Apogee Optocom Co Ltd
TWSE:6426
Cash Flow Statement
Cash Flow Statement
Apogee Optocom Co Ltd
| 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 |
169
|
80
|
11
|
4
|
32
|
64
|
120
|
112
|
42
|
(39)
|
(105)
|
(136)
|
(137)
|
(135)
|
(161)
|
(140)
|
(121)
|
(128)
|
(52)
|
|
| Depreciation & Amortization |
165
|
141
|
145
|
153
|
160
|
166
|
171
|
171
|
168
|
166
|
164
|
163
|
161
|
158
|
154
|
150
|
146
|
142
|
133
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
2
|
2
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(8)
|
(9)
|
(7)
|
(0)
|
(4)
|
(4)
|
(9)
|
(15)
|
(8)
|
(5)
|
|
| Cash Taxes Paid |
28
|
23
|
27
|
27
|
27
|
17
|
3
|
4
|
4
|
26
|
12
|
25
|
25
|
3
|
14
|
1
|
1
|
(14)
|
(14)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(10)
|
19
|
38
|
(44)
|
(40)
|
(9)
|
(19)
|
26
|
48
|
56
|
67
|
1
|
(25)
|
9
|
21
|
55
|
55
|
21
|
(46)
|
|
| Cash from Operating Activities |
327
N/A
|
241
-26%
|
196
-18%
|
112
-43%
|
153
+37%
|
222
+45%
|
272
+23%
|
306
+13%
|
253
-17%
|
176
-30%
|
118
-33%
|
20
-83%
|
(2)
N/A
|
30
N/A
|
10
-67%
|
56
+467%
|
65
+15%
|
26
-60%
|
31
+20%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(316)
|
(136)
|
(166)
|
(250)
|
(235)
|
(202)
|
(186)
|
(17)
|
(17)
|
(17)
|
(38)
|
(39)
|
(41)
|
(35)
|
(12)
|
(6)
|
(1)
|
(5)
|
(3)
|
|
| Other Items |
(90)
|
(87)
|
(41)
|
49
|
15
|
(7)
|
(31)
|
(130)
|
(159)
|
(175)
|
(61)
|
(81)
|
8
|
169
|
7
|
(7)
|
38
|
(98)
|
12
|
|
| Cash from Investing Activities |
(406)
N/A
|
(223)
+45%
|
(207)
+7%
|
(201)
+3%
|
(221)
-10%
|
(209)
+5%
|
(217)
-4%
|
(147)
+32%
|
(175)
-19%
|
(192)
-9%
|
(100)
+48%
|
(120)
-20%
|
(33)
+73%
|
134
N/A
|
(5)
N/A
|
(13)
-150%
|
36
N/A
|
(103)
N/A
|
9
N/A
|
|
| 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
|
0
|
|
| Net Issuance of Debt |
(166)
|
(11)
|
(30)
|
(0)
|
(11)
|
(11)
|
(12)
|
(22)
|
(12)
|
(2)
|
(13)
|
(13)
|
(13)
|
(23)
|
8
|
(12)
|
(12)
|
8
|
(32)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(96)
|
0
|
0
|
(173)
|
(77)
|
0
|
0
|
(77)
|
(77)
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
(19)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(243)
N/A
|
(87)
+64%
|
(30)
+66%
|
(96)
-220%
|
(107)
-11%
|
(108)
-1%
|
(185)
-72%
|
(99)
+47%
|
(89)
+10%
|
(79)
+11%
|
(89)
-13%
|
(90)
-1%
|
(90)
+0%
|
(100)
-11%
|
(11)
+88%
|
(31)
-170%
|
(31)
+1%
|
(11)
+65%
|
(51)
-378%
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
(322)
N/A
|
(69)
+79%
|
(40)
+42%
|
(185)
-361%
|
(174)
+6%
|
(95)
+46%
|
(130)
-37%
|
60
N/A
|
(11)
N/A
|
(95)
-735%
|
(72)
+25%
|
(190)
-165%
|
(125)
+34%
|
63
N/A
|
(7)
N/A
|
12
N/A
|
70
+482%
|
(88)
N/A
|
(11)
+88%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
105
+866%
|
30
-71%
|
(138)
N/A
|
(82)
+40%
|
20
N/A
|
86
+338%
|
289
+235%
|
236
-18%
|
159
-33%
|
79
-50%
|
(19)
N/A
|
(43)
-129%
|
(6)
+87%
|
(2)
+55%
|
50
N/A
|
63
+26%
|
21
-67%
|
28
+33%
|
|