APAQ Technology Co Ltd
TWSE:6449
Cash Flow Statement
Cash Flow Statement
APAQ Technology Co Ltd
| 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 |
222
|
235
|
257
|
288
|
275
|
260
|
281
|
260
|
241
|
260
|
232
|
264
|
245
|
251
|
278
|
257
|
327
|
353
|
312
|
254
|
173
|
117
|
146
|
192
|
222
|
289
|
332
|
345
|
407
|
400
|
389
|
402
|
422
|
477
|
501
|
445
|
371
|
358
|
389
|
422
|
567
|
563
|
518
|
683
|
668
|
636
|
768
|
|
| Depreciation & Amortization |
103
|
89
|
89
|
86
|
89
|
92
|
97
|
100
|
105
|
109
|
110
|
109
|
106
|
106
|
110
|
114
|
117
|
122
|
128
|
138
|
155
|
170
|
176
|
189
|
196
|
207
|
205
|
209
|
208
|
202
|
214
|
216
|
227
|
234
|
240
|
245
|
244
|
244
|
245
|
248
|
248
|
254
|
257
|
261
|
266
|
262
|
262
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
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 |
33
|
34
|
36
|
18
|
12
|
13
|
11
|
24
|
15
|
13
|
5
|
(9)
|
(1)
|
5
|
9
|
28
|
4
|
30
|
27
|
53
|
88
|
61
|
63
|
13
|
6
|
5
|
10
|
11
|
8
|
(12)
|
(17)
|
(13)
|
(12)
|
2
|
8
|
21
|
24
|
39
|
36
|
26
|
(7)
|
4
|
6
|
15
|
44
|
52
|
104
|
|
| Cash Taxes Paid |
20
|
29
|
55
|
55
|
55
|
61
|
52
|
57
|
59
|
62
|
61
|
67
|
71
|
73
|
56
|
53
|
56
|
61
|
101
|
55
|
51
|
84
|
64
|
108
|
113
|
55
|
35
|
25
|
57
|
76
|
115
|
129
|
100
|
104
|
115
|
116
|
119
|
105
|
110
|
101
|
90
|
97
|
89
|
114
|
145
|
189
|
224
|
|
| Cash Interest Paid |
13
|
12
|
13
|
15
|
15
|
15
|
12
|
11
|
10
|
11
|
13
|
14
|
14
|
15
|
11
|
9
|
9
|
10
|
16
|
20
|
26
|
28
|
29
|
23
|
18
|
15
|
10
|
12
|
11
|
8
|
10
|
11
|
12
|
14
|
16
|
19
|
23
|
26
|
28
|
29
|
29
|
28
|
29
|
31
|
34
|
36
|
40
|
|
| Change in Working Capital |
(46)
|
(153)
|
(97)
|
(187)
|
(108)
|
(86)
|
(117)
|
(59)
|
(81)
|
(74)
|
(71)
|
(240)
|
(187)
|
(170)
|
(216)
|
(119)
|
(249)
|
(318)
|
(408)
|
(309)
|
(200)
|
(198)
|
(20)
|
(1)
|
(39)
|
(17)
|
(120)
|
(214)
|
(320)
|
(309)
|
(288)
|
(352)
|
(333)
|
(284)
|
(222)
|
(165)
|
(70)
|
(131)
|
(229)
|
(205)
|
(213)
|
(217)
|
(138)
|
(296)
|
(327)
|
(229)
|
(354)
|
|
| Cash from Operating Activities |
312
N/A
|
205
-34%
|
284
+38%
|
205
-28%
|
268
+31%
|
279
+4%
|
271
-3%
|
324
+20%
|
280
-14%
|
309
+10%
|
275
-11%
|
124
-55%
|
164
+32%
|
193
+17%
|
182
-5%
|
281
+54%
|
199
-29%
|
186
-6%
|
59
-68%
|
136
+129%
|
216
+58%
|
150
-31%
|
365
+144%
|
393
+8%
|
385
-2%
|
484
+26%
|
427
-12%
|
351
-18%
|
304
-14%
|
281
-7%
|
298
+6%
|
253
-15%
|
303
+20%
|
429
+41%
|
527
+23%
|
545
+3%
|
569
+4%
|
509
-11%
|
442
-13%
|
490
+11%
|
594
+21%
|
604
+2%
|
645
+7%
|
663
+3%
|
651
-2%
|
721
+11%
|
778
+8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(162)
|
(128)
|
(133)
|
(91)
|
(124)
|
(114)
|
(135)
|
(187)
|
(181)
|
(164)
|
(137)
|
(115)
|
(101)
|
(109)
|
(116)
|
(200)
|
(324)
|
(443)
|
(530)
|
(504)
|
(411)
|
(305)
|
(211)
|
(152)
|
(126)
|
(136)
|
(167)
|
(205)
|
(257)
|
(299)
|
(344)
|
(339)
|
(336)
|
(313)
|
(253)
|
(226)
|
(181)
|
(135)
|
(172)
|
(183)
|
(198)
|
(224)
|
(210)
|
(264)
|
(318)
|
(444)
|
(634)
|
|
| Other Items |
(2)
|
(1)
|
(4)
|
(2)
|
(7)
|
(25)
|
(14)
|
(38)
|
(21)
|
(22)
|
(43)
|
(17)
|
(24)
|
(29)
|
(100)
|
(118)
|
(139)
|
(202)
|
(307)
|
(294)
|
(270)
|
(100)
|
89
|
91
|
91
|
1
|
(11)
|
(15)
|
(45)
|
(38)
|
(39)
|
(40)
|
(9)
|
(8)
|
3
|
9
|
11
|
12
|
177
|
144
|
181
|
(84)
|
(234)
|
(199)
|
(260)
|
(41)
|
(58)
|
|
| Cash from Investing Activities |
(164)
N/A
|
(129)
+22%
|
(137)
-6%
|
(93)
+32%
|
(130)
-39%
|
(139)
-7%
|
(149)
-7%
|
(226)
-52%
|
(202)
+10%
|
(186)
+8%
|
(180)
+4%
|
(132)
+27%
|
(125)
+5%
|
(139)
-11%
|
(216)
-56%
|
(318)
-47%
|
(462)
-45%
|
(645)
-39%
|
(837)
-30%
|
(798)
+5%
|
(681)
+15%
|
(405)
+40%
|
(122)
+70%
|
(61)
+50%
|
(35)
+43%
|
(135)
-283%
|
(178)
-32%
|
(220)
-24%
|
(302)
-37%
|
(336)
-11%
|
(383)
-14%
|
(379)
+1%
|
(345)
+9%
|
(321)
+7%
|
(250)
+22%
|
(217)
+13%
|
(170)
+22%
|
(123)
+28%
|
5
N/A
|
(38)
N/A
|
(17)
+55%
|
(308)
-1 693%
|
(444)
-44%
|
(462)
-4%
|
(577)
-25%
|
(484)
+16%
|
(691)
-43%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
30
|
30
|
30
|
0
|
221
|
221
|
174
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
263
|
268
|
240
|
226
|
2
|
(3)
|
25
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(40)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
172
|
251
|
236
|
(9)
|
(256)
|
(229)
|
(108)
|
72
|
169
|
152
|
126
|
126
|
18
|
58
|
96
|
213
|
378
|
357
|
610
|
672
|
614
|
311
|
(77)
|
(180)
|
(247)
|
(119)
|
11
|
(70)
|
46
|
313
|
393
|
440
|
416
|
332
|
294
|
290
|
212
|
148
|
(180)
|
(349)
|
(196)
|
(52)
|
228
|
403
|
418
|
413
|
591
|
|
| Cash Paid for Dividends |
0
|
(32)
|
(53)
|
(53)
|
0
|
0
|
(117)
|
(117)
|
0
|
0
|
(113)
|
(113)
|
0
|
0
|
(127)
|
(127)
|
0
|
0
|
0
|
(156)
|
0
|
0
|
(83)
|
(83)
|
0
|
0
|
(85)
|
(85)
|
0
|
0
|
(169)
|
(169)
|
0
|
0
|
(178)
|
(178)
|
0
|
0
|
(202)
|
(202)
|
0
|
0
|
(202)
|
(202)
|
0
|
(202)
|
(317)
|
|
| 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
|
|
| Cash from Financing Activities |
171
N/A
|
250
+46%
|
213
-15%
|
171
-20%
|
(88)
N/A
|
(61)
+30%
|
(51)
+17%
|
(117)
-130%
|
(20)
+83%
|
(36)
-84%
|
(11)
+69%
|
13
N/A
|
(95)
N/A
|
(55)
+42%
|
(31)
+44%
|
85
N/A
|
251
+193%
|
493
+97%
|
722
+46%
|
756
+5%
|
684
-10%
|
157
-77%
|
(164)
N/A
|
(239)
-46%
|
(292)
-22%
|
(202)
+31%
|
(74)
+63%
|
(154)
-109%
|
(38)
+75%
|
229
N/A
|
224
-2%
|
271
+21%
|
247
-9%
|
163
-34%
|
77
-53%
|
71
-7%
|
(7)
N/A
|
(70)
-939%
|
(383)
-444%
|
(552)
-44%
|
(399)
+28%
|
(255)
+36%
|
26
N/A
|
201
+666%
|
216
+7%
|
211
-2%
|
274
+30%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(28)
|
(3)
|
(4)
|
(9)
|
(3)
|
(8)
|
(4)
|
3
|
9
|
(2)
|
(6)
|
(4)
|
(13)
|
(10)
|
(6)
|
(7)
|
7
|
4
|
1
|
(5)
|
(1)
|
(5)
|
(13)
|
(28)
|
(38)
|
(22)
|
(29)
|
6
|
7
|
(5)
|
10
|
(1)
|
12
|
5
|
12
|
4
|
(5)
|
(11)
|
8
|
(9)
|
10
|
26
|
(5)
|
15
|
42
|
(197)
|
(86)
|
|
| Net Change in Cash |
291
N/A
|
323
+11%
|
357
+11%
|
273
-24%
|
47
-83%
|
71
+50%
|
68
-4%
|
(15)
N/A
|
67
N/A
|
85
+26%
|
79
-7%
|
1
-99%
|
(70)
N/A
|
(11)
+84%
|
(71)
-529%
|
42
N/A
|
(7)
N/A
|
39
N/A
|
(55)
N/A
|
90
N/A
|
218
+142%
|
(104)
N/A
|
66
N/A
|
65
-2%
|
19
-71%
|
125
+557%
|
146
+16%
|
(17)
N/A
|
(29)
-68%
|
169
N/A
|
149
-12%
|
145
-3%
|
217
+50%
|
276
+27%
|
365
+32%
|
404
+11%
|
387
-4%
|
305
-21%
|
72
-76%
|
(108)
N/A
|
189
N/A
|
68
-64%
|
222
+228%
|
418
+88%
|
332
-20%
|
251
-25%
|
276
+10%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
150
N/A
|
77
-49%
|
152
+96%
|
113
-25%
|
145
+27%
|
165
+14%
|
136
-18%
|
137
+1%
|
99
-28%
|
145
+46%
|
138
-4%
|
9
-93%
|
63
+585%
|
83
+32%
|
66
-21%
|
81
+23%
|
(125)
N/A
|
(257)
-105%
|
(471)
-83%
|
(367)
+22%
|
(195)
+47%
|
(155)
+20%
|
153
N/A
|
241
+57%
|
259
+7%
|
348
+34%
|
260
-25%
|
146
-44%
|
47
-68%
|
(17)
N/A
|
(46)
-163%
|
(85)
-86%
|
(33)
+61%
|
116
N/A
|
274
+138%
|
319
+16%
|
388
+22%
|
374
-4%
|
270
-28%
|
308
+14%
|
396
+29%
|
380
-4%
|
434
+14%
|
400
-8%
|
333
-17%
|
277
-17%
|
144
-48%
|
|