Qualipoly Chemical Corp
TWSE:4722
Cash Flow Statement
Cash Flow Statement
Qualipoly Chemical Corp
| 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 |
24
|
41
|
48
|
35
|
44
|
45
|
50
|
51
|
80
|
92
|
95
|
126
|
106
|
119
|
143
|
161
|
183
|
240
|
237
|
224
|
184
|
170
|
167
|
188
|
227
|
276
|
333
|
403
|
433
|
468
|
498
|
449
|
424
|
367
|
343
|
378
|
365
|
399
|
406
|
370
|
351
|
339
|
333
|
323
|
339
|
334
|
312
|
324
|
367
|
412
|
470
|
496
|
483
|
516
|
528
|
523
|
401
|
252
|
158
|
144
|
213
|
285
|
322
|
292
|
290
|
282
|
197
|
233
|
|
| Depreciation & Amortization |
62
|
62
|
63
|
62
|
54
|
49
|
44
|
39
|
42
|
41
|
41
|
41
|
42
|
47
|
51
|
55
|
58
|
57
|
59
|
61
|
64
|
66
|
66
|
66
|
65
|
64
|
64
|
63
|
62
|
60
|
58
|
57
|
56
|
57
|
56
|
57
|
57
|
57
|
58
|
59
|
59
|
59
|
60
|
59
|
59
|
60
|
60
|
61
|
62
|
63
|
63
|
63
|
63
|
63
|
63
|
62
|
63
|
64
|
65
|
66
|
66
|
66
|
66
|
67
|
68
|
69
|
68
|
67
|
|
| Change in Deffered Taxes |
7
|
8
|
8
|
6
|
8
|
7
|
6
|
7
|
5
|
7
|
10
|
11
|
11
|
0
|
0
|
0
|
2
|
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
|
|
| Stock-Based Compensation |
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
|
2
|
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
|
5
|
7
|
10
|
10
|
10
|
10
|
9
|
0
|
0
|
4
|
|
| Other Non-Cash Items |
11
|
15
|
13
|
12
|
3
|
1
|
(2)
|
2
|
6
|
5
|
9
|
5
|
7
|
15
|
30
|
36
|
(39)
|
(35)
|
(44)
|
(53)
|
25
|
14
|
14
|
6
|
11
|
26
|
20
|
34
|
31
|
20
|
17
|
(4)
|
(14)
|
(46)
|
(40)
|
(35)
|
(25)
|
(20)
|
(14)
|
(13)
|
(19)
|
0
|
(3)
|
(0)
|
1
|
6
|
2
|
13
|
(3)
|
(20)
|
(2)
|
(4)
|
11
|
40
|
30
|
42
|
50
|
27
|
19
|
(15)
|
(43)
|
(34)
|
(29)
|
(3)
|
29
|
29
|
27
|
21
|
|
| Cash Taxes Paid |
8
|
0
|
4
|
12
|
12
|
0
|
13
|
4
|
5
|
0
|
8
|
8
|
8
|
9
|
14
|
25
|
25
|
24
|
45
|
54
|
56
|
56
|
30
|
24
|
19
|
20
|
48
|
52
|
57
|
55
|
84
|
104
|
103
|
103
|
70
|
64
|
69
|
71
|
68
|
72
|
68
|
68
|
76
|
69
|
70
|
74
|
74
|
45
|
48
|
60
|
95
|
101
|
98
|
84
|
109
|
101
|
107
|
106
|
104
|
112
|
103
|
101
|
64
|
87
|
93
|
92
|
60
|
59
|
|
| Cash Interest Paid |
38
|
35
|
22
|
25
|
18
|
15
|
22
|
14
|
12
|
12
|
12
|
15
|
15
|
17
|
18
|
17
|
12
|
19
|
19
|
18
|
17
|
16
|
16
|
14
|
14
|
14
|
14
|
14
|
13
|
11
|
9
|
7
|
5
|
5
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
8
|
7
|
7
|
6
|
5
|
4
|
2
|
2
|
2
|
3
|
5
|
7
|
9
|
11
|
12
|
12
|
13
|
12
|
10
|
10
|
10
|
11
|
12
|
18
|
13
|
31
|
|
| Change in Working Capital |
191
|
259
|
353
|
225
|
114
|
(62)
|
(265)
|
(175)
|
(258)
|
(246)
|
(143)
|
(171)
|
(91)
|
(229)
|
(311)
|
(342)
|
(299)
|
(264)
|
(141)
|
(276)
|
(302)
|
(235)
|
(242)
|
(87)
|
(182)
|
(192)
|
(140)
|
(88)
|
69
|
189
|
36
|
(58)
|
(95)
|
(360)
|
(361)
|
(356)
|
(259)
|
(218)
|
(125)
|
(9)
|
(50)
|
148
|
152
|
88
|
74
|
(3)
|
(6)
|
99
|
21
|
(169)
|
(422)
|
(561)
|
(335)
|
(288)
|
(126)
|
(44)
|
215
|
369
|
348
|
439
|
(26)
|
(225)
|
(243)
|
(468)
|
(370)
|
(232)
|
(25)
|
(48)
|
|
| Cash from Operating Activities |
295
N/A
|
385
+31%
|
485
+26%
|
340
-30%
|
223
-35%
|
40
-82%
|
(168)
N/A
|
(77)
+54%
|
(125)
-63%
|
(102)
+19%
|
11
N/A
|
12
+5%
|
75
+544%
|
(39)
N/A
|
(83)
-111%
|
(89)
-6%
|
(96)
-8%
|
(1)
+99%
|
111
N/A
|
(43)
N/A
|
(29)
+34%
|
15
N/A
|
5
-67%
|
172
+3 406%
|
121
-30%
|
173
+44%
|
276
+59%
|
412
+49%
|
594
+44%
|
736
+24%
|
609
-17%
|
444
-27%
|
371
-16%
|
18
-95%
|
(2)
N/A
|
44
N/A
|
138
+214%
|
220
+60%
|
325
+48%
|
407
+25%
|
341
-16%
|
547
+60%
|
542
-1%
|
469
-13%
|
473
+1%
|
397
-16%
|
368
-7%
|
496
+35%
|
447
-10%
|
287
-36%
|
110
-62%
|
(6)
N/A
|
221
N/A
|
331
+50%
|
495
+49%
|
584
+18%
|
730
+25%
|
713
-2%
|
591
-17%
|
633
+7%
|
210
-67%
|
91
-56%
|
116
+26%
|
(112)
N/A
|
17
N/A
|
146
+737%
|
266
+82%
|
273
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(15)
|
(22)
|
(26)
|
(18)
|
(24)
|
(30)
|
(30)
|
(127)
|
(204)
|
(244)
|
(300)
|
(264)
|
(188)
|
(136)
|
(201)
|
(177)
|
(212)
|
(256)
|
(109)
|
(88)
|
(53)
|
(19)
|
(36)
|
(29)
|
(25)
|
(18)
|
(25)
|
(32)
|
(39)
|
(40)
|
(33)
|
(37)
|
(34)
|
(28)
|
(29)
|
(19)
|
(10)
|
(24)
|
(22)
|
(14)
|
(16)
|
(2)
|
(1)
|
(12)
|
(9)
|
(8)
|
(9)
|
(33)
|
(1)
|
(1)
|
(0)
|
(638)
|
(1)
|
(0)
|
(0)
|
(373)
|
(63)
|
(164)
|
(349)
|
(465)
|
(503)
|
(515)
|
(470)
|
(535)
|
(600)
|
(775)
|
(828)
|
|
| Other Items |
(20)
|
(19)
|
33
|
65
|
61
|
100
|
15
|
5
|
13
|
(5)
|
3
|
2
|
(8)
|
(16)
|
(30)
|
(3)
|
86
|
107
|
131
|
100
|
2
|
(32)
|
(19)
|
4
|
3
|
53
|
23
|
40
|
39
|
21
|
42
|
(11)
|
(19)
|
22
|
(6)
|
(8)
|
(25)
|
(67)
|
(75)
|
(66)
|
(57)
|
(46)
|
(55)
|
(92)
|
(46)
|
(63)
|
(50)
|
(44)
|
(12)
|
(70)
|
(130)
|
(715)
|
(115)
|
(780)
|
(754)
|
(330)
|
(3)
|
(297)
|
(250)
|
(50)
|
2
|
1
|
1
|
1
|
1
|
(4)
|
1
|
(27)
|
|
| Cash from Investing Activities |
(38)
N/A
|
(34)
+11%
|
11
N/A
|
40
+272%
|
43
+9%
|
76
+75%
|
(15)
N/A
|
(25)
-67%
|
(114)
-356%
|
(209)
-83%
|
(241)
-15%
|
(298)
-24%
|
(272)
+9%
|
(204)
+25%
|
(166)
+19%
|
(203)
-23%
|
(91)
+56%
|
(105)
-15%
|
(125)
-19%
|
(9)
+93%
|
(86)
-857%
|
(85)
+2%
|
(38)
+55%
|
(32)
+15%
|
(26)
+18%
|
28
N/A
|
6
-79%
|
15
+143%
|
8
-47%
|
(18)
N/A
|
2
N/A
|
(44)
N/A
|
(56)
-27%
|
(12)
+79%
|
(35)
-190%
|
(38)
-8%
|
(43)
-16%
|
(78)
-78%
|
(99)
-28%
|
(88)
+12%
|
(72)
+19%
|
(62)
+14%
|
(57)
+8%
|
(93)
-62%
|
(58)
+37%
|
(72)
-23%
|
(59)
+18%
|
(53)
+10%
|
(45)
+16%
|
(72)
-61%
|
(131)
-82%
|
(715)
-447%
|
(753)
-5%
|
(780)
-4%
|
(755)
+3%
|
(331)
+56%
|
(376)
-14%
|
(360)
+4%
|
(414)
-15%
|
(399)
+4%
|
(463)
-16%
|
(501)
-8%
|
(514)
-3%
|
(470)
+9%
|
(533)
-13%
|
(603)
-13%
|
(773)
-28%
|
(854)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(4)
|
(8)
|
(8)
|
(8)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
299
|
0
|
598
|
299
|
299
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
209
|
209
|
209
|
209
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(62)
|
0
|
0
|
60
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
26
|
49
|
|
| Net Issuance of Debt |
(183)
|
(268)
|
(446)
|
(293)
|
(274)
|
(170)
|
369
|
271
|
343
|
327
|
60
|
167
|
191
|
334
|
321
|
352
|
269
|
(67)
|
170
|
(23)
|
(59)
|
99
|
(243)
|
(116)
|
14
|
(77)
|
(117)
|
(231)
|
(404)
|
(749)
|
(721)
|
(349)
|
(276)
|
259
|
289
|
212
|
159
|
167
|
159
|
(75)
|
(85)
|
(309)
|
(335)
|
(249)
|
(216)
|
(104)
|
(110)
|
(199)
|
(152)
|
79
|
362
|
946
|
781
|
579
|
382
|
33
|
69
|
20
|
199
|
(111)
|
155
|
443
|
474
|
716
|
618
|
531
|
711
|
340
|
|
| Cash Paid for Dividends |
(32)
|
0
|
0
|
(18)
|
(18)
|
0
|
0
|
(12)
|
(12)
|
0
|
0
|
(57)
|
(57)
|
0
|
0
|
(73)
|
(73)
|
0
|
0
|
(132)
|
(132)
|
0
|
0
|
(106)
|
(106)
|
0
|
0
|
(132)
|
(132)
|
0
|
0
|
(267)
|
(267)
|
0
|
0
|
(238)
|
(238)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
(180)
|
(180)
|
(180)
|
0
|
(180)
|
(180)
|
0
|
0
|
(196)
|
(196)
|
0
|
0
|
(220)
|
(220)
|
0
|
0
|
(190)
|
(190)
|
0
|
0
|
(100)
|
(100)
|
0
|
0
|
(141)
|
|
| Other |
0
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
2
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
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
|
9
|
0
|
0
|
519
|
|
| Cash from Financing Activities |
(218)
N/A
|
(308)
-41%
|
(488)
-59%
|
(320)
+34%
|
(298)
+7%
|
(188)
+37%
|
351
N/A
|
259
-26%
|
332
+28%
|
319
-4%
|
48
-85%
|
110
+131%
|
134
+22%
|
274
+105%
|
264
-4%
|
279
+6%
|
196
-30%
|
159
-19%
|
97
-39%
|
144
+48%
|
108
-25%
|
(34)
N/A
|
(76)
-127%
|
(222)
-191%
|
(92)
+59%
|
(183)
-100%
|
(223)
-22%
|
(364)
-63%
|
(534)
-47%
|
(670)
-26%
|
(642)
+4%
|
(404)
+37%
|
(334)
+17%
|
(10)
+97%
|
21
N/A
|
(28)
N/A
|
(82)
-193%
|
(71)
+13%
|
(79)
-11%
|
(218)
-176%
|
(228)
-5%
|
(452)
-98%
|
(478)
-6%
|
(429)
+10%
|
(396)
+8%
|
(284)
+28%
|
(290)
-2%
|
(440)
-51%
|
(394)
+10%
|
(163)
+59%
|
120
N/A
|
811
+576%
|
647
-20%
|
446
-31%
|
249
-44%
|
(187)
N/A
|
(151)
+19%
|
(200)
-33%
|
(21)
+90%
|
(301)
-1 331%
|
(35)
+88%
|
253
N/A
|
284
+12%
|
616
+117%
|
528
-14%
|
464
-12%
|
647
+39%
|
768
+19%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(13)
|
(17)
|
(17)
|
(18)
|
(1)
|
3
|
(3)
|
(1)
|
8
|
(1)
|
8
|
(11)
|
(15)
|
(4)
|
(9)
|
11
|
7
|
5
|
11
|
9
|
18
|
20
|
3
|
14
|
29
|
22
|
31
|
33
|
0
|
(4)
|
(11)
|
(44)
|
(17)
|
(28)
|
13
|
5
|
(8)
|
12
|
(24)
|
(2)
|
(5)
|
(1)
|
1
|
(6)
|
(13)
|
(22)
|
(24)
|
(15)
|
(43)
|
(42)
|
(42)
|
(38)
|
(3)
|
12
|
12
|
13
|
7
|
(5)
|
(8)
|
0
|
(4)
|
4
|
16
|
9
|
14
|
12
|
(35)
|
(20)
|
|
| Net Change in Cash |
25
N/A
|
27
+7%
|
(10)
N/A
|
42
N/A
|
(33)
N/A
|
(69)
-110%
|
165
N/A
|
156
-6%
|
100
-36%
|
7
-93%
|
(174)
N/A
|
(188)
-8%
|
(79)
+58%
|
26
N/A
|
6
-77%
|
(3)
N/A
|
17
N/A
|
58
+238%
|
95
+63%
|
101
+6%
|
11
-89%
|
(84)
N/A
|
(106)
-26%
|
(68)
+36%
|
32
N/A
|
41
+28%
|
90
+121%
|
96
+7%
|
68
-29%
|
44
-35%
|
(41)
N/A
|
(48)
-17%
|
(36)
+26%
|
(32)
+12%
|
(3)
+89%
|
(17)
-391%
|
5
N/A
|
83
+1 563%
|
123
+47%
|
100
-19%
|
36
-64%
|
32
-11%
|
7
-78%
|
(58)
N/A
|
6
N/A
|
19
+218%
|
(5)
N/A
|
(12)
-142%
|
(35)
-204%
|
9
N/A
|
57
+501%
|
52
-8%
|
113
+117%
|
9
-92%
|
1
-90%
|
80
+8 781%
|
209
+162%
|
147
-30%
|
148
+0%
|
(66)
N/A
|
(292)
-342%
|
(153)
+48%
|
(98)
+36%
|
42
N/A
|
26
-38%
|
20
-24%
|
105
+430%
|
167
+60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
276
N/A
|
370
+34%
|
463
+25%
|
315
-32%
|
205
-35%
|
16
-92%
|
(198)
N/A
|
(107)
+46%
|
(252)
-135%
|
(306)
-21%
|
(233)
+24%
|
(289)
-24%
|
(189)
+34%
|
(227)
-20%
|
(219)
+4%
|
(290)
-32%
|
(273)
+6%
|
(213)
+22%
|
(145)
+32%
|
(153)
-6%
|
(116)
+24%
|
(38)
+67%
|
(14)
+64%
|
136
N/A
|
91
-33%
|
149
+62%
|
259
+74%
|
387
+49%
|
562
+45%
|
698
+24%
|
569
-18%
|
411
-28%
|
334
-19%
|
(17)
N/A
|
(31)
-85%
|
14
N/A
|
119
+726%
|
209
+76%
|
301
+44%
|
385
+28%
|
327
-15%
|
531
+62%
|
539
+2%
|
469
-13%
|
461
-2%
|
387
-16%
|
359
-7%
|
487
+35%
|
414
-15%
|
285
-31%
|
109
-62%
|
(6)
N/A
|
(417)
-6 801%
|
331
N/A
|
494
+49%
|
584
+18%
|
357
-39%
|
650
+82%
|
427
-34%
|
284
-33%
|
(255)
N/A
|
(411)
-61%
|
(399)
+3%
|
(582)
-46%
|
(517)
+11%
|
(454)
+12%
|
(509)
-12%
|
(554)
-9%
|
|