S

Senao International Co Ltd
TWSE:2450

Watchlist Manager
Senao International Co Ltd
TWSE:2450
Watchlist
Price: 29.15 TWD 0.52% Market Closed
Market Cap: 7.5B TWD

Cash Flow Statement

Cash Flow Statement
Senao International Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: TWD
Dec-2004 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 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
80
306
550
877
1 089
1 064
1 059
1 036
1 008
1 021
1 108
1 127
1 208
1 307
1 248
1 301
1 383
1 606
1 657
1 694
1 492
1 819
1 894
1 845
1 725
1 286
1 029
659
642
582
729
854
936
1 076
1 057
1 256
1 168
1 053
1 081
1 039
965
939
677
474
407
329
376
507
480
511
505
460
517
595
652
681
715
737
775
812
793
811
839
860
813
753
673
563
576
544
529
483
Depreciation & Amortization
102
27
56
84
115
121
126
129
130
128
126
122
120
123
86
73
57
57
98
123
60
167
184
198
215
232
246
255
258
248
233
217
200
187
176
166
155
145
135
128
125
127
131
133
133
219
306
391
475
468
455
440
426
412
400
391
387
385
383
383
384
382
381
380
373
374
373
377
380
383
387
391
Change in Deffered Taxes
(61)
10
15
16
7
1
10
8
19
14
3
9
4
(4)
(31)
(36)
(40)
0
0
0
(68)
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
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70
96
123
149
93
81
69
57
36
26
16
6
13
12
13
8
13
0
19
19
16
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
138
(24)
(20)
16
46
19
5
(35)
(30)
(35)
(38)
(16)
(25)
(20)
11
15
24
16
(54)
(123)
31
(157)
(95)
(65)
(80)
(58)
(109)
(85)
(51)
(64)
(78)
(119)
(190)
(203)
(210)
(224)
(210)
(220)
(172)
(161)
(147)
(82)
(94)
(103)
(98)
(123)
(113)
(114)
(114)
(127)
(140)
(125)
(127)
(125)
(117)
(126)
(102)
(143)
(195)
(262)
(343)
(356)
(385)
(364)
(294)
(246)
(158)
(79)
(96)
(108)
(126)
(125)
Cash Taxes Paid
0
12
279
424
424
424
392
419
418
407
306
239
240
242
254
275
274
273
314
340
340
340
349
367
367
374
381
390
390
383
209
121
121
121
153
130
130
130
180
205
205
205
157
138
137
137
76
39
39
39
69
36
35
35
86
87
88
89
14
15
14
14
11
10
11
11
7
4
4
4
37
54
Cash Interest Paid
48
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
1
5
9
11
14
14
14
15
12
10
10
7
6
5
2
3
4
5
5
4
3
2
0
4
8
11
15
15
14
13
11
10
9
9
8
8
8
8
9
10
11
11
12
12
12
12
13
13
13
13
Change in Working Capital
260
217
575
343
687
797
480
463
255
(1 248)
(426)
617
43
448
45
(2 102)
(608)
(375)
(799)
(59)
105
(981)
(1 768)
(1 293)
(2 099)
(811)
(860)
472
383
425
1 382
1 469
794
907
527
(1 184)
(582)
(1 982)
(881)
(545)
139
1 498
384
928
255
5
(466)
(923)
(304)
(168)
145
23
46
(877)
(283)
564
(346)
(360)
(843)
(1 403)
(1 164)
(967)
457
697
253
1 103
183
(159)
43
(569)
(117)
(749)
Cash from Operating Activities
519
N/A
536
+3%
1 175
+119%
1 335
+14%
1 944
+46%
2 003
+3%
1 679
-16%
1 602
-5%
1 383
-14%
(121)
N/A
773
N/A
1 858
+140%
1 350
-27%
1 853
+37%
1 359
-27%
(749)
N/A
816
N/A
1 273
+56%
894
-30%
1 628
+82%
1 621
0%
847
-48%
215
-75%
685
+219%
(240)
N/A
649
N/A
306
-53%
1 301
+325%
1 233
-5%
1 191
-3%
2 266
+90%
2 420
+7%
1 739
-28%
1 967
+13%
1 550
-21%
14
-99%
531
+3 691%
(1 005)
N/A
163
N/A
460
+183%
1 081
+135%
2 482
+130%
1 098
-56%
1 432
+30%
696
-51%
430
-38%
104
-76%
(139)
N/A
537
N/A
684
+27%
966
+41%
798
-17%
862
+8%
6
-99%
652
+10 547%
1 510
+131%
654
-57%
618
-6%
120
-81%
(470)
N/A
(329)
+30%
(130)
+61%
1 292
N/A
1 572
+22%
1 146
-27%
1 984
+73%
1 071
-46%
701
-35%
904
+29%
250
-72%
673
+169%
(0)
N/A
Investing Cash Flow
Capital Expenditures
(470)
(13)
(23)
(37)
(45)
(36)
(27)
(18)
(21)
(22)
(24)
(27)
(24)
(22)
(47)
(69)
(75)
(105)
(133)
(176)
(59)
(254)
(251)
(239)
(300)
(298)
(282)
(258)
(170)
(153)
(118)
(111)
(85)
(64)
(85)
(82)
(116)
(119)
(115)
(127)
(103)
(113)
(114)
(87)
(98)
(91)
(97)
(91)
(59)
(48)
(26)
(25)
(16)
(14)
(17)
(21)
(50)
(60)
(57)
(58)
(37)
(37)
(41)
(59)
(63)
(62)
(62)
(63)
(61)
(70)
(70)
(75)
Other Items
273
(362)
(329)
(63)
(113)
245
211
(212)
(229)
(223)
(232)
(152)
(99)
(110)
(139)
130
66
80
112
(37)
(197)
7
28
29
26
60
32
63
56
86
115
89
139
124
117
203
246
161
231
233
46
70
(91)
(59)
86
333
390
333
295
91
103
68
71
249
268
271
266
85
82
39
74
78
82
49
100
101
102
102
(295)
(294)
(296)
(239)
Cash from Investing Activities
(197)
N/A
(375)
-91%
(352)
+6%
(100)
+72%
(158)
-58%
209
N/A
184
-12%
(229)
N/A
(250)
-9%
(245)
+2%
(255)
-4%
(179)
+30%
(123)
+31%
(132)
-7%
(186)
-41%
61
N/A
(10)
N/A
(25)
-164%
(21)
+16%
(213)
-911%
(257)
-20%
(247)
+4%
(223)
+10%
(210)
+6%
(274)
-31%
(237)
+13%
(250)
-5%
(195)
+22%
(115)
+41%
(67)
+41%
(3)
+95%
(22)
-594%
54
N/A
60
+11%
32
-47%
120
+274%
130
+8%
42
-67%
116
+175%
106
-9%
(57)
N/A
(43)
+23%
(205)
-373%
(146)
+29%
(13)
+91%
242
N/A
292
+21%
242
-17%
236
-3%
44
-82%
77
+78%
43
-44%
54
+26%
236
+333%
252
+7%
250
-1%
215
-14%
26
-88%
25
-3%
(19)
N/A
37
N/A
41
+12%
41
-1%
(10)
N/A
37
N/A
40
+8%
40
+1%
39
-3%
(356)
N/A
(364)
-2%
(366)
-1%
(314)
+14%
Financing Cash Flow
Net Issuance of Common Stock
0
9
41
60
63
72
68
51
58
66
83
85
97
116
90
95
94
78
68
61
44
37
28
33
42
0
20
13
0
0
(35)
(493)
(493)
0
0
0
0
0
54
54
164
0
437
110
327
0
(327)
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
(192)
0
(20)
(20)
(20)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
0
0
800
0
500
0
0
(805)
(649)
0
0
(77)
68
369
55
285
(68)
(369)
(55)
(333)
0
(86)
(173)
(277)
(340)
(335)
(328)
(318)
(312)
(306)
(305)
(304)
(302)
(303)
(304)
(308)
(309)
(309)
(308)
(307)
(305)
(304)
(302)
(302)
(302)
(302)
(302)
234
Cash Paid for Dividends
(62)
0
0
(696)
(696)
0
0
(981)
(981)
0
0
(873)
(873)
0
0
(1 014)
(1 014)
0
(2 167)
(1 153)
(1 153)
0
0
(1 029)
(1 029)
0
0
(1 033)
(1 033)
0
0
(387)
(387)
0
0
(745)
(745)
0
0
(993)
(993)
0
0
0
(818)
0
0
(374)
(374)
0
0
(374)
(374)
0
0
(387)
(387)
0
0
(517)
(517)
0
0
(568)
(568)
0
0
(517)
(517)
0
0
(426)
Other
(4)
26
32
(10)
(11)
(38)
(45)
(9)
(13)
(15)
(18)
(20)
(20)
(19)
(16)
(10)
(6)
(3)
(3)
(1)
(1)
(5)
(5)
(4)
(5)
(2)
(1)
(1)
(0)
(1)
(1)
0
(1)
(1)
(0)
(1)
(1)
0
(0)
0
(0)
(0)
0
(0)
(0)
(0)
(1)
(1)
(3)
(3)
(3)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
0
0
(0)
(1)
(1)
Cash from Financing Activities
(259)
N/A
35
N/A
53
+53%
(665)
N/A
(663)
+0%
(681)
-3%
(673)
+1%
(940)
-40%
(936)
+0%
(930)
+1%
(917)
+1%
(808)
+12%
(796)
+2%
(777)
+2%
(799)
-3%
(929)
-16%
(926)
+0%
(940)
-2%
(2 101)
-124%
(1 093)
+48%
(1 111)
-2%
(1 121)
-1%
24
N/A
(201)
N/A
(993)
-395%
(1 010)
-2%
(210)
+79%
(1 021)
-386%
(533)
+48%
(534)
0%
(1 069)
-100%
(1 684)
-58%
(1 530)
+9%
(1 530)
+0%
(1 795)
-17%
(823)
+54%
(677)
+18%
(376)
+45%
(636)
-69%
(654)
-3%
(897)
-37%
(1 198)
-34%
(611)
+49%
(714)
-17%
(491)
+31%
(577)
-18%
(991)
-72%
(652)
+34%
(718)
-10%
(713)
+1%
(705)
+1%
(695)
+1%
(688)
+1%
(682)
+1%
(680)
+0%
(693)
-2%
(690)
+0%
(692)
0%
(692)
0%
(825)
-19%
(826)
0%
(825)
+0%
(825)
+0%
(875)
-6%
(873)
+0%
(872)
+0%
(870)
+0%
(818)
+6%
(819)
0%
(819)
0%
(820)
0%
(195)
+76%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(1)
17
18
3
24
16
(6)
47
(2)
(19)
(1)
(26)
5
9
9
11
6
15
11
12
12
2
(7)
(9)
(6)
(2)
(2)
0
(0)
0
1
1
1
0
(0)
(0)
(1)
0
(0)
(1)
(0)
(1)
(0)
(0)
0
1
1
1
0
(0)
(0)
0
0
(0)
0
0
(0)
(0)
Net Change in Cash
64
N/A
196
+205%
876
+347%
569
-35%
1 124
+97%
1 531
+36%
1 190
-22%
433
-64%
197
-54%
(1 295)
N/A
(399)
+69%
871
N/A
431
-51%
945
+119%
373
-60%
(1 601)
N/A
(101)
+94%
311
N/A
(1 204)
N/A
338
N/A
247
-27%
(474)
N/A
13
N/A
256
+1 850%
(1 507)
N/A
(624)
+59%
(149)
+76%
94
N/A
594
+532%
601
+1%
1 199
+100%
729
-39%
274
-62%
510
+86%
(201)
N/A
(686)
-242%
(23)
+97%
(1 347)
-5 647%
(363)
+73%
(89)
+75%
125
N/A
1 241
+893%
282
-77%
573
+103%
193
-66%
95
-51%
(595)
N/A
(549)
+8%
55
N/A
15
-74%
338
+2 206%
146
-57%
229
+56%
(440)
N/A
224
N/A
1 066
+377%
179
-83%
(48)
N/A
(547)
-1 036%
(1 313)
-140%
(1 118)
+15%
(913)
+18%
509
N/A
686
+35%
309
-55%
1 152
+272%
241
-79%
(78)
N/A
(271)
-247%
(933)
-245%
(513)
+45%
(509)
+1%
Free Cash Flow
Free Cash Flow
49
N/A
523
+958%
1 152
+120%
1 297
+13%
1 900
+46%
1 967
+4%
1 652
-16%
1 584
-4%
1 362
-14%
(142)
N/A
750
N/A
1 831
+144%
1 326
-28%
1 831
+38%
1 311
-28%
(818)
N/A
741
N/A
1 168
+58%
761
-35%
1 452
+91%
1 561
+8%
593
-62%
(37)
N/A
446
N/A
(539)
N/A
352
N/A
24
-93%
1 043
+4 263%
1 062
+2%
1 038
-2%
2 148
+107%
2 309
+8%
1 654
-28%
1 903
+15%
1 465
-23%
(68)
N/A
415
N/A
(1 123)
N/A
48
N/A
333
+595%
978
+194%
2 368
+142%
984
-58%
1 346
+37%
598
-56%
339
-43%
6
-98%
(230)
N/A
478
N/A
636
+33%
940
+48%
773
-18%
846
+9%
(7)
N/A
636
N/A
1 489
+134%
604
-59%
558
-8%
63
-89%
(528)
N/A
(367)
+31%
(167)
+55%
1 251
N/A
1 513
+21%
1 082
-28%
1 923
+78%
1 010
-47%
638
-37%
843
+32%
180
-79%
603
+235%
(75)
N/A