%
|
(3)
+60%
|
(4)
-29%
|
(5)
-14%
|
4
N/A
|
0
-98%
|
0
+463%
|
0
-50%
|
(1)
N/A
|
(1)
+15%
|
(1)
-18%
|
3
N/A
|
2
-28%
|
4
+69%
|
44
+1 028%
|
40
-9%
|
15
-63%
|
15
+1%
|
(23)
N/A
|
(26)
-13%
|
(76)
-195%
|
(76)
0%
|
(80)
-6%
|
(87)
-8%
|
(130)
-49%
|
(179)
-38%
|
(119)
+33%
|
(99)
+17%
|
(83)
+16%
|
(66)
+21%
|
(134)
-104%
|
(246)
-84%
|
(342)
-39%
|
(345)
-1%
|
(338)
+2%
|
(242)
+28%
|
(274)
-13%
|
(264)
+4%
|
(231)
+12%
|
(228)
+2%
|
(306)
-34%
|
(329)
-8%
|
(356)
-8%
|
(364)
-2%
|
(514)
-41%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(49)
|
(156)
|
(94)
|
(35)
|
51
|
106
|
77
|
36
|
215
|
112
|
205
|
187
|
62
|
128
|
51
|
117
|
(0)
|
6
|
(75)
|
10
|
(3)
|
(4)
|
82
|
(6)
|
88
|
99
|
99
|
76
|
(11)
|
(9)
|
(32)
|
23
|
10
|
32
|
45
|
24
|
15
|
(12)
|
(12)
|
(16)
|
(5)
|
(6)
|
(4)
|
(5)
|
(4)
|
(3)
|
(5)
|
(8)
|
(22)
|
(23)
|
(40)
|
(35)
|
(25)
|
4
|
53
|
64
|
66
|
36
|
9
|
2
|
(1)
|
8
|
12
|
(3)
|
13
|
8
|
(26)
|
(5)
|
|
| Net Change in Cash |
1 466
N/A
|
2 606
+78%
|
1 240
-52%
|
2 030
+64%
|
2 212
+9%
|
1 272
-42%
|
718
-44%
|
170
-76%
|
2 978
+1 651%
|
2 404
-19%
|
2 268
-6%
|
472
-79%
|
(3 268)
N/A
|
(2 978)
+9%
|
(2 451)
+18%
|
(1 133)
+54%
|
(870)
+23%
|
(351)
+60%
|
76
N/A
|
(135)
N/A
|
(224)
-66%
|
(1 064)
-376%
|
(1 246)
-17%
|
(1 025)
+18%
|
(1 102)
-8%
|
(624)
+43%
|
(486)
+22%
|
(112)
+77%
|
(82)
+27%
|
(148)
-81%
|
(458)
-209%
|
(564)
-23%
|
(315)
+44%
|
35
N/A
|
155
+340%
|
202
+31%
|
(382)
N/A
|
(775)
-103%
|
(536)
+31%
|
(483)
+10%
|
(195)
+60%
|
(177)
+9%
|
(158)
+11%
|
(138)
+13%
|
27
N/A
|
102
+286%
|
172
+68%
|
9
-95%
|
(168)
N/A
|
(258)
-53%
|
(227)
+12%
|
(213)
+6%
|
(76)
+64%
|
80
N/A
|
2
-98%
|
151
+8 495%
|
188
+25%
|
175
-7%
|
61
-65%
|
(75)
N/A
|
(11)
+85%
|
174
N/A
|
457
+163%
|
372
-19%
|
250
-33%
|
139
-45%
|
(104)
N/A
|
(103)
+1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 404
N/A
|
1 459
+4%
|
1 469
+1%
|
1 838
+25%
|
1 985
+8%
|
1 818
-8%
|
2 199
+21%
|
1 955
-11%
|
2 163
+11%
|
1 666
-23%
|
(100)
N/A
|
(1 134)
-1 031%
|
(2 288)
-102%
|
(1 804)
+21%
|
(1 477)
+18%
|
(142)
+90%
|
(1 223)
-763%
|
(678)
+45%
|
461
N/A
|
(677)
N/A
|
112
N/A
|
(318)
N/A
|
(726)
-129%
|
(673)
+7%
|
(418)
+38%
|
(491)
-17%
|
(546)
-11%
|
(195)
+64%
|
(141)
+27%
|
(225)
-59%
|
(37)
+83%
|
(193)
-417%
|
(99)
+48%
|
(36)
+63%
|
(148)
-307%
|
32
N/A
|
(201)
N/A
|
(240)
-19%
|
(198)
+17%
|
(267)
-35%
|
(39)
+85%
|
26
N/A
|
5
-80%
|
(3)
N/A
|
(11)
-245%
|
(34)
-220%
|
27
N/A
|
38
+43%
|
109
+187%
|
60
-45%
|
87
+45%
|
8
-91%
|
(20)
N/A
|
81
N/A
|
81
0%
|
358
+344%
|
409
+14%
|
376
-8%
|
360
-4%
|
204
-43%
|
281
+38%
|
478
+70%
|
570
+19%
|
663
+16%
|
567
-14%
|
403
-29%
|
217
-46%
|
179
-17%
|
|