Abnova Taiwan Corp
TWSE:4133
Cash Flow Statement
Cash Flow Statement
Abnova Taiwan Corp
| 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 |
64
|
79
|
83
|
100
|
117
|
130
|
151
|
149
|
146
|
123
|
111
|
120
|
114
|
112
|
106
|
77
|
94
|
96
|
93
|
89
|
75
|
66
|
67
|
77
|
62
|
78
|
70
|
55
|
72
|
50
|
48
|
57
|
54
|
65
|
74
|
73
|
67
|
58
|
50
|
37
|
27
|
17
|
9
|
1
|
12
|
17
|
34
|
0
|
52
|
56
|
53
|
0
|
47
|
62
|
82
|
0
|
0
|
0
|
0
|
49
|
78
|
99
|
103
|
73
|
60
|
0
|
4
|
|
| Depreciation & Amortization |
89
|
78
|
73
|
70
|
26
|
64
|
62
|
61
|
24
|
56
|
51
|
46
|
41
|
39
|
39
|
40
|
41
|
41
|
40
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
37
|
36
|
36
|
36
|
35
|
36
|
36
|
37
|
37
|
36
|
38
|
39
|
40
|
41
|
43
|
44
|
45
|
47
|
46
|
45
|
44
|
44
|
44
|
44
|
43
|
42
|
40
|
38
|
36
|
34
|
34
|
34
|
33
|
32
|
31
|
31
|
30
|
30
|
30
|
29
|
20
|
|
| Change in Deffered Taxes |
(8)
|
(18)
|
(10)
|
(8)
|
(20)
|
(28)
|
(32)
|
(37)
|
(35)
|
(9)
|
(2)
|
5
|
0
|
0
|
0
|
6
|
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 |
24
|
25
|
24
|
22
|
26
|
27
|
28
|
35
|
39
|
42
|
50
|
53
|
38
|
23
|
8
|
58
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
2
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(11)
|
(11)
|
(13)
|
(9)
|
2
|
9
|
17
|
26
|
25
|
19
|
13
|
5
|
4
|
3
|
0
|
2
|
1
|
0
|
(1)
|
(3)
|
(8)
|
(7)
|
(6)
|
(10)
|
(8)
|
(16)
|
(20)
|
(18)
|
(15)
|
(13)
|
(9)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
11
|
21
|
21
|
21
|
10
|
7
|
9
|
9
|
17
|
19
|
17
|
19
|
20
|
11
|
23
|
21
|
17
|
26
|
14
|
17
|
23
|
25
|
25
|
23
|
14
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
9
|
12
|
12
|
11
|
7
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
6
|
1
|
5
|
6
|
5
|
8
|
|
| Cash Interest Paid |
3
|
2
|
1
|
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
|
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
|
|
| Change in Working Capital |
(289)
|
(98)
|
(168)
|
(120)
|
(101)
|
(110)
|
(103)
|
(93)
|
(93)
|
(85)
|
(94)
|
(89)
|
(68)
|
(67)
|
(43)
|
(105)
|
(33)
|
(18)
|
(36)
|
(13)
|
(31)
|
(30)
|
(11)
|
(14)
|
(7)
|
(23)
|
(24)
|
(15)
|
(21)
|
(4)
|
11
|
(19)
|
(17)
|
(26)
|
(55)
|
(40)
|
(29)
|
(42)
|
(20)
|
20
|
15
|
39
|
39
|
1
|
(9)
|
(3)
|
2
|
7
|
11
|
14
|
8
|
13
|
25
|
14
|
20
|
6
|
19
|
38
|
12
|
5
|
(27)
|
(29)
|
(26)
|
(35)
|
(42)
|
(39)
|
(35)
|
|
| Cash from Operating Activities |
(121)
N/A
|
66
N/A
|
3
-96%
|
64
+2 350%
|
89
+39%
|
83
-7%
|
107
+29%
|
114
+7%
|
116
+2%
|
127
+9%
|
115
-9%
|
134
+16%
|
140
+4%
|
116
-17%
|
113
-2%
|
76
-33%
|
96
+26%
|
112
+17%
|
92
-18%
|
110
+19%
|
78
-29%
|
69
-11%
|
87
+26%
|
94
+8%
|
85
-10%
|
87
+2%
|
77
-11%
|
73
-5%
|
84
+15%
|
80
-5%
|
96
+20%
|
72
-25%
|
72
+0%
|
74
+3%
|
54
-27%
|
68
+24%
|
64
-5%
|
44
-32%
|
56
+29%
|
89
+58%
|
87
-2%
|
109
+25%
|
110
+1%
|
75
-32%
|
74
-1%
|
78
+6%
|
94
+21%
|
105
+12%
|
110
+5%
|
117
+6%
|
105
-10%
|
93
-12%
|
112
+21%
|
114
+2%
|
136
+20%
|
133
-3%
|
133
+0%
|
145
+9%
|
98
-33%
|
76
-22%
|
58
-23%
|
52
-10%
|
40
-23%
|
51
+27%
|
34
-34%
|
(21)
N/A
|
(11)
+48%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(57)
|
(17)
|
(10)
|
(8)
|
(6)
|
(4)
|
(2)
|
(4)
|
(6)
|
(8)
|
(14)
|
(16)
|
(22)
|
(24)
|
(19)
|
(17)
|
(11)
|
(13)
|
(14)
|
(19)
|
(19)
|
(14)
|
(16)
|
(9)
|
(7)
|
(7)
|
(141)
|
(143)
|
(144)
|
(144)
|
(31)
|
(56)
|
(69)
|
(105)
|
(86)
|
(81)
|
(86)
|
(51)
|
(49)
|
(33)
|
(15)
|
(12)
|
(9)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(7)
|
(14)
|
(21)
|
(28)
|
(27)
|
(20)
|
(16)
|
(9)
|
(5)
|
(7)
|
(3)
|
(2)
|
(4)
|
|
| Other Items |
(34)
|
(6)
|
17
|
(14)
|
(7)
|
5
|
(1)
|
(1)
|
(11)
|
(19)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(23)
|
(23)
|
(22)
|
(19)
|
(16)
|
(10)
|
(11)
|
(10)
|
(9)
|
(12)
|
(92)
|
(191)
|
(223)
|
(240)
|
(115)
|
50
|
86
|
160
|
129
|
67
|
63
|
(36)
|
(48)
|
(48)
|
(50)
|
2
|
(1)
|
0
|
1
|
(8)
|
(6)
|
(8)
|
2
|
5
|
5
|
6
|
2
|
2
|
2
|
3
|
0
|
(1)
|
0
|
57
|
56
|
85
|
83
|
25
|
26
|
(2)
|
(3)
|
(3)
|
|
| Cash from Investing Activities |
(90)
N/A
|
(22)
+75%
|
7
N/A
|
(22)
N/A
|
(12)
+44%
|
0
N/A
|
(2)
N/A
|
(4)
-100%
|
(17)
-291%
|
(26)
-52%
|
(31)
-18%
|
(33)
-7%
|
(40)
-20%
|
(42)
-6%
|
(39)
+9%
|
(41)
-5%
|
(34)
+16%
|
(35)
-4%
|
(32)
+8%
|
(34)
-6%
|
(28)
+18%
|
(24)
+14%
|
(25)
-4%
|
(17)
+31%
|
(19)
-9%
|
(99)
-422%
|
(332)
-237%
|
(366)
-10%
|
(384)
-5%
|
(259)
+33%
|
19
N/A
|
31
+66%
|
91
+197%
|
24
-74%
|
(19)
N/A
|
(18)
+3%
|
(123)
-569%
|
(98)
+20%
|
(98)
+1%
|
(83)
+15%
|
(13)
+85%
|
(12)
+2%
|
(8)
+34%
|
(4)
+53%
|
(12)
-216%
|
(12)
+3%
|
(13)
-8%
|
(1)
+91%
|
2
N/A
|
3
+81%
|
4
+30%
|
1
-75%
|
1
+34%
|
(0)
N/A
|
(4)
-1 561%
|
(14)
-245%
|
(22)
-63%
|
(27)
-22%
|
31
N/A
|
37
+21%
|
68
+85%
|
74
+9%
|
20
-73%
|
20
-2%
|
(4)
N/A
|
(4)
-6%
|
(7)
-57%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
1
|
367
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(48)
|
(48)
|
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 |
(14)
|
(10)
|
(8)
|
(15)
|
(42)
|
(39)
|
(39)
|
(30)
|
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
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
(89)
|
0
|
0
|
(119)
|
(119)
|
0
|
0
|
(119)
|
(119)
|
0
|
0
|
(72)
|
(72)
|
0
|
0
|
(66)
|
(66)
|
(66)
|
(66)
|
(60)
|
(60)
|
(60)
|
(60)
|
(39)
|
(39)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
(24)
|
(48)
|
0
|
0
|
(36)
|
(36)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
(36)
|
(36)
|
0
|
(64)
|
(28)
|
(28)
|
0
|
0
|
(48)
|
(48)
|
0
|
(92)
|
(44)
|
(44)
|
0
|
0
|
(54)
|
|
| Other |
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
|
3
|
0
|
0
|
0
|
4
|
(0)
|
(0)
|
(0)
|
(25)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(9)
-406%
|
(7)
+17%
|
352
N/A
|
325
-8%
|
328
+1%
|
238
-27%
|
(119)
N/A
|
0
N/A
|
0
N/A
|
(119)
N/A
|
(119)
N/A
|
0
N/A
|
0
N/A
|
(119)
N/A
|
(119)
N/A
|
0
N/A
|
0
N/A
|
(72)
N/A
|
(72)
N/A
|
0
N/A
|
0
N/A
|
(66)
N/A
|
(66)
0%
|
(66)
+0%
|
(114)
-74%
|
(108)
+5%
|
(108)
+0%
|
(108)
0%
|
(60)
+45%
|
(39)
+35%
|
(39)
0%
|
0
N/A
|
0
N/A
|
10
N/A
|
(24)
N/A
|
(24)
+0%
|
0
N/A
|
(82)
N/A
|
(48)
+41%
|
(50)
-3%
|
(53)
-6%
|
(44)
+17%
|
(47)
-7%
|
(48)
-2%
|
(48)
0%
|
(17)
+64%
|
(14)
+18%
|
(15)
-3%
|
(15)
+0%
|
(45)
-207%
|
(44)
+2%
|
(48)
-9%
|
(75)
-57%
|
(38)
+50%
|
(61)
-63%
|
(57)
+8%
|
(29)
+50%
|
(77)
-168%
|
(56)
+27%
|
(55)
+2%
|
(98)
-78%
|
(49)
+50%
|
(49)
+1%
|
(49)
0%
|
(5)
+89%
|
(60)
-1 010%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
1
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
(0)
|
0
|
(0)
|
(1)
|
3
|
3
|
4
|
3
|
(1)
|
(0)
|
2
|
(1)
|
2
|
3
|
(0)
|
3
|
1
|
(1)
|
(0)
|
|
| Net Change in Cash |
(213)
N/A
|
35
N/A
|
2
-94%
|
394
+18 657%
|
401
+2%
|
411
+2%
|
343
-16%
|
(9)
N/A
|
10
N/A
|
12
+17%
|
(35)
N/A
|
(18)
+48%
|
(19)
-6%
|
(46)
-140%
|
(44)
+3%
|
(84)
-89%
|
(57)
+32%
|
(42)
+27%
|
(11)
+73%
|
4
N/A
|
(22)
N/A
|
(27)
-21%
|
(4)
+86%
|
11
N/A
|
1
-92%
|
(126)
N/A
|
(362)
-188%
|
(400)
-11%
|
(407)
-2%
|
(238)
+42%
|
74
N/A
|
60
-18%
|
120
+99%
|
56
-54%
|
43
-23%
|
25
-42%
|
(81)
N/A
|
(77)
+4%
|
(123)
-60%
|
(43)
+65%
|
24
N/A
|
42
+77%
|
57
+34%
|
22
-61%
|
11
-49%
|
16
+37%
|
63
+301%
|
91
+44%
|
97
+8%
|
105
+8%
|
64
-40%
|
49
-23%
|
69
+40%
|
42
-38%
|
99
+133%
|
60
-39%
|
53
-11%
|
89
+66%
|
54
-40%
|
56
+4%
|
74
+32%
|
31
-58%
|
11
-65%
|
25
+136%
|
(19)
N/A
|
(32)
-69%
|
(78)
-146%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(178)
N/A
|
49
N/A
|
(8)
N/A
|
56
N/A
|
83
+48%
|
79
-5%
|
106
+34%
|
111
+5%
|
110
-1%
|
120
+9%
|
102
-15%
|
119
+16%
|
118
-1%
|
91
-22%
|
94
+3%
|
59
-38%
|
85
+45%
|
99
+16%
|
79
-21%
|
91
+16%
|
59
-35%
|
55
-7%
|
71
+30%
|
86
+20%
|
79
-8%
|
80
+2%
|
(64)
N/A
|
(70)
-8%
|
(59)
+15%
|
(64)
-8%
|
65
N/A
|
16
-75%
|
4
-78%
|
(31)
N/A
|
(32)
-3%
|
(14)
+57%
|
(22)
-62%
|
(7)
+68%
|
7
N/A
|
56
+658%
|
72
+29%
|
97
+34%
|
101
+4%
|
70
-31%
|
70
0%
|
73
+4%
|
90
+24%
|
102
+14%
|
107
+5%
|
115
+8%
|
103
-10%
|
92
-11%
|
111
+21%
|
111
+0%
|
130
+16%
|
119
-8%
|
112
-5%
|
118
+5%
|
71
-40%
|
56
-21%
|
42
-25%
|
44
+4%
|
35
-20%
|
44
+27%
|
31
-30%
|
(23)
N/A
|
(15)
+35%
|
|