S

Shui-Mu International Co Ltd
TWSE:8443

Watchlist Manager
Shui-Mu International Co Ltd
TWSE:8443
Watchlist
Price: 11.55 TWD Market Closed
Market Cap: 771.5m TWD
Have any thoughts about
Shui-Mu International Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
Shui-Mu International Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: TWD
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
Operating Cash Flow
Net Income
154
161
143
124
110
117
112
94
58
1
(63)
(109)
(117)
(79)
(27)
22
34
17
9
(24)
(42)
(70)
(150)
(170)
(186)
(219)
(185)
(224)
(256)
(243)
(194)
(187)
(140)
(135)
(135)
(53)
(12)
17
25
(5)
(38)
Depreciation & Amortization
66
59
50
45
43
41
42
43
45
48
50
51
50
49
48
47
47
47
100
150
202
263
266
266
257
244
236
232
233
224
215
208
202
200
199
197
195
194
194
193
195
Other Non-Cash Items
2
(6)
(5)
(8)
(7)
(0)
(7)
(3)
(3)
(11)
(5)
(5)
(10)
(2)
8
5
(1)
11
(6)
(4)
6
(4)
18
17
23
15
3
6
9
17
19
25
18
15
12
4
0
(2)
(3)
(5)
(5)
Cash Taxes Paid
22
18
19
23
23
23
23
27
29
29
29
14
0
0
0
0
(14)
(14)
(14)
(14)
0
0
(0)
(0)
(0)
(0)
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
Cash Interest Paid
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
10
15
15
14
12
13
16
13
13
10
8
7
6
6
6
6
6
6
6
7
7
Change in Working Capital
98
(88)
(323)
(347)
(258)
(99)
73
253
206
206
127
128
36
45
(11)
(35)
(64)
(131)
(92)
(65)
(55)
91
88
95
126
132
130
126
130
144
84
97
22
9
28
39
104
109
152
88
41
Cash from Operating Activities
320
N/A
127
-60%
(136)
N/A
(186)
-36%
(112)
+40%
59
N/A
220
+274%
387
+76%
305
-21%
244
-20%
110
-55%
65
-41%
(41)
N/A
13
N/A
17
+32%
39
+125%
17
-57%
(55)
N/A
11
N/A
56
+402%
111
+97%
280
+152%
222
-21%
209
-6%
221
+6%
173
-22%
183
+6%
140
-23%
117
-17%
142
+22%
125
-12%
143
+15%
101
-29%
89
-12%
103
+16%
187
+81%
288
+54%
318
+11%
367
+15%
271
-26%
192
-29%
Investing Cash Flow
Capital Expenditures
(44)
(38)
(36)
(49)
(63)
(65)
(104)
(100)
(114)
(108)
(93)
(115)
(102)
(93)
(81)
(48)
(34)
(59)
(87)
(99)
(121)
(115)
(111)
(109)
(85)
(66)
(48)
(32)
(26)
(24)
(10)
(11)
(7)
(17)
(18)
(18)
(21)
(9)
(8)
(8)
(11)
Other Items
3
71
105
214
181
130
77
(22)
(191)
(198)
(186)
(172)
(24)
(32)
(114)
(27)
1
183
160
197
77
(40)
60
(20)
59
12
12
29
45
48
46
44
34
23
16
(20)
(32)
(45)
(69)
(56)
(46)
Cash from Investing Activities
(41)
N/A
34
N/A
69
+104%
166
+141%
119
-28%
64
-46%
(26)
N/A
(121)
-361%
(305)
-151%
(307)
-1%
(279)
+9%
(287)
-3%
(126)
+56%
(124)
+1%
(195)
-56%
(75)
+62%
(33)
+56%
124
N/A
73
-41%
99
+36%
(45)
N/A
(155)
-247%
(52)
+67%
(129)
-149%
(26)
+80%
(55)
-109%
(35)
+36%
(3)
+91%
19
N/A
24
+30%
36
+49%
33
-9%
26
-20%
6
-78%
(2)
N/A
(38)
-1 585%
(53)
-40%
(54)
-2%
(77)
-43%
(65)
+16%
(57)
+11%
Financing Cash Flow
Net Issuance of Common Stock
246
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
(8)
(24)
(2)
(1)
(0)
1
1
1
1
1
1
0
(1)
(2)
(2)
(1)
9
11
(52)
(94)
(155)
(216)
(210)
(213)
(207)
(191)
(176)
(172)
(164)
(155)
(148)
(144)
(141)
(143)
(143)
(142)
(142)
(141)
(140)
(141)
(141)
Cash Paid for Dividends
(91)
(91)
0
0
(116)
(116)
0
0
(100)
(100)
0
0
(20)
(20)
0
0
0
(19)
0
0
(29)
(29)
0
0
(10)
(10)
0
0
(10)
(10)
0
0
0
0
0
0
0
0
0
0
0
Other
28
(8)
(7)
(6)
(6)
(4)
(4)
(4)
(4)
0
1
2
1
3
3
1
1
(0)
(0)
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(0)
0
(0)
2
1
1
1
(0)
(0)
0
(0)
(0)
Cash from Financing Activities
175
N/A
123
-29%
146
+18%
148
+1%
(122)
N/A
(119)
+2%
(119)
+0%
(119)
0%
(103)
+13%
(99)
+4%
(99)
0%
(98)
+1%
(19)
+80%
(19)
+2%
(19)
-1%
(20)
-5%
(9)
+58%
(8)
+6%
(71)
-783%
(112)
-58%
(183)
-63%
(245)
-33%
(238)
+3%
(242)
-2%
(217)
+10%
(201)
+7%
(187)
+7%
(182)
+2%
(175)
+4%
(165)
+6%
(158)
+5%
(154)
+3%
(139)
+10%
(142)
-2%
(142)
+0%
(140)
+1%
(142)
-1%
(141)
+1%
(140)
+1%
(141)
0%
(141)
0%
Change in Cash
Effect of Foreign Exchange Rates
1
6
4
4
6
0
(0)
0
(7)
(5)
(8)
(6)
(3)
(3)
1
1
(1)
0
1
(0)
(0)
(2)
(1)
(1)
(0)
1
(1)
(1)
(1)
(1)
2
5
8
7
4
3
0
(0)
1
1
(7)
Net Change in Cash
455
N/A
290
-36%
83
-71%
132
+60%
(110)
N/A
5
N/A
75
+1 525%
148
+96%
(109)
N/A
(167)
-53%
(276)
-66%
(326)
-18%
(189)
+42%
(134)
+29%
(196)
-46%
(56)
+72%
(26)
+54%
61
N/A
14
-77%
43
+200%
(117)
N/A
(121)
-3%
(68)
+43%
(163)
-138%
(22)
+86%
(82)
-269%
(40)
+51%
(46)
-15%
(41)
+12%
0
N/A
5
+1 921%
27
+455%
(3)
N/A
(40)
-1 047%
(36)
+8%
12
N/A
94
+686%
124
+32%
151
+23%
67
-55%
(13)
N/A
Free Cash Flow
Free Cash Flow
276
N/A
89
-68%
(172)
N/A
(234)
-36%
(175)
+25%
(7)
+96%
116
N/A
288
+147%
191
-34%
136
-29%
16
-88%
(50)
N/A
(143)
-184%
(80)
+44%
(64)
+20%
(10)
+85%
(18)
-89%
(114)
-537%
(76)
+33%
(42)
+44%
(10)
+75%
165
N/A
111
-33%
101
-9%
136
+35%
106
-22%
135
+27%
108
-20%
91
-16%
119
+31%
115
-3%
133
+16%
94
-29%
72
-23%
85
+18%
169
+98%
267
+58%
309
+16%
359
+16%
263
-27%
181
-31%

See Also

Discover More