Para Light Electronics Co Ltd
TWSE:6226
Cash Flow Statement
Cash Flow Statement
Para Light Electronics Co Ltd
| 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 |
41
|
11
|
(33)
|
(45)
|
(22)
|
15
|
68
|
64
|
19
|
(2)
|
(60)
|
(62)
|
(109)
|
(149)
|
(152)
|
(192)
|
(164)
|
(120)
|
(56)
|
(16)
|
74
|
69
|
71
|
79
|
28
|
14
|
(49)
|
(56)
|
(74)
|
(69)
|
(17)
|
(7)
|
53
|
86
|
99
|
88
|
39
|
56
|
37
|
50
|
40
|
12
|
20
|
17
|
204
|
179
|
154
|
126
|
(54)
|
(29)
|
(9)
|
8
|
(8)
|
3
|
6
|
10
|
14
|
(26)
|
(55)
|
(91)
|
(73)
|
(51)
|
(47)
|
(40)
|
(44)
|
(49)
|
(38)
|
(13)
|
|
| Depreciation & Amortization |
65
|
64
|
60
|
57
|
55
|
55
|
60
|
67
|
48
|
47
|
45
|
41
|
60
|
64
|
65
|
59
|
66
|
56
|
56
|
63
|
66
|
67
|
67
|
66
|
68
|
69
|
70
|
72
|
72
|
73
|
74
|
73
|
71
|
69
|
66
|
63
|
60
|
57
|
55
|
55
|
50
|
48
|
47
|
45
|
46
|
45
|
44
|
45
|
46
|
47
|
47
|
47
|
46
|
47
|
48
|
48
|
49
|
51
|
52
|
53
|
52
|
49
|
45
|
42
|
41
|
42
|
41
|
40
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
0
|
1
|
2
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
49
|
60
|
48
|
29
|
42
|
(4)
|
23
|
27
|
25
|
37
|
32
|
102
|
128
|
138
|
129
|
84
|
55
|
22
|
10
|
22
|
22
|
26
|
37
|
11
|
33
|
36
|
57
|
58
|
49
|
43
|
18
|
20
|
(9)
|
(3)
|
(5)
|
(11)
|
22
|
19
|
17
|
21
|
46
|
39
|
31
|
29
|
(226)
|
(216)
|
(205)
|
(199)
|
32
|
28
|
17
|
6
|
23
|
15
|
14
|
1
|
(5)
|
7
|
11
|
51
|
28
|
8
|
4
|
(21)
|
(10)
|
(2)
|
8
|
(13)
|
|
| Cash Taxes Paid |
25
|
25
|
9
|
15
|
7
|
9
|
10
|
12
|
15
|
14
|
14
|
14
|
12
|
15
|
11
|
8
|
5
|
9
|
8
|
15
|
19
|
13
|
15
|
8
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
0
|
(2)
|
(2)
|
6
|
7
|
6
|
7
|
18
|
18
|
21
|
22
|
9
|
13
|
13
|
12
|
8
|
5
|
4
|
2
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
2
|
|
| Cash Interest Paid |
16
|
18
|
19
|
20
|
20
|
18
|
17
|
15
|
16
|
15
|
17
|
16
|
19
|
23
|
24
|
28
|
28
|
27
|
28
|
29
|
27
|
26
|
27
|
24
|
26
|
25
|
24
|
24
|
25
|
25
|
24
|
24
|
22
|
21
|
20
|
19
|
19
|
18
|
18
|
16
|
15
|
16
|
19
|
21
|
23
|
23
|
20
|
20
|
18
|
17
|
16
|
16
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
17
|
16
|
17
|
17
|
15
|
16
|
16
|
15
|
16
|
|
| Change in Working Capital |
(76)
|
6
|
30
|
(5)
|
(73)
|
(216)
|
(252)
|
(299)
|
(235)
|
(258)
|
(246)
|
(194)
|
(125)
|
48
|
98
|
229
|
118
|
125
|
78
|
54
|
(32)
|
(18)
|
(91)
|
(178)
|
(179)
|
(238)
|
(181)
|
(91)
|
6
|
97
|
107
|
130
|
3
|
(6)
|
(41)
|
(110)
|
39
|
104
|
63
|
321
|
(10)
|
(43)
|
82
|
(271)
|
(149)
|
(205)
|
(232)
|
(214)
|
(33)
|
(54)
|
(38)
|
111
|
22
|
(21)
|
25
|
12
|
60
|
112
|
76
|
54
|
46
|
60
|
66
|
64
|
38
|
33
|
(3)
|
(17)
|
|
| Cash from Operating Activities |
79
N/A
|
141
+79%
|
105
-26%
|
35
-67%
|
3
-92%
|
(150)
N/A
|
(101)
+33%
|
(141)
-40%
|
(143)
-2%
|
(176)
-23%
|
(230)
-30%
|
(113)
+51%
|
(46)
+59%
|
103
N/A
|
140
+37%
|
179
+28%
|
75
-58%
|
83
+11%
|
87
+6%
|
123
+41%
|
130
+5%
|
142
+9%
|
84
-41%
|
(22)
N/A
|
(51)
-131%
|
(119)
-132%
|
(103)
+13%
|
(17)
+84%
|
52
N/A
|
143
+174%
|
181
+27%
|
216
+19%
|
118
-45%
|
146
+24%
|
119
-19%
|
30
-75%
|
160
+425%
|
235
+47%
|
172
-27%
|
446
+159%
|
126
-72%
|
55
-56%
|
180
+225%
|
(180)
N/A
|
(125)
+31%
|
(197)
-58%
|
(239)
-22%
|
(242)
-1%
|
(9)
+96%
|
(8)
+13%
|
17
N/A
|
172
+903%
|
84
-51%
|
45
-47%
|
93
+108%
|
72
-23%
|
118
+64%
|
145
+23%
|
83
-43%
|
67
-19%
|
53
-20%
|
65
+21%
|
69
+6%
|
47
-32%
|
26
-45%
|
24
-7%
|
10
-56%
|
(4)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(236)
|
(240)
|
(225)
|
(128)
|
(49)
|
(47)
|
(62)
|
(80)
|
(109)
|
(105)
|
(69)
|
(51)
|
(43)
|
(74)
|
(32)
|
(77)
|
(89)
|
(20)
|
(71)
|
(25)
|
(29)
|
(30)
|
(20)
|
(27)
|
(27)
|
(26)
|
(207)
|
(209)
|
(210)
|
(219)
|
(39)
|
(23)
|
(27)
|
(22)
|
(36)
|
(68)
|
(73)
|
(68)
|
(149)
|
(89)
|
(116)
|
(122)
|
(27)
|
(62)
|
(35)
|
(31)
|
(64)
|
(66)
|
(97)
|
(59)
|
(26)
|
(30)
|
(37)
|
(31)
|
(35)
|
(54)
|
(83)
|
(76)
|
(83)
|
(61)
|
(40)
|
(42)
|
(34)
|
(28)
|
(32)
|
(28)
|
(52)
|
(29)
|
|
| Other Items |
19
|
30
|
(105)
|
(17)
|
(81)
|
(22)
|
42
|
16
|
39
|
(8)
|
17
|
(42)
|
(34)
|
14
|
(38)
|
(9)
|
5
|
(79)
|
(29)
|
(51)
|
(28)
|
(9)
|
(2)
|
20
|
(20)
|
(62)
|
(80)
|
(98)
|
(78)
|
(32)
|
(12)
|
(42)
|
53
|
49
|
34
|
86
|
76
|
(72)
|
39
|
(170)
|
(359)
|
(385)
|
(389)
|
(142)
|
97
|
293
|
97
|
8
|
(48)
|
(110)
|
(1)
|
49
|
28
|
(5)
|
(10)
|
(17)
|
(3)
|
(44)
|
(13)
|
16
|
29
|
126
|
79
|
4
|
42
|
(32)
|
3
|
5
|
|
| Cash from Investing Activities |
(218)
N/A
|
(209)
+4%
|
(330)
-58%
|
(145)
+56%
|
(130)
+11%
|
(69)
+47%
|
(20)
+71%
|
(64)
-221%
|
(70)
-10%
|
(113)
-60%
|
(52)
+54%
|
(93)
-79%
|
(77)
+17%
|
(60)
+22%
|
(70)
-16%
|
(87)
-24%
|
(84)
+4%
|
(100)
-19%
|
(101)
-1%
|
(76)
+25%
|
(58)
+24%
|
(40)
+31%
|
(22)
+45%
|
(6)
+71%
|
(46)
-635%
|
(88)
-89%
|
(286)
-227%
|
(306)
-7%
|
(288)
+6%
|
(250)
+13%
|
(51)
+79%
|
(65)
-26%
|
27
N/A
|
27
+3%
|
(1)
N/A
|
18
N/A
|
4
-80%
|
(140)
N/A
|
(110)
+21%
|
(260)
-135%
|
(475)
-83%
|
(507)
-7%
|
(416)
+18%
|
(205)
+51%
|
62
N/A
|
262
+323%
|
33
-88%
|
(59)
N/A
|
(144)
-146%
|
(169)
-17%
|
(27)
+84%
|
19
N/A
|
(9)
N/A
|
(36)
-321%
|
(45)
-25%
|
(70)
-57%
|
(85)
-22%
|
(120)
-40%
|
(95)
+21%
|
(45)
+53%
|
(12)
+74%
|
84
N/A
|
45
-47%
|
(24)
N/A
|
10
N/A
|
(59)
N/A
|
(49)
+18%
|
(24)
+51%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
28
|
28
|
24
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
229
|
229
|
0
|
224
|
(2)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(26)
|
(26)
|
(26)
|
(2)
|
(3)
|
(8)
|
(8)
|
(8)
|
(5)
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
183
|
159
|
311
|
108
|
81
|
106
|
153
|
219
|
247
|
267
|
52
|
172
|
116
|
87
|
26
|
(44)
|
(48)
|
(11)
|
(31)
|
(117)
|
(86)
|
(144)
|
(247)
|
(156)
|
(42)
|
33
|
365
|
350
|
225
|
135
|
(117)
|
(74)
|
(87)
|
(88)
|
48
|
27
|
30
|
(4)
|
(109)
|
(139)
|
(34)
|
65
|
142
|
152
|
33
|
59
|
291
|
336
|
332
|
293
|
(20)
|
(85)
|
(53)
|
(42)
|
(62)
|
(40)
|
(120)
|
(96)
|
(67)
|
(100)
|
(24)
|
(74)
|
(55)
|
1
|
(36)
|
(38)
|
12
|
(10)
|
|
| Cash Paid for Dividends |
(19)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(9)
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
39
|
37
|
48
|
43
|
27
|
34
|
26
|
7
|
(1)
|
2
|
(2)
|
3
|
1
|
(44)
|
(49)
|
(40)
|
(35)
|
(19)
|
(14)
|
(27)
|
2
|
1
|
0
|
27
|
25
|
25
|
24
|
1
|
(0)
|
(1)
|
(1)
|
(7)
|
(6)
|
(9)
|
(6)
|
(3)
|
(1)
|
4
|
124
|
(2)
|
325
|
327
|
119
|
314
|
(23)
|
(9)
|
75
|
13
|
24
|
7
|
8
|
8
|
33
|
37
|
41
|
37
|
8
|
3
|
(3)
|
(1)
|
(3)
|
0
|
5
|
7
|
4
|
3
|
(10)
|
(11)
|
|
| Cash from Financing Activities |
185
N/A
|
170
-8%
|
332
+95%
|
148
-55%
|
105
-29%
|
137
+31%
|
176
+28%
|
226
+29%
|
261
+15%
|
297
+14%
|
78
-74%
|
200
+155%
|
126
-37%
|
39
-70%
|
(27)
N/A
|
(85)
-213%
|
(83)
+3%
|
(30)
+64%
|
(44)
-48%
|
(144)
-225%
|
(79)
+45%
|
(138)
-75%
|
(18)
+87%
|
100
N/A
|
198
+99%
|
272
+37%
|
378
+39%
|
331
-12%
|
205
-38%
|
115
-44%
|
(136)
N/A
|
(90)
+34%
|
(93)
-3%
|
(97)
-4%
|
43
N/A
|
24
-43%
|
20
-20%
|
(9)
N/A
|
6
N/A
|
(151)
N/A
|
254
N/A
|
353
+39%
|
222
-37%
|
426
+92%
|
(5)
N/A
|
34
N/A
|
345
+913%
|
328
-5%
|
303
-8%
|
250
-18%
|
(57)
N/A
|
(110)
-94%
|
(20)
+81%
|
(4)
+78%
|
(21)
-364%
|
(29)
-39%
|
(127)
-340%
|
(107)
+16%
|
(83)
+22%
|
(101)
-22%
|
(27)
+73%
|
(74)
-174%
|
(50)
+32%
|
9
N/A
|
(31)
N/A
|
(33)
-6%
|
3
N/A
|
(20)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
10
|
5
|
19
|
19
|
13
|
21
|
(5)
|
(17)
|
(25)
|
(25)
|
(20)
|
9
|
3
|
8
|
8
|
16
|
11
|
22
|
12
|
21
|
13
|
(12)
|
27
|
1
|
(4)
|
(11)
|
(60)
|
(50)
|
(83)
|
(51)
|
(17)
|
(20)
|
25
|
7
|
(27)
|
(19)
|
(23)
|
(24)
|
(22)
|
(27)
|
(40)
|
(54)
|
(12)
|
(21)
|
6
|
(8)
|
(36)
|
(22)
|
(6)
|
(2)
|
31
|
21
|
(5)
|
5
|
1
|
(11)
|
2
|
20
|
7
|
32
|
30
|
(45)
|
(19)
|
|
| Net Change in Cash |
46
N/A
|
102
+121%
|
106
+3%
|
37
-65%
|
(22)
N/A
|
(73)
-229%
|
60
N/A
|
41
-33%
|
66
+62%
|
21
-68%
|
(183)
N/A
|
(12)
+94%
|
(14)
-21%
|
57
N/A
|
18
-68%
|
(12)
N/A
|
(83)
-585%
|
(44)
+47%
|
(49)
-11%
|
(89)
-80%
|
10
N/A
|
(26)
N/A
|
66
N/A
|
83
+26%
|
122
+47%
|
80
-35%
|
(23)
N/A
|
35
N/A
|
(30)
N/A
|
4
N/A
|
(17)
N/A
|
1
N/A
|
2
+12%
|
(7)
N/A
|
109
N/A
|
55
-50%
|
163
+196%
|
111
-32%
|
74
-33%
|
9
-88%
|
(113)
N/A
|
(122)
-7%
|
(38)
+68%
|
20
N/A
|
(95)
N/A
|
59
N/A
|
85
+44%
|
15
-82%
|
128
+731%
|
79
-39%
|
(75)
N/A
|
45
N/A
|
33
-26%
|
(2)
N/A
|
26
N/A
|
4
-85%
|
(73)
N/A
|
(86)
-18%
|
(90)
-4%
|
(78)
+13%
|
5
N/A
|
77
+1 585%
|
83
+8%
|
38
-54%
|
36
-6%
|
(39)
N/A
|
(80)
-106%
|
(66)
+17%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(157)
N/A
|
(98)
+37%
|
(121)
-23%
|
(94)
+22%
|
(46)
+51%
|
(197)
-326%
|
(163)
+18%
|
(221)
-35%
|
(252)
-14%
|
(281)
-11%
|
(299)
-6%
|
(164)
+45%
|
(89)
+46%
|
29
N/A
|
109
+281%
|
102
-6%
|
(14)
N/A
|
62
N/A
|
16
-74%
|
98
+507%
|
101
+2%
|
111
+11%
|
64
-43%
|
(49)
N/A
|
(78)
-60%
|
(144)
-85%
|
(310)
-115%
|
(226)
+27%
|
(158)
+30%
|
(76)
+52%
|
142
N/A
|
193
+35%
|
92
-52%
|
124
+36%
|
83
-33%
|
(38)
N/A
|
87
N/A
|
167
+93%
|
23
-86%
|
357
+1 478%
|
10
-97%
|
(67)
N/A
|
152
N/A
|
(242)
N/A
|
(160)
+34%
|
(228)
-43%
|
(303)
-33%
|
(308)
-2%
|
(106)
+66%
|
(67)
+37%
|
(9)
+86%
|
142
N/A
|
47
-67%
|
14
-71%
|
58
+324%
|
18
-69%
|
35
+92%
|
69
+98%
|
0
-100%
|
5
+3 064%
|
13
+148%
|
23
+70%
|
35
+51%
|
18
-47%
|
(7)
N/A
|
(4)
+39%
|
(41)
-931%
|
(33)
+21%
|
|