Cleanaway Co Ltd
TWSE:8422
Cash Flow Statement
Cash Flow Statement
Cleanaway Co Ltd
| 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 |
691
|
974
|
1 401
|
1 317
|
1 492
|
1 616
|
1 589
|
1 631
|
1 506
|
1 348
|
1 401
|
1 431
|
1 460
|
1 454
|
1 268
|
1 217
|
1 245
|
1 277
|
1 382
|
1 442
|
1 542
|
1 642
|
1 708
|
1 683
|
1 631
|
1 607
|
1 551
|
1 601
|
1 729
|
1 763
|
1 763
|
1 715
|
1 575
|
1 519
|
1 448
|
1 448
|
1 415
|
1 340
|
1 447
|
1 488
|
1 610
|
1 632
|
1 579
|
1 469
|
1 328
|
1 452
|
1 515
|
1 702
|
1 769
|
1 717
|
1 471
|
1 269
|
1 184
|
1 131
|
1 300
|
1 488
|
1 753
|
1 964
|
1 967
|
|
| Depreciation & Amortization |
50
|
110
|
147
|
143
|
183
|
157
|
157
|
158
|
153
|
154
|
162
|
162
|
161
|
157
|
157
|
157
|
164
|
172
|
171
|
187
|
186
|
185
|
192
|
188
|
188
|
193
|
192
|
238
|
270
|
298
|
320
|
358
|
331
|
302
|
276
|
191
|
185
|
179
|
181
|
176
|
183
|
190
|
186
|
187
|
178
|
186
|
188
|
189
|
189
|
172
|
169
|
168
|
174
|
225
|
294
|
364
|
440
|
479
|
485
|
|
| Change in Deffered Taxes |
3
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(191)
|
2
|
2
|
4
|
194
|
(5)
|
(9)
|
(17)
|
(18)
|
(17)
|
(20)
|
(18)
|
(19)
|
(21)
|
(20)
|
(21)
|
(20)
|
(21)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(27)
|
(25)
|
(24)
|
(22)
|
(22)
|
(22)
|
(21)
|
(17)
|
(10)
|
(1)
|
(12)
|
(22)
|
(11)
|
(20)
|
(14)
|
(8)
|
(18)
|
(17)
|
(21)
|
(0)
|
(21)
|
(6)
|
11
|
(2)
|
(5)
|
(10)
|
(21)
|
(9)
|
11
|
12
|
47
|
55
|
88
|
130
|
126
|
126
|
|
| Cash Taxes Paid |
61
|
64
|
76
|
48
|
48
|
147
|
200
|
200
|
200
|
174
|
186
|
186
|
186
|
185
|
170
|
172
|
172
|
188
|
188
|
186
|
187
|
198
|
192
|
191
|
190
|
231
|
277
|
276
|
277
|
245
|
256
|
256
|
256
|
379
|
455
|
455
|
455
|
309
|
144
|
144
|
144
|
241
|
218
|
218
|
218
|
308
|
310
|
310
|
311
|
360
|
359
|
359
|
359
|
300
|
438
|
437
|
437
|
346
|
368
|
|
| Cash Interest Paid |
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
|
1
|
2
|
5
|
8
|
10
|
11
|
9
|
8
|
6
|
6
|
6
|
6
|
7
|
8
|
13
|
20
|
28
|
32
|
35
|
37
|
40
|
45
|
56
|
80
|
101
|
130
|
144
|
131
|
|
| Change in Working Capital |
(189)
|
(210)
|
(231)
|
(163)
|
(178)
|
(400)
|
(429)
|
(543)
|
(487)
|
(354)
|
(595)
|
(318)
|
(203)
|
(81)
|
207
|
25
|
(133)
|
257
|
336
|
234
|
279
|
(241)
|
(290)
|
(213)
|
23
|
(8)
|
(107)
|
(95)
|
(514)
|
(533)
|
(556)
|
(436)
|
(326)
|
(506)
|
(439)
|
(535)
|
(182)
|
80
|
58
|
179
|
(274)
|
(152)
|
(193)
|
(255)
|
(84)
|
(516)
|
(347)
|
(597)
|
(446)
|
(873)
|
(1 192)
|
(974)
|
(1 331)
|
(466)
|
(98)
|
(725)
|
(448)
|
(1 462)
|
(1 766)
|
|
| Cash from Operating Activities |
364
N/A
|
874
+140%
|
1 318
+51%
|
1 300
-1%
|
1 691
+30%
|
1 369
-19%
|
1 308
-4%
|
1 229
-6%
|
1 154
-6%
|
1 130
-2%
|
948
-16%
|
1 257
+33%
|
1 399
+11%
|
1 510
+8%
|
1 612
+7%
|
1 378
-14%
|
1 256
-9%
|
1 685
+34%
|
1 865
+11%
|
1 837
-2%
|
1 981
+8%
|
1 559
-21%
|
1 583
+2%
|
1 630
+3%
|
1 816
+11%
|
1 768
-3%
|
1 613
-9%
|
1 723
+7%
|
1 463
-15%
|
1 506
+3%
|
1 510
+0%
|
1 627
+8%
|
1 579
-3%
|
1 304
-17%
|
1 263
-3%
|
1 093
-13%
|
1 398
+28%
|
1 585
+13%
|
1 678
+6%
|
1 825
+9%
|
1 502
-18%
|
1 648
+10%
|
1 572
-5%
|
1 380
-12%
|
1 416
+3%
|
1 133
-20%
|
1 354
+19%
|
1 289
-5%
|
1 501
+16%
|
994
-34%
|
439
-56%
|
473
+8%
|
40
-92%
|
937
+2 253%
|
1 550
+66%
|
1 216
-22%
|
1 876
+54%
|
1 108
-41%
|
812
-27%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(240)
|
(366)
|
(408)
|
(514)
|
(727)
|
(435)
|
(404)
|
(66)
|
112
|
(31)
|
(100)
|
(131)
|
(304)
|
(470)
|
(521)
|
(535)
|
(375)
|
(312)
|
(212)
|
(266)
|
(265)
|
(263)
|
(277)
|
(258)
|
(368)
|
(585)
|
(609)
|
(616)
|
(613)
|
(350)
|
(405)
|
(395)
|
(309)
|
(281)
|
(207)
|
(163)
|
(107)
|
(103)
|
(55)
|
(23)
|
(16)
|
(15)
|
(21)
|
(193)
|
(2 002)
|
(2 179)
|
(2 321)
|
(2 343)
|
(687)
|
(1 593)
|
(2 642)
|
(3 745)
|
(4 533)
|
(4 283)
|
(3 923)
|
(2 839)
|
(2 225)
|
(2 199)
|
(1 696)
|
|
| Other Items |
(21)
|
(22)
|
(44)
|
(36)
|
(424)
|
(706)
|
(1 413)
|
(763)
|
(1 422)
|
(1 470)
|
85
|
(591)
|
418
|
1 010
|
369
|
290
|
227
|
(239)
|
(919)
|
(1 204)
|
(782)
|
(196)
|
125
|
407
|
112
|
(228)
|
0
|
(207)
|
(409)
|
(789)
|
(799)
|
(325)
|
(533)
|
(305)
|
(339)
|
(212)
|
72
|
229
|
319
|
(63)
|
(4)
|
101
|
(83)
|
(81)
|
(53)
|
(156)
|
(71)
|
4
|
25
|
(51)
|
29
|
(37)
|
(202)
|
(6)
|
(46)
|
(18)
|
62
|
(84)
|
(54)
|
|
| Cash from Investing Activities |
(261)
N/A
|
(388)
-49%
|
(452)
-17%
|
(550)
-22%
|
(1 151)
-109%
|
(1 141)
+1%
|
(1 817)
-59%
|
(829)
+54%
|
(1 311)
-58%
|
(1 501)
-15%
|
(15)
+99%
|
(722)
-4 780%
|
114
N/A
|
540
+374%
|
(152)
N/A
|
(245)
-61%
|
(148)
+40%
|
(550)
-272%
|
(1 131)
-105%
|
(1 470)
-30%
|
(1 047)
+29%
|
(459)
+56%
|
(153)
+67%
|
149
N/A
|
(256)
N/A
|
(813)
-217%
|
(609)
+25%
|
(823)
-35%
|
(1 022)
-24%
|
(1 139)
-11%
|
(1 204)
-6%
|
(720)
+40%
|
(842)
-17%
|
(587)
+30%
|
(545)
+7%
|
(375)
+31%
|
(35)
+91%
|
126
N/A
|
264
+110%
|
(86)
N/A
|
(19)
+78%
|
86
N/A
|
(104)
N/A
|
(274)
-163%
|
(2 056)
-651%
|
(2 335)
-14%
|
(2 392)
-2%
|
(2 340)
+2%
|
(662)
+72%
|
(1 643)
-148%
|
(2 612)
-59%
|
(3 782)
-45%
|
(4 735)
-25%
|
(4 289)
+9%
|
(3 969)
+7%
|
(2 857)
+28%
|
(2 163)
+24%
|
(2 282)
-6%
|
(1 751)
+23%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
160
|
1 774
|
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
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
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
|
400
|
350
|
397
|
195
|
252
|
(1)
|
(290)
|
(112)
|
(576)
|
(281)
|
(45)
|
(30)
|
19
|
73
|
1 434
|
1 958
|
2 285
|
4 109
|
2 894
|
2 481
|
2 971
|
2 236
|
2 846
|
3 751
|
3 663
|
3 509
|
3 299
|
2 594
|
2 126
|
|
| Cash Paid for Dividends |
0
|
(458)
|
(458)
|
(458)
|
0
|
(1 185)
|
(1 185)
|
(1 185)
|
0
|
0
|
(1 310)
|
(1 310)
|
(1 310)
|
(1 310)
|
(871)
|
(871)
|
(871)
|
(871)
|
(871)
|
(871)
|
(871)
|
(871)
|
(1 089)
|
(1 089)
|
(1 089)
|
0
|
(1 252)
|
(1 252)
|
0
|
0
|
0
|
(1 198)
|
0
|
0
|
(1 089)
|
(1 089)
|
0
|
0
|
(1 089)
|
(1 089)
|
0
|
0
|
(1 089)
|
(1 089)
|
0
|
(2 178)
|
(1 089)
|
(1 089)
|
0
|
0
|
(1 089)
|
(1 089)
|
0
|
0
|
(1 092)
|
(1 092)
|
0
|
(2 211)
|
(1 119)
|
|
| Other |
0
|
272
|
273
|
2
|
3
|
3
|
3
|
4
|
4
|
10
|
21
|
53
|
50
|
40
|
32
|
8
|
(5)
|
(3)
|
(8)
|
(9)
|
9
|
11
|
13
|
6
|
7
|
5
|
5
|
4
|
(11)
|
(13)
|
(13)
|
(16)
|
(12)
|
(10)
|
(10)
|
(8)
|
(1)
|
0
|
20
|
20
|
0
|
(20)
|
255
|
255
|
275
|
0
|
0
|
0
|
250
|
250
|
250
|
250
|
0
|
30
|
20
|
55
|
0
|
128
|
590
|
|
| Cash from Financing Activities |
331
N/A
|
(127)
N/A
|
(26)
+80%
|
1 318
N/A
|
1 318
+0%
|
592
-55%
|
492
-17%
|
(1 181)
N/A
|
(1 181)
0%
|
10
N/A
|
(1 289)
N/A
|
(1 257)
+2%
|
(1 260)
0%
|
(1 270)
-1%
|
(840)
+34%
|
(863)
-3%
|
(877)
-2%
|
(874)
+0%
|
(879)
-1%
|
(881)
0%
|
(862)
+2%
|
(860)
+0%
|
(1 076)
-25%
|
(1 083)
-1%
|
(1 082)
+0%
|
(1 084)
0%
|
(1 247)
-15%
|
(1 249)
0%
|
(1 263)
-1%
|
(1 265)
0%
|
(811)
+36%
|
(864)
-7%
|
(813)
+6%
|
(1 013)
-25%
|
(847)
+16%
|
(1 097)
-30%
|
(1 380)
-26%
|
(1 201)
+13%
|
(1 645)
-37%
|
(1 349)
+18%
|
(1 134)
+16%
|
(1 138)
0%
|
(815)
+28%
|
(761)
+7%
|
620
N/A
|
76
-88%
|
1 196
+1 479%
|
3 021
+153%
|
2 055
-32%
|
2 731
+33%
|
2 132
-22%
|
1 397
-34%
|
1 757
+26%
|
2 692
+53%
|
2 592
-4%
|
2 472
-5%
|
2 262
-9%
|
511
-77%
|
1 597
+213%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(3)
|
(2)
|
|
| Net Change in Cash |
434
N/A
|
360
-17%
|
841
+134%
|
2 068
+146%
|
1 858
-10%
|
821
-56%
|
(17)
N/A
|
(781)
-4 549%
|
(1 338)
-71%
|
(360)
+73%
|
(355)
+1%
|
(722)
-103%
|
253
N/A
|
779
+208%
|
621
-20%
|
270
-56%
|
232
-14%
|
261
+13%
|
(144)
N/A
|
(514)
-258%
|
71
N/A
|
239
+238%
|
353
+47%
|
695
+97%
|
476
-31%
|
(130)
N/A
|
(244)
-88%
|
(349)
-43%
|
(821)
-135%
|
(898)
-9%
|
(505)
+44%
|
43
N/A
|
(76)
N/A
|
(296)
-289%
|
(129)
+56%
|
(379)
-194%
|
(17)
+95%
|
509
N/A
|
297
-42%
|
390
+31%
|
349
-10%
|
596
+71%
|
653
+10%
|
345
-47%
|
(19)
N/A
|
(1 126)
-5 775%
|
158
N/A
|
1 971
+1 146%
|
2 893
+47%
|
2 081
-28%
|
(41)
N/A
|
(1 912)
-4 530%
|
(2 938)
-54%
|
(660)
+78%
|
174
N/A
|
832
+378%
|
1 976
+137%
|
(667)
N/A
|
656
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
124
N/A
|
508
+311%
|
910
+79%
|
786
-14%
|
963
+22%
|
934
-3%
|
904
-3%
|
1 163
+29%
|
1 266
+9%
|
1 099
-13%
|
848
-23%
|
1 126
+33%
|
1 095
-3%
|
1 040
-5%
|
1 092
+5%
|
843
-23%
|
881
+4%
|
1 373
+56%
|
1 654
+20%
|
1 571
-5%
|
1 716
+9%
|
1 296
-24%
|
1 306
+1%
|
1 371
+5%
|
1 448
+6%
|
1 184
-18%
|
1 004
-15%
|
1 107
+10%
|
850
-23%
|
1 156
+36%
|
1 105
-4%
|
1 232
+12%
|
1 270
+3%
|
1 022
-20%
|
1 056
+3%
|
930
-12%
|
1 291
+39%
|
1 482
+15%
|
1 624
+10%
|
1 802
+11%
|
1 486
-17%
|
1 633
+10%
|
1 551
-5%
|
1 187
-23%
|
(586)
N/A
|
(1 045)
-78%
|
(967)
+7%
|
(1 054)
-9%
|
814
N/A
|
(599)
N/A
|
(2 203)
-268%
|
(3 272)
-49%
|
(4 493)
-37%
|
(3 346)
+26%
|
(2 373)
+29%
|
(1 623)
+32%
|
(350)
+78%
|
(1 091)
-212%
|
(885)
+19%
|
|