Chien Shing Harbour Service Co Ltd
TWSE:8367
Cash Flow Statement
Cash Flow Statement
Chien Shing Harbour Service Co Ltd
| Mar-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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
192
|
164
|
187
|
177
|
251
|
221
|
257
|
284
|
296
|
303
|
319
|
379
|
855
|
868
|
863
|
843
|
297
|
362
|
349
|
377
|
431
|
345
|
(25)
|
95
|
172
|
552
|
610
|
532
|
531
|
|
| Depreciation & Amortization |
232
|
235
|
236
|
277
|
379
|
370
|
422
|
440
|
463
|
478
|
476
|
473
|
466
|
461
|
472
|
477
|
478
|
484
|
495
|
512
|
535
|
557
|
51
|
101
|
182
|
772
|
795
|
823
|
820
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
85
|
94
|
94
|
87
|
114
|
86
|
76
|
85
|
65
|
54
|
23
|
(28)
|
(501)
|
(347)
|
(294)
|
(257)
|
328
|
183
|
150
|
109
|
8
|
24
|
61
|
60
|
70
|
155
|
158
|
194
|
181
|
|
| Cash Taxes Paid |
36
|
43
|
43
|
22
|
38
|
29
|
27
|
24
|
46
|
61
|
66
|
61
|
52
|
52
|
58
|
63
|
93
|
97
|
89
|
89
|
108
|
126
|
0
|
(53)
|
(64)
|
61
|
61
|
107
|
123
|
|
| Cash Interest Paid |
52
|
51
|
49
|
49
|
63
|
48
|
51
|
52
|
52
|
56
|
54
|
55
|
55
|
62
|
59
|
54
|
52
|
43
|
48
|
55
|
61
|
66
|
23
|
51
|
79
|
176
|
184
|
189
|
196
|
|
| Change in Working Capital |
(48)
|
(150)
|
(183)
|
(270)
|
(351)
|
(98)
|
(17)
|
(79)
|
(15)
|
(200)
|
(180)
|
(150)
|
(215)
|
(313)
|
(142)
|
(255)
|
(211)
|
(23)
|
(113)
|
34
|
40
|
(60)
|
(3)
|
18
|
36
|
(208)
|
(425)
|
(541)
|
(538)
|
|
| Cash from Operating Activities |
461
N/A
|
343
-26%
|
334
-3%
|
271
-19%
|
393
+45%
|
579
+47%
|
738
+27%
|
730
-1%
|
809
+11%
|
636
-21%
|
639
+0%
|
674
+5%
|
605
-10%
|
669
+11%
|
900
+34%
|
808
-10%
|
892
+10%
|
1 006
+13%
|
881
-12%
|
1 033
+17%
|
1 013
-2%
|
866
-15%
|
85
-90%
|
276
+224%
|
429
+55%
|
1 272
+197%
|
1 128
-11%
|
986
-13%
|
995
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(81)
|
(290)
|
(171)
|
(354)
|
(422)
|
(321)
|
(494)
|
(348)
|
(429)
|
(528)
|
(524)
|
(687)
|
(687)
|
(960)
|
(1 093)
|
(1 250)
|
(1 727)
|
(1 582)
|
(1 828)
|
(1 865)
|
(1 596)
|
(1 708)
|
(48)
|
27
|
154
|
(1 649)
|
(1 468)
|
(1 523)
|
(1 487)
|
|
| Other Items |
11
|
(70)
|
(310)
|
(361)
|
(374)
|
(365)
|
(235)
|
(167)
|
(112)
|
(102)
|
(74)
|
(177)
|
(76)
|
57
|
(375)
|
(268)
|
(409)
|
(442)
|
112
|
121
|
121
|
90
|
(14)
|
(9)
|
(148)
|
(241)
|
(203)
|
(194)
|
(52)
|
|
| Cash from Investing Activities |
(71)
N/A
|
(360)
-410%
|
(481)
-34%
|
(715)
-49%
|
(796)
-11%
|
(685)
+14%
|
(730)
-6%
|
(516)
+29%
|
(541)
-5%
|
(630)
-16%
|
(598)
+5%
|
(864)
-45%
|
(763)
+12%
|
(903)
-18%
|
(1 468)
-63%
|
(1 518)
-3%
|
(2 135)
-41%
|
(2 024)
+5%
|
(1 716)
+15%
|
(1 743)
-2%
|
(1 475)
+15%
|
(1 618)
-10%
|
(63)
+96%
|
18
N/A
|
6
-65%
|
(1 891)
N/A
|
(1 671)
+12%
|
(1 718)
-3%
|
(1 540)
+10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
158
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
277
|
277
|
277
|
277
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(86)
|
(80)
|
(16)
|
227
|
197
|
196
|
74
|
(95)
|
(64)
|
125
|
166
|
385
|
471
|
572
|
1 140
|
868
|
1 053
|
946
|
548
|
774
|
525
|
625
|
126
|
207
|
42
|
899
|
1 164
|
1 047
|
1 042
|
|
| Cash Paid for Dividends |
0
|
0
|
(73)
|
0
|
0
|
(81)
|
(81)
|
0
|
0
|
(89)
|
(89)
|
0
|
0
|
(122)
|
(122)
|
0
|
0
|
(246)
|
(246)
|
0
|
0
|
(219)
|
0
|
0
|
(219)
|
(219)
|
0
|
0
|
(258)
|
|
| Other |
(99)
|
(34)
|
(28)
|
18
|
22
|
18
|
84
|
18
|
19
|
(42)
|
(42)
|
(20)
|
(44)
|
28
|
169
|
349
|
367
|
368
|
177
|
125
|
123
|
104
|
(129)
|
(125)
|
(146)
|
33
|
(466)
|
(533)
|
(470)
|
|
| Cash from Financing Activities |
(266)
N/A
|
(29)
+89%
|
40
N/A
|
330
+714%
|
303
-8%
|
133
-56%
|
77
-42%
|
(158)
N/A
|
(127)
+20%
|
(6)
+95%
|
34
N/A
|
276
+714%
|
338
+23%
|
478
+42%
|
1 188
+148%
|
1 373
+16%
|
1 575
+15%
|
1 346
-15%
|
757
-44%
|
653
-14%
|
402
-38%
|
510
+27%
|
(2)
N/A
|
83
N/A
|
(104)
N/A
|
713
N/A
|
479
-33%
|
295
-38%
|
315
+7%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Net Change in Cash |
125
N/A
|
(46)
N/A
|
(106)
-130%
|
(115)
-8%
|
(100)
+13%
|
27
N/A
|
85
+212%
|
57
-32%
|
140
+144%
|
(0)
N/A
|
75
N/A
|
85
+15%
|
179
+110%
|
244
+36%
|
619
+154%
|
662
+7%
|
332
-50%
|
328
-1%
|
(78)
N/A
|
(57)
+27%
|
(60)
-5%
|
(243)
-306%
|
20
N/A
|
376
+1 794%
|
331
-12%
|
95
-71%
|
(65)
N/A
|
(437)
-576%
|
(230)
+47%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
380
N/A
|
54
-86%
|
163
+205%
|
(84)
N/A
|
(29)
+65%
|
259
N/A
|
243
-6%
|
382
+57%
|
380
-1%
|
107
-72%
|
115
+7%
|
(13)
N/A
|
(82)
-524%
|
(291)
-254%
|
(194)
+33%
|
(442)
-128%
|
(835)
-89%
|
(576)
+31%
|
(947)
-64%
|
(832)
+12%
|
(583)
+30%
|
(843)
-44%
|
37
N/A
|
303
+725%
|
583
+92%
|
(377)
N/A
|
(340)
+10%
|
(537)
-58%
|
(493)
+8%
|
|