Chant Sincere Co Ltd
TWSE:6205
Cash Flow Statement
Cash Flow Statement
Chant Sincere 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 |
174
|
199
|
196
|
171
|
182
|
164
|
152
|
131
|
87
|
67
|
52
|
65
|
59
|
58
|
85
|
104
|
111
|
169
|
171
|
166
|
179
|
208
|
225
|
279
|
329
|
310
|
290
|
299
|
253
|
239
|
248
|
261
|
288
|
272
|
272
|
221
|
174
|
172
|
176
|
180
|
199
|
214
|
174
|
157
|
143
|
124
|
173
|
163
|
179
|
189
|
151
|
163
|
181
|
243
|
308
|
353
|
405
|
430
|
363
|
298
|
221
|
168
|
237
|
255
|
272
|
282
|
202
|
207
|
|
| Depreciation & Amortization |
95
|
94
|
95
|
101
|
104
|
116
|
116
|
122
|
129
|
119
|
115
|
104
|
92
|
86
|
81
|
72
|
63
|
60
|
56
|
54
|
52
|
50
|
47
|
46
|
42
|
38
|
34
|
29
|
28
|
27
|
29
|
31
|
33
|
36
|
40
|
43
|
46
|
48
|
45
|
40
|
35
|
34
|
37
|
41
|
42
|
42
|
41
|
41
|
43
|
45
|
46
|
46
|
45
|
41
|
40
|
40
|
42
|
47
|
52
|
57
|
61
|
63
|
67
|
69
|
72
|
77
|
80
|
83
|
|
| Change in Deffered Taxes |
0
|
(5)
|
(28)
|
(27)
|
(23)
|
(25)
|
(8)
|
(30)
|
(38)
|
(30)
|
(32)
|
(15)
|
(15)
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
32
|
22
|
24
|
18
|
22
|
(7)
|
(16)
|
1
|
4
|
20
|
12
|
14
|
17
|
26
|
11
|
(10)
|
3
|
(19)
|
(12)
|
(14)
|
(20)
|
(29)
|
(21)
|
(63)
|
(64)
|
(53)
|
(77)
|
(75)
|
(91)
|
(90)
|
(71)
|
(114)
|
(113)
|
(104)
|
(103)
|
(33)
|
(21)
|
(29)
|
(23)
|
(33)
|
(27)
|
(28)
|
(32)
|
(57)
|
(62)
|
(59)
|
(59)
|
(12)
|
(13)
|
(17)
|
(16)
|
(27)
|
(22)
|
(19)
|
(26)
|
(27)
|
(40)
|
(43)
|
(45)
|
(52)
|
(44)
|
(50)
|
(80)
|
(80)
|
(93)
|
(97)
|
(70)
|
(75)
|
|
| Cash Taxes Paid |
110
|
0
|
61
|
43
|
51
|
51
|
50
|
45
|
26
|
0
|
50
|
46
|
49
|
50
|
18
|
8
|
16
|
15
|
34
|
42
|
41
|
44
|
39
|
41
|
42
|
43
|
59
|
64
|
62
|
62
|
60
|
57
|
60
|
60
|
56
|
58
|
58
|
56
|
52
|
53
|
54
|
55
|
55
|
51
|
47
|
49
|
31
|
14
|
14
|
12
|
29
|
29
|
29
|
27
|
42
|
44
|
48
|
51
|
82
|
83
|
79
|
76
|
58
|
85
|
87
|
89
|
50
|
43
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
11
|
11
|
|
| Change in Working Capital |
16
|
89
|
190
|
159
|
67
|
23
|
(30)
|
(86)
|
(126)
|
(112)
|
(137)
|
(118)
|
(54)
|
(28)
|
(7)
|
58
|
54
|
(53)
|
(12)
|
(38)
|
(28)
|
10
|
(8)
|
(7)
|
(74)
|
7
|
(22)
|
45
|
136
|
25
|
73
|
(8)
|
8
|
67
|
57
|
73
|
39
|
32
|
(38)
|
(58)
|
(59)
|
(37)
|
(11)
|
58
|
(16)
|
(43)
|
(55)
|
(132)
|
10
|
(61)
|
(42)
|
(54)
|
(143)
|
(80)
|
(97)
|
(21)
|
(135)
|
(206)
|
(90)
|
23
|
130
|
192
|
135
|
(23)
|
(5)
|
11
|
49
|
54
|
|
| Cash from Operating Activities |
317
N/A
|
399
+26%
|
477
+20%
|
422
-12%
|
352
-17%
|
271
-23%
|
215
-21%
|
139
-35%
|
57
-59%
|
63
+11%
|
10
-85%
|
51
+421%
|
98
+95%
|
127
+29%
|
159
+25%
|
217
+37%
|
224
+3%
|
157
-30%
|
202
+28%
|
168
-17%
|
183
+9%
|
239
+31%
|
244
+2%
|
254
+4%
|
233
-8%
|
301
+29%
|
225
-25%
|
299
+33%
|
326
+9%
|
200
-39%
|
280
+40%
|
169
-40%
|
216
+28%
|
271
+25%
|
266
-2%
|
305
+15%
|
238
-22%
|
223
-6%
|
160
-28%
|
129
-19%
|
148
+14%
|
184
+24%
|
168
-8%
|
199
+18%
|
108
-46%
|
64
-41%
|
99
+56%
|
59
-40%
|
218
+268%
|
156
-28%
|
140
-11%
|
128
-8%
|
61
-52%
|
185
+201%
|
226
+22%
|
345
+53%
|
272
-21%
|
228
-16%
|
280
+23%
|
327
+17%
|
368
+13%
|
372
+1%
|
358
-4%
|
220
-38%
|
245
+11%
|
273
+12%
|
260
-5%
|
268
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(53)
|
(31)
|
(39)
|
(54)
|
(84)
|
(102)
|
(111)
|
(112)
|
(90)
|
(108)
|
(91)
|
(73)
|
(49)
|
(9)
|
(6)
|
(13)
|
(29)
|
(45)
|
(43)
|
(43)
|
(35)
|
(33)
|
(160)
|
(156)
|
(145)
|
(150)
|
(20)
|
(28)
|
(46)
|
(56)
|
(61)
|
(61)
|
(58)
|
(50)
|
(45)
|
(41)
|
(27)
|
(23)
|
(85)
|
(92)
|
(108)
|
(110)
|
(56)
|
(45)
|
(45)
|
(50)
|
(55)
|
(83)
|
(74)
|
(80)
|
(74)
|
(52)
|
(58)
|
(48)
|
(47)
|
(92)
|
(108)
|
(122)
|
(140)
|
(101)
|
(83)
|
(127)
|
(152)
|
(143)
|
(218)
|
(208)
|
(179)
|
(191)
|
|
| Other Items |
(133)
|
(56)
|
(7)
|
75
|
122
|
163
|
87
|
24
|
2
|
(39)
|
24
|
21
|
95
|
92
|
145
|
124
|
42
|
54
|
(26)
|
1
|
(50)
|
(65)
|
9
|
54
|
74
|
101
|
84
|
45
|
38
|
40
|
30
|
44
|
64
|
66
|
37
|
2
|
(26)
|
(114)
|
(142)
|
(138)
|
(172)
|
(76)
|
(110)
|
(114)
|
(44)
|
(67)
|
10
|
39
|
9
|
66
|
30
|
41
|
94
|
16
|
46
|
(45)
|
(148)
|
(116)
|
(123)
|
(65)
|
(442)
|
(613)
|
(647)
|
(713)
|
(194)
|
(150)
|
10
|
(51)
|
|
| Cash from Investing Activities |
(186)
N/A
|
(87)
+53%
|
(46)
+47%
|
22
N/A
|
38
+77%
|
62
+61%
|
(24)
N/A
|
(87)
-266%
|
(88)
-1%
|
(147)
-66%
|
(67)
+54%
|
(53)
+21%
|
46
N/A
|
83
+80%
|
140
+68%
|
111
-21%
|
13
-88%
|
9
-33%
|
(69)
N/A
|
(42)
+39%
|
(85)
-103%
|
(98)
-16%
|
(150)
-53%
|
(102)
+32%
|
(70)
+31%
|
(49)
+30%
|
64
N/A
|
17
-74%
|
(8)
N/A
|
(15)
-84%
|
(31)
-102%
|
(17)
+45%
|
6
N/A
|
16
+188%
|
(8)
N/A
|
(39)
-368%
|
(53)
-34%
|
(136)
-159%
|
(226)
-66%
|
(230)
-2%
|
(280)
-21%
|
(187)
+33%
|
(166)
+11%
|
(160)
+4%
|
(89)
+44%
|
(118)
-32%
|
(46)
+61%
|
(44)
+4%
|
(64)
-46%
|
(14)
+79%
|
(44)
-217%
|
(11)
+75%
|
36
N/A
|
(31)
N/A
|
(1)
+97%
|
(136)
-15 163%
|
(256)
-88%
|
(238)
+7%
|
(263)
-10%
|
(166)
+37%
|
(526)
-216%
|
(740)
-41%
|
(799)
-8%
|
(856)
-7%
|
(412)
+52%
|
(358)
+13%
|
(169)
+53%
|
(242)
-43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(43)
|
(32)
|
(32)
|
0
|
0
|
0
|
32
|
32
|
32
|
0
|
0
|
(14)
|
(29)
|
(53)
|
(53)
|
(40)
|
(24)
|
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
|
(4)
|
(13)
|
0
|
0
|
4
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
(73)
|
|
| Net Issuance of Debt |
(138)
|
(154)
|
(122)
|
(313)
|
(229)
|
(216)
|
(216)
|
(17)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
8
|
9
|
8
|
(2)
|
98
|
(9)
|
(8)
|
0
|
(105)
|
0
|
0
|
6
|
6
|
6
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(10)
|
(13)
|
(13)
|
(12)
|
(13)
|
337
|
336
|
336
|
336
|
(14)
|
(9)
|
(9)
|
(8)
|
(8)
|
(15)
|
(16)
|
(18)
|
675
|
675
|
673
|
672
|
(24)
|
(29)
|
(28)
|
(28)
|
|
| Cash Paid for Dividends |
(244)
|
0
|
0
|
(59)
|
(59)
|
0
|
0
|
(112)
|
(112)
|
0
|
0
|
(45)
|
(45)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
(114)
|
(86)
|
0
|
0
|
(108)
|
(108)
|
0
|
0
|
(158)
|
(158)
|
0
|
0
|
(144)
|
(144)
|
0
|
0
|
(144)
|
(144)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
(108)
|
(108)
|
0
|
0
|
(86)
|
(86)
|
0
|
0
|
(108)
|
(108)
|
0
|
0
|
(159)
|
(159)
|
0
|
0
|
(240)
|
(240)
|
0
|
0
|
(123)
|
(123)
|
0
|
0
|
(132)
|
|
| Other |
(75)
|
(75)
|
(74)
|
28
|
46
|
46
|
48
|
8
|
(2)
|
(55)
|
(44)
|
(44)
|
(46)
|
10
|
(3)
|
3
|
3
|
(1)
|
2
|
(4)
|
(25)
|
(25)
|
(14)
|
(14)
|
7
|
(1)
|
(7)
|
(7)
|
(35)
|
(26)
|
(28)
|
(92)
|
(70)
|
(69)
|
(68)
|
(4)
|
2
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(0)
|
0
|
2
|
2
|
2
|
2
|
13
|
13
|
13
|
14
|
(11)
|
(11)
|
(12)
|
(13)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
19
|
29
|
28
|
|
| Cash from Financing Activities |
(500)
N/A
|
(504)
-1%
|
(471)
+7%
|
(345)
+27%
|
(242)
+30%
|
(229)
+5%
|
(195)
+15%
|
(89)
+54%
|
(83)
+7%
|
(135)
-63%
|
(156)
-16%
|
(103)
+34%
|
(120)
-16%
|
(88)
+27%
|
(101)
-15%
|
(38)
+62%
|
(51)
-35%
|
(31)
+40%
|
(27)
+14%
|
(111)
-316%
|
(102)
+8%
|
(103)
-1%
|
(102)
+2%
|
(24)
+76%
|
(110)
-352%
|
(116)
-6%
|
(115)
+1%
|
(270)
-135%
|
(193)
+29%
|
(184)
+4%
|
(180)
+3%
|
(229)
-28%
|
(208)
+9%
|
(207)
+1%
|
(213)
-3%
|
(148)
+30%
|
(142)
+4%
|
(151)
-6%
|
(150)
+1%
|
(92)
+39%
|
(92)
0%
|
(90)
+2%
|
(93)
-4%
|
(118)
-27%
|
(121)
-2%
|
(123)
-2%
|
(132)
-7%
|
(97)
+26%
|
252
N/A
|
267
+6%
|
276
+3%
|
241
-13%
|
(108)
N/A
|
(128)
-19%
|
(128)
0%
|
(179)
-39%
|
(180)
-1%
|
(174)
+4%
|
(175)
-1%
|
(258)
-47%
|
435
N/A
|
435
0%
|
433
0%
|
549
+27%
|
(147)
N/A
|
(134)
+9%
|
(196)
-47%
|
(204)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
3
|
(2)
|
0
|
(9)
|
(10)
|
(6)
|
1
|
1
|
(1)
|
3
|
6
|
9
|
16
|
6
|
(7)
|
(11)
|
(20)
|
(21)
|
(12)
|
(20)
|
(12)
|
(3)
|
(3)
|
9
|
3
|
(3)
|
(14)
|
(14)
|
(14)
|
(17)
|
(6)
|
(12)
|
(12)
|
(4)
|
5
|
6
|
6
|
5
|
(2)
|
8
|
6
|
8
|
3
|
(3)
|
(8)
|
(3)
|
(4)
|
(2)
|
8
|
4
|
5
|
5
|
(9)
|
(10)
|
|
| Net Change in Cash |
(369)
N/A
|
(192)
+48%
|
(41)
+79%
|
99
N/A
|
148
+49%
|
103
-30%
|
(4)
N/A
|
(38)
-922%
|
(114)
-201%
|
(218)
-92%
|
(213)
+2%
|
(105)
+51%
|
27
N/A
|
123
+366%
|
200
+62%
|
288
+44%
|
186
-35%
|
127
-32%
|
96
-24%
|
9
-90%
|
(4)
N/A
|
38
N/A
|
(10)
N/A
|
130
N/A
|
58
-55%
|
145
+149%
|
191
+31%
|
52
-73%
|
118
+125%
|
(11)
N/A
|
49
N/A
|
(98)
N/A
|
1
N/A
|
60
+4 686%
|
33
-45%
|
114
+247%
|
39
-65%
|
(56)
N/A
|
(213)
-283%
|
(196)
+8%
|
(238)
-21%
|
(107)
+55%
|
(105)
+2%
|
(96)
+8%
|
(108)
-13%
|
(189)
-74%
|
(90)
+52%
|
(86)
+5%
|
411
N/A
|
415
+1%
|
379
-9%
|
363
-4%
|
(12)
N/A
|
33
N/A
|
103
+209%
|
38
-63%
|
(160)
N/A
|
(187)
-17%
|
(166)
+11%
|
(101)
+39%
|
274
N/A
|
66
-76%
|
(0)
N/A
|
(82)
-34 408%
|
(309)
-276%
|
(213)
+31%
|
(114)
+46%
|
(188)
-65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
264
N/A
|
368
+39%
|
438
+19%
|
368
-16%
|
268
-27%
|
169
-37%
|
104
-39%
|
27
-74%
|
(33)
N/A
|
(45)
-37%
|
(82)
-82%
|
(23)
+72%
|
49
N/A
|
118
+139%
|
153
+30%
|
204
+33%
|
195
-4%
|
112
-43%
|
159
+41%
|
125
-21%
|
148
+18%
|
206
+39%
|
84
-59%
|
98
+17%
|
88
-10%
|
151
+73%
|
205
+35%
|
271
+32%
|
280
+3%
|
145
-48%
|
219
+51%
|
107
-51%
|
158
+47%
|
222
+40%
|
221
0%
|
264
+20%
|
211
-20%
|
200
-5%
|
76
-62%
|
37
-51%
|
40
+6%
|
73
+86%
|
112
+53%
|
153
+37%
|
62
-59%
|
13
-79%
|
44
+228%
|
(24)
N/A
|
144
N/A
|
77
-47%
|
66
-14%
|
76
+15%
|
4
-95%
|
137
+3 695%
|
179
+31%
|
253
+41%
|
164
-35%
|
106
-35%
|
140
+32%
|
226
+62%
|
284
+26%
|
245
-14%
|
206
-16%
|
77
-62%
|
27
-65%
|
65
+141%
|
81
+24%
|
77
-5%
|
|