Shane Global Holding Inc
TWSE:8482
Cash Flow Statement
Cash Flow Statement
Shane Global Holding Inc
| 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-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
1 167
|
1 074
|
1 038
|
1 072
|
1 104
|
1 132
|
1 130
|
997
|
882
|
699
|
628
|
695
|
683
|
783
|
854
|
877
|
977
|
1 041
|
1 072
|
1 088
|
960
|
829
|
205
|
338
|
540
|
555
|
389
|
406
|
|
| Depreciation & Amortization |
50
|
54
|
58
|
60
|
64
|
70
|
77
|
85
|
94
|
103
|
112
|
121
|
129
|
131
|
132
|
130
|
129
|
132
|
139
|
147
|
153
|
152
|
75
|
130
|
221
|
243
|
221
|
216
|
|
| Other Non-Cash Items |
17
|
20
|
7
|
13
|
(25)
|
(38)
|
(37)
|
(42)
|
(31)
|
11
|
7
|
15
|
32
|
31
|
40
|
46
|
43
|
15
|
27
|
41
|
30
|
73
|
(70)
|
(42)
|
5
|
(41)
|
43
|
14
|
|
| Cash Taxes Paid |
109
|
89
|
97
|
67
|
83
|
103
|
82
|
108
|
82
|
57
|
35
|
2
|
8
|
11
|
11
|
23
|
2
|
0
|
(2)
|
50
|
126
|
0
|
0
|
47
|
91
|
0
|
91
|
130
|
|
| Cash Interest Paid |
1
|
2
|
3
|
3
|
5
|
4
|
3
|
3
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Change in Working Capital |
(143)
|
(52)
|
(32)
|
14
|
(86)
|
(124)
|
26
|
(69)
|
(111)
|
(104)
|
(181)
|
(187)
|
(176)
|
(248)
|
(372)
|
(458)
|
(348)
|
(176)
|
(9)
|
134
|
284
|
181
|
(159)
|
(236)
|
(186)
|
(255)
|
(110)
|
(54)
|
|
| Cash from Operating Activities |
1 091
N/A
|
1 096
+0%
|
1 072
-2%
|
1 159
+8%
|
1 057
-9%
|
1 039
-2%
|
1 195
+15%
|
972
-19%
|
835
-14%
|
708
-15%
|
566
-20%
|
644
+14%
|
668
+4%
|
698
+5%
|
653
-6%
|
595
-9%
|
801
+35%
|
1 013
+27%
|
1 229
+21%
|
1 411
+15%
|
1 427
+1%
|
1 234
-14%
|
51
-96%
|
189
+270%
|
581
+207%
|
502
-14%
|
543
+8%
|
582
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(166)
|
(202)
|
(197)
|
(206)
|
(95)
|
(114)
|
(161)
|
(195)
|
(298)
|
(247)
|
(228)
|
(200)
|
(370)
|
(667)
|
(860)
|
(923)
|
(925)
|
(797)
|
(722)
|
(731)
|
(563)
|
(429)
|
(27)
|
(41)
|
(90)
|
(53)
|
(54)
|
(46)
|
|
| Other Items |
15
|
(51)
|
126
|
42
|
333
|
(299)
|
18
|
225
|
(179)
|
285
|
(83)
|
(162)
|
(330)
|
(435)
|
67
|
113
|
418
|
508
|
146
|
151
|
112
|
60
|
40
|
46
|
51
|
46
|
5
|
(222)
|
|
| Cash from Investing Activities |
(151)
N/A
|
(252)
-67%
|
(71)
+72%
|
(164)
-133%
|
238
N/A
|
(412)
N/A
|
(143)
+65%
|
30
N/A
|
(476)
N/A
|
39
N/A
|
(312)
N/A
|
(362)
-16%
|
(700)
-94%
|
(1 102)
-57%
|
(793)
+28%
|
(811)
-2%
|
(507)
+37%
|
(289)
+43%
|
(576)
-99%
|
(580)
-1%
|
(451)
+22%
|
(368)
+18%
|
13
N/A
|
4
-69%
|
(39)
N/A
|
(7)
+82%
|
(49)
-603%
|
(266)
-447%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1 288
|
0
|
0
|
(423)
|
(423)
|
0
|
(497)
|
(72)
|
(72)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(262)
|
(262)
|
(262)
|
|
| Net Issuance of Debt |
(17)
|
(42)
|
(30)
|
(48)
|
(205)
|
(82)
|
(90)
|
(131)
|
(80)
|
(175)
|
(158)
|
(142)
|
(53)
|
108
|
24
|
33
|
(27)
|
(119)
|
(31)
|
118
|
(34)
|
(22)
|
(6)
|
(12)
|
(18)
|
(21)
|
(20)
|
225
|
|
| Cash Paid for Dividends |
(1 208)
|
0
|
0
|
0
|
(699)
|
0
|
(889)
|
(889)
|
(889)
|
0
|
0
|
(649)
|
(649)
|
0
|
0
|
(516)
|
(516)
|
0
|
0
|
(631)
|
(631)
|
0
|
0
|
(247)
|
(247)
|
0
|
0
|
(458)
|
|
| Other |
0
|
(0)
|
0
|
(6)
|
(6)
|
(5)
|
(2)
|
2
|
0
|
5
|
7
|
(1)
|
(0)
|
(5)
|
(10)
|
(0)
|
0
|
0
|
0
|
19
|
43
|
0
|
3
|
8
|
(0)
|
9
|
5
|
0
|
|
| Cash from Financing Activities |
(1 225)
N/A
|
(1 250)
-2%
|
(1 238)
+1%
|
535
N/A
|
378
-29%
|
502
+33%
|
(392)
N/A
|
(1 442)
-268%
|
(1 392)
+3%
|
(1 482)
-7%
|
(649)
+56%
|
(863)
-33%
|
(773)
+10%
|
(617)
+20%
|
(632)
-2%
|
(483)
+24%
|
(543)
-12%
|
(634)
-17%
|
(546)
+14%
|
(494)
+10%
|
(621)
-26%
|
(612)
+1%
|
(3)
+100%
|
(251)
-8 352%
|
(266)
-6%
|
(523)
-97%
|
(525)
0%
|
(496)
+5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(77)
|
(3)
|
13
|
(28)
|
(2)
|
38
|
(3)
|
12
|
(41)
|
(55)
|
(82)
|
(53)
|
11
|
(7)
|
0
|
(5)
|
(35)
|
2
|
14
|
16
|
16
|
(8)
|
22
|
31
|
35
|
44
|
(85)
|
(108)
|
|
| Net Change in Cash |
(362)
N/A
|
(409)
-13%
|
(223)
+45%
|
1 501
N/A
|
1 672
+11%
|
1 168
-30%
|
657
-44%
|
(429)
N/A
|
(1 075)
-151%
|
(791)
+26%
|
(477)
+40%
|
(634)
-33%
|
(795)
-25%
|
(1 028)
-29%
|
(772)
+25%
|
(704)
+9%
|
(284)
+60%
|
92
N/A
|
121
+32%
|
354
+192%
|
371
+5%
|
245
-34%
|
84
-66%
|
(27)
N/A
|
312
N/A
|
16
-95%
|
(116)
N/A
|
(288)
-148%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
925
N/A
|
894
-3%
|
875
-2%
|
953
+9%
|
962
+1%
|
926
-4%
|
1 034
+12%
|
776
-25%
|
537
-31%
|
462
-14%
|
337
-27%
|
444
+32%
|
298
-33%
|
31
-89%
|
(207)
N/A
|
(328)
-59%
|
(124)
+62%
|
216
N/A
|
507
+134%
|
680
+34%
|
864
+27%
|
805
-7%
|
24
-97%
|
148
+516%
|
491
+232%
|
449
-9%
|
488
+9%
|
537
+10%
|
|