International CSRC Investment Holdings Co., Ltd. (TPE: 2104)
Taiwan
· Delayed Price · Currency is TWD 12.65
-0.15 (-1.17%)
Jan 20, 2025, 1:30 PM CST
International CSRC Investment Holdings Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -1,815 | -494.44 | 679.38 | 3,395 | 726.56 | 1,168 | Upgrade
|
| Depreciation & Amortization | 1,432 | 1,311 | 1,262 | 987.7 | 1,040 | 1,037 | Upgrade
|
| Other Amortization | 26.81 | 22.11 | 26.24 | 62.09 | 77.18 | 27.23 | Upgrade
|
| Loss (Gain) From Sale of Assets | 10 | 14.45 | 5.02 | -408.09 | 14.54 | 9.5 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1,085 | 32.71 | 411.33 | -27.65 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 39.58 | -0.75 | -5.13 | -1.08 | -2.24 | -3.73 | Upgrade
|
| Loss (Gain) on Equity Investments | 378.22 | 295.16 | -65.92 | 35.11 | 16.03 | - | Upgrade
|
| Stock-Based Compensation | -13.93 | 0.06 | 39.48 | 39.72 | 20.03 | 52.69 | Upgrade
|
| Provision & Write-off of Bad Debts | -41.94 | -45.45 | -13.83 | 29.32 | 50.74 | 28.95 | Upgrade
|
| Other Operating Activities | 615.71 | 488.24 | 1,196 | 935.55 | 350.91 | 718.63 | Upgrade
|
| Change in Accounts Receivable | -218.58 | 892.93 | -322.93 | -549.47 | -113.59 | 1,407 | Upgrade
|
| Change in Inventory | -769.24 | 447.93 | -483.4 | -1,728 | 914.46 | 268.87 | Upgrade
|
| Change in Accounts Payable | 89.76 | -5.88 | -194.63 | 261.62 | 105.41 | -313.36 | Upgrade
|
| Change in Unearned Revenue | - | -224.21 | -1,249 | 1,485 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -658.52 | 330.06 | -247.65 | -666.22 | 55.68 | 831.88 | Upgrade
|
| Operating Cash Flow | 158.51 | 3,064 | 1,037 | 3,851 | 3,264 | 5,536 | Upgrade
|
| Operating Cash Flow Growth | -96.09% | 195.48% | -73.07% | 18.00% | -41.04% | 66.91% | Upgrade
|
| Capital Expenditures | -992.72 | -1,048 | -3,160 | -3,366 | -3,047 | -2,663 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.48 | 1.33 | 0.13 | 1.87 | 11.03 | - | Upgrade
|
| Divestitures | - | - | - | -1,625 | - | - | Upgrade
|
| Investment in Securities | 1,069 | -7,104 | 5,244 | 711.99 | -2,718 | -4,176 | Upgrade
|
| Other Investing Activities | -126.92 | 94.73 | -290.31 | -4.36 | -6 | -244.01 | Upgrade
|
| Investing Cash Flow | -49.12 | -8,055 | 1,794 | -4,281 | -5,761 | -7,084 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 3,374 | 149.87 | 1,347 | Upgrade
|
| Long-Term Debt Issued | - | 4,130 | 4,686 | 1,356 | 616.09 | - | Upgrade
|
| Total Debt Issued | 5,548 | 4,130 | 4,686 | 4,730 | 765.96 | 1,347 | Upgrade
|
| Short-Term Debt Repaid | - | -837.13 | -1,046 | - | -1,432 | -619.31 | Upgrade
|
| Long-Term Debt Repaid | - | -4,687 | -2,205 | -551.03 | -627.91 | -1,420 | Upgrade
|
| Total Debt Repaid | -3,463 | -5,525 | -3,251 | -551.03 | -2,060 | -2,039 | Upgrade
|
| Net Debt Issued (Repaid) | 2,086 | -1,394 | 1,436 | 4,179 | -1,294 | -692.52 | Upgrade
|
| Common Dividends Paid | -0 | -100.81 | -194 | -97 | -194.75 | -1,292 | Upgrade
|
| Other Financing Activities | -741.08 | -682.97 | -540.3 | -220.93 | -330.87 | 994.79 | Upgrade
|
| Financing Cash Flow | 1,345 | -2,178 | 701.3 | 3,861 | -1,820 | -990.08 | Upgrade
|
| Foreign Exchange Rate Adjustments | -431.96 | -41.89 | 654.72 | -272.88 | -218.54 | -164.22 | Upgrade
|
| Net Cash Flow | 1,022 | -7,211 | 4,187 | 3,158 | -4,535 | -2,702 | Upgrade
|
| Free Cash Flow | -834.22 | 2,017 | -2,123 | 485.14 | 216.88 | 2,873 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 123.69% | -92.45% | - | Upgrade
|
| Free Cash Flow Margin | -4.50% | 11.28% | -9.08% | 1.97% | 1.27% | 12.90% | Upgrade
|
| Free Cash Flow Per Share | -0.86 | 2.08 | -2.19 | 0.50 | 0.22 | 2.96 | Upgrade
|
| Cash Interest Paid | 736.55 | 676.09 | 491.08 | 282.12 | 349.24 | 526.38 | Upgrade
|
| Cash Income Tax Paid | 281.69 | 472.26 | 87.46 | 1,249 | 319.76 | 610.48 | Upgrade
|
| Levered Free Cash Flow | -506.18 | 392.89 | -1,575 | 245.28 | -293.08 | 2,008 | Upgrade
|
| Unlevered Free Cash Flow | -1.84 | 821.16 | -1,265 | 366.82 | -193.98 | 2,195 | Upgrade
|
| Change in Net Working Capital | 491.03 | -441.17 | 520.67 | 591.94 | -838 | -2,397 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.