Continental Holdings Corp
TWSE:3703
Cash Flow Statement
Cash Flow Statement
Continental Holdings Corp
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2 727
|
2 221
|
1 143
|
1 074
|
1 682
|
2 587
|
2 246
|
1 424
|
1 465
|
456
|
731
|
1 125
|
1 039
|
2 058
|
2 058
|
(824)
|
(208)
|
(1 266)
|
(1 724)
|
686
|
158
|
(114)
|
267
|
539
|
848
|
1 479
|
1 959
|
892
|
1 049
|
1 086
|
1 387
|
2 162
|
2 385
|
2 394
|
878
|
623
|
342
|
321
|
1 265
|
0
|
1 874
|
1 909
|
1 735
|
0
|
2 977
|
3 539
|
3 721
|
0
|
0
|
1 273
|
1 710
|
1 680
|
2 343
|
1 660
|
1 013
|
1 104
|
761
|
|
| Depreciation & Amortization |
802
|
1 024
|
1 326
|
1 810
|
2 288
|
2 404
|
2 106
|
1 650
|
957
|
578
|
465
|
412
|
417
|
371
|
353
|
364
|
352
|
351
|
346
|
336
|
478
|
504
|
695
|
641
|
479
|
457
|
329
|
307
|
306
|
300
|
228
|
223
|
224
|
245
|
253
|
324
|
329
|
347
|
347
|
309
|
330
|
323
|
351
|
395
|
458
|
486
|
499
|
(16)
|
10
|
42
|
554
|
574
|
600
|
618
|
619
|
604
|
571
|
|
| Other Non-Cash Items |
(1 319)
|
(1 570)
|
(268)
|
(157)
|
(465)
|
(70)
|
(247)
|
(93)
|
1 178
|
670
|
500
|
(353)
|
(414)
|
(178)
|
(81)
|
2 259
|
2 181
|
2 257
|
2 406
|
(1 370)
|
(1 379)
|
(1 610)
|
(1 827)
|
(311)
|
(609)
|
(843)
|
(1 089)
|
261
|
686
|
1 023
|
1 089
|
97
|
(380)
|
(71)
|
804
|
587
|
942
|
649
|
62
|
(43)
|
(33)
|
48
|
43
|
27
|
77
|
200
|
256
|
103
|
18
|
(72)
|
(161)
|
(278)
|
(234)
|
(174)
|
295
|
410
|
244
|
|
| Cash Taxes Paid |
491
|
427
|
446
|
169
|
155
|
281
|
229
|
345
|
268
|
236
|
181
|
96
|
163
|
198
|
283
|
266
|
346
|
193
|
207
|
166
|
96
|
125
|
133
|
(35)
|
(31)
|
(43)
|
(58)
|
155
|
145
|
219
|
212
|
165
|
154
|
93
|
66
|
78
|
212
|
329
|
382
|
391
|
245
|
104
|
109
|
106
|
159
|
202
|
184
|
(56)
|
5
|
37
|
232
|
237
|
365
|
427
|
403
|
389
|
298
|
|
| Cash Interest Paid |
279
|
241
|
249
|
252
|
225
|
210
|
288
|
261
|
280
|
323
|
232
|
327
|
318
|
343
|
336
|
353
|
371
|
357
|
375
|
367
|
365
|
361
|
342
|
352
|
357
|
353
|
363
|
381
|
401
|
425
|
444
|
441
|
452
|
447
|
446
|
397
|
360
|
326
|
295
|
348
|
360
|
383
|
401
|
144
|
163
|
171
|
164
|
130
|
225
|
390
|
856
|
841
|
873
|
862
|
969
|
1 026
|
1 068
|
|
| Change in Working Capital |
(3 650)
|
(1 332)
|
(2 378)
|
3 500
|
3 454
|
(3 044)
|
(7 214)
|
(9 342)
|
(11 163)
|
(5 875)
|
(3 240)
|
(3 327)
|
(338)
|
(238)
|
246
|
3 178
|
(1 351)
|
(2 042)
|
(2 141)
|
(2 211)
|
(77)
|
571
|
(403)
|
(2 355)
|
(1 448)
|
(2 801)
|
(2 164)
|
(2 451)
|
(2 257)
|
(2 003)
|
(2 704)
|
(1 547)
|
(2 679)
|
(2 061)
|
(169)
|
(385)
|
(1 971)
|
(1 914)
|
(1 837)
|
(2 332)
|
(931)
|
(1 044)
|
(2 488)
|
(8)
|
(370)
|
1 461
|
1 309
|
314
|
(1 495)
|
(1 800)
|
(1 665)
|
(2 698)
|
(1 733)
|
(1 344)
|
(2 875)
|
(4 968)
|
(4 483)
|
|
| Cash from Operating Activities |
(1 439)
N/A
|
343
N/A
|
(177)
N/A
|
6 226
N/A
|
6 959
+12%
|
1 876
-73%
|
(3 110)
N/A
|
(6 360)
-104%
|
(7 563)
-19%
|
(4 172)
+45%
|
(1 544)
+63%
|
(2 143)
-39%
|
705
N/A
|
2 014
+186%
|
2 575
+28%
|
4 976
+93%
|
975
-80%
|
(701)
N/A
|
(1 113)
-59%
|
(2 559)
-130%
|
(820)
+68%
|
(649)
+21%
|
(1 267)
-95%
|
(1 486)
-17%
|
(730)
+51%
|
(1 707)
-134%
|
(966)
+43%
|
(991)
-3%
|
(216)
+78%
|
406
N/A
|
1
-100%
|
935
+86 128%
|
(451)
N/A
|
507
N/A
|
1 766
+248%
|
1 149
-35%
|
(357)
N/A
|
(597)
-67%
|
(162)
+73%
|
(345)
-113%
|
1 240
N/A
|
1 236
0%
|
(359)
N/A
|
2 600
N/A
|
3 142
+21%
|
5 685
+81%
|
5 786
+2%
|
(751)
N/A
|
(3 010)
-301%
|
(3 342)
-11%
|
439
N/A
|
(922)
N/A
|
203
N/A
|
759
+274%
|
(948)
N/A
|
(2 851)
-201%
|
(2 907)
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 407)
|
(2 276)
|
(2 161)
|
(1 820)
|
(2 120)
|
(1 149)
|
(995)
|
(1 391)
|
167
|
247
|
382
|
(227)
|
(273)
|
(354)
|
(418)
|
(578)
|
(604)
|
(518)
|
(449)
|
(384)
|
(438)
|
(458)
|
(445)
|
(337)
|
(196)
|
(190)
|
(249)
|
(353)
|
(390)
|
(376)
|
(383)
|
(263)
|
(195)
|
(198)
|
(114)
|
(192)
|
(186)
|
(178)
|
(206)
|
(386)
|
(156)
|
(161)
|
(132)
|
(241)
|
(199)
|
(204)
|
(251)
|
(4)
|
(156)
|
(555)
|
(1 265)
|
(1 672)
|
(2 353)
|
(3 092)
|
(3 818)
|
(4 671)
|
(4 427)
|
|
| Other Items |
3 284
|
3 263
|
265
|
287
|
432
|
420
|
376
|
904
|
(2 505)
|
(2 544)
|
(2 645)
|
27
|
(73)
|
(19)
|
20
|
(288)
|
(348)
|
(422)
|
2 683
|
2 835
|
3 851
|
3 796
|
631
|
903
|
344
|
1 074
|
1 616
|
887
|
249
|
(740)
|
(1 032)
|
(273)
|
(316)
|
1 897
|
1 576
|
2 702
|
2 993
|
796
|
750
|
(306)
|
(1 087)
|
(1 010)
|
(832)
|
(1 302)
|
(354)
|
(1 125)
|
(1 157)
|
1 895
|
3 093
|
3 499
|
1 870
|
414
|
229
|
(129)
|
891
|
115
|
40
|
|
| Cash from Investing Activities |
1 876
N/A
|
987
-47%
|
(1 897)
N/A
|
(1 533)
+19%
|
(1 688)
-10%
|
(729)
+57%
|
(619)
+15%
|
(487)
+21%
|
(2 338)
-380%
|
(2 297)
+2%
|
(2 263)
+1%
|
(200)
+91%
|
(346)
-73%
|
(373)
-8%
|
(398)
-7%
|
(866)
-118%
|
(952)
-10%
|
(941)
+1%
|
2 234
N/A
|
2 451
+10%
|
3 413
+39%
|
3 339
-2%
|
186
-94%
|
567
+204%
|
148
-74%
|
885
+499%
|
1 366
+54%
|
534
-61%
|
(141)
N/A
|
(1 116)
-691%
|
(1 416)
-27%
|
(536)
+62%
|
(512)
+5%
|
1 700
N/A
|
1 462
-14%
|
2 510
+72%
|
2 807
+12%
|
618
-78%
|
544
-12%
|
(692)
N/A
|
(1 244)
-80%
|
(1 171)
+6%
|
(964)
+18%
|
(1 542)
-60%
|
(553)
+64%
|
(1 328)
-140%
|
(1 408)
-6%
|
1 891
N/A
|
2 937
+55%
|
2 945
+0%
|
605
-79%
|
(1 258)
N/A
|
(2 125)
-69%
|
(3 221)
-52%
|
(2 927)
+9%
|
(4 556)
-56%
|
(4 386)
+4%
|
|
| 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
|
(53)
|
(312)
|
(660)
|
(660)
|
(607)
|
(348)
|
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 |
1 154
|
(554)
|
1 146
|
(3 202)
|
(2 696)
|
(584)
|
3 830
|
6 137
|
6 871
|
5 586
|
2 993
|
2 226
|
353
|
(1 777)
|
(2 245)
|
(4 087)
|
(355)
|
2 045
|
(189)
|
1 256
|
(814)
|
(1 095)
|
2 398
|
1 674
|
832
|
726
|
303
|
1 497
|
732
|
1 264
|
1 795
|
413
|
1 695
|
(1 856)
|
(3 163)
|
(4 038)
|
(2 840)
|
193
|
(161)
|
1 369
|
1 924
|
1 143
|
2 465
|
653
|
(755)
|
(2 170)
|
2 024
|
(2 398)
|
(916)
|
(3 446)
|
1 341
|
3 934
|
4 203
|
3 723
|
5 688
|
8 550
|
10 347
|
|
| Cash Paid for Dividends |
0
|
0
|
(505)
|
(505)
|
0
|
0
|
(421)
|
(421)
|
(421)
|
(841)
|
(421)
|
(421)
|
(421)
|
0
|
(421)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(412)
|
(412)
|
0
|
0
|
(412)
|
(412)
|
0
|
0
|
0
|
(496)
|
0
|
(63)
|
(804)
|
(804)
|
0
|
(777)
|
(448)
|
(448)
|
0
|
(491)
|
(1 232)
|
(1 232)
|
0
|
(1 185)
|
(1 453)
|
0
|
(1 420)
|
(2 073)
|
(2 126)
|
0
|
(2 141)
|
(1 337)
|
(1 284)
|
0
|
(1 331)
|
|
| Other |
(1 464)
|
(1 649)
|
(1 811)
|
20
|
2
|
110
|
25
|
3
|
7
|
9
|
(60)
|
(59)
|
(205)
|
(192)
|
(119)
|
(131)
|
(0)
|
(12)
|
(16)
|
(10)
|
(1)
|
2
|
157
|
160
|
157
|
129
|
(2)
|
509
|
548
|
611
|
910
|
737
|
956
|
1 174
|
1 044
|
1 095
|
955
|
697
|
654
|
261
|
234
|
370
|
230
|
237
|
134
|
47
|
27
|
699
|
679
|
827
|
801
|
110
|
89
|
(38)
|
(365)
|
(114)
|
(408)
|
|
| Cash from Financing Activities |
(310)
N/A
|
(2 203)
-611%
|
(1 171)
+47%
|
(3 687)
-215%
|
(3 199)
+13%
|
(978)
+69%
|
3 434
N/A
|
5 719
+67%
|
6 457
+13%
|
4 754
-26%
|
2 512
-47%
|
1 746
-30%
|
(272)
N/A
|
(1 968)
-625%
|
(2 784)
-41%
|
(4 639)
-67%
|
(776)
+83%
|
1 612
N/A
|
(258)
N/A
|
935
N/A
|
(1 475)
N/A
|
(1 753)
-19%
|
1 536
N/A
|
1 074
-30%
|
577
-46%
|
443
-23%
|
(111)
N/A
|
1 594
N/A
|
868
-46%
|
1 463
+68%
|
2 210
+51%
|
654
-70%
|
2 156
+229%
|
(1 241)
N/A
|
(2 924)
-136%
|
(3 747)
-28%
|
(2 690)
+28%
|
112
N/A
|
44
-61%
|
1 182
+2 563%
|
1 711
+45%
|
1 022
-40%
|
1 463
+43%
|
(341)
N/A
|
(1 853)
-444%
|
(3 308)
-79%
|
599
N/A
|
(1 699)
N/A
|
(204)
+88%
|
(3 239)
-1 489%
|
16
N/A
|
1 918
+11 885%
|
2 151
+12%
|
2 348
+9%
|
4 039
+72%
|
7 152
+77%
|
8 608
+20%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(155)
|
(284)
|
(33)
|
148
|
(9)
|
91
|
(112)
|
(189)
|
(14)
|
(49)
|
19
|
(35)
|
(39)
|
(34)
|
(60)
|
36
|
(14)
|
(7)
|
35
|
15
|
7
|
15
|
(59)
|
(28)
|
(78)
|
(71)
|
(54)
|
(258)
|
(236)
|
(177)
|
(185)
|
65
|
123
|
81
|
87
|
(36)
|
(53)
|
(83)
|
(81)
|
(55)
|
(50)
|
(50)
|
(43)
|
(23)
|
(4)
|
27
|
67
|
(26)
|
(30)
|
(49)
|
(5)
|
21
|
22
|
14
|
42
|
34
|
(43)
|
|
| Net Change in Cash |
(27)
N/A
|
(1 157)
-4 185%
|
(3 277)
-183%
|
1 155
N/A
|
2 063
+79%
|
259
-87%
|
(407)
N/A
|
(1 318)
-223%
|
(3 458)
-162%
|
(1 764)
+49%
|
(1 277)
+28%
|
(632)
+51%
|
48
N/A
|
(362)
N/A
|
(667)
-84%
|
(492)
+26%
|
(766)
-56%
|
(36)
+95%
|
898
N/A
|
841
-6%
|
1 125
+34%
|
953
-15%
|
396
-59%
|
126
-68%
|
(83)
N/A
|
(451)
-443%
|
236
N/A
|
879
+273%
|
275
-69%
|
576
+109%
|
609
+6%
|
1 119
+84%
|
1 316
+18%
|
1 047
-20%
|
392
-63%
|
(124)
N/A
|
(294)
-137%
|
50
N/A
|
345
+588%
|
89
-74%
|
1 657
+1 760%
|
1 036
-37%
|
97
-91%
|
694
+619%
|
733
+6%
|
1 075
+47%
|
5 044
+369%
|
(586)
N/A
|
(307)
+48%
|
(3 685)
-1 100%
|
1 055
N/A
|
(242)
N/A
|
252
N/A
|
(100)
N/A
|
206
N/A
|
(220)
N/A
|
1 271
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 846)
N/A
|
(1 933)
+32%
|
(2 338)
-21%
|
4 406
N/A
|
4 838
+10%
|
727
-85%
|
(4 105)
N/A
|
(7 751)
-89%
|
(7 396)
+5%
|
(3 925)
+47%
|
(1 162)
+70%
|
(2 369)
-104%
|
432
N/A
|
1 660
+284%
|
2 158
+30%
|
4 399
+104%
|
371
-92%
|
(1 219)
N/A
|
(1 562)
-28%
|
(2 943)
-88%
|
(1 258)
+57%
|
(1 106)
+12%
|
(1 712)
-55%
|
(1 823)
-6%
|
(926)
+49%
|
(1 897)
-105%
|
(1 215)
+36%
|
(1 344)
-11%
|
(606)
+55%
|
30
N/A
|
(382)
N/A
|
672
N/A
|
(646)
N/A
|
310
N/A
|
1 652
+434%
|
957
-42%
|
(544)
N/A
|
(775)
-42%
|
(368)
+53%
|
(732)
-99%
|
1 084
N/A
|
1 075
-1%
|
(492)
N/A
|
2 359
N/A
|
2 943
+25%
|
5 481
+86%
|
5 535
+1%
|
(755)
N/A
|
(3 166)
-319%
|
(3 897)
-23%
|
(826)
+79%
|
(2 594)
-214%
|
(2 150)
+17%
|
(2 333)
-8%
|
(4 766)
-104%
|
(7 521)
-58%
|
(7 334)
+2%
|
|