Silicon Integrated Systems Corp. (TPE:2363)
Taiwan
· Delayed Price · Currency is TWD 48.85
+0.40 (0.83%)
Jun 12, 2025, 2:38 PM CST
TPE:2363 Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 571.13 | 498.58 | 571.26 | 483.66 | 198.31 | -299.47 | Upgrade
|
| Depreciation & Amortization | 37.32 | 29.33 | 21.1 | 26.25 | 26.57 | 21.74 | Upgrade
|
| Other Amortization | 1.79 | 1.42 | 1.7 | 2.25 | 2.63 | 1.86 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.03 | -0.07 | 0.04 | 0.24 | -0.01 | 0.47 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.22 | 0.37 | - | - | -6.92 | 7.16 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.93 | 1.57 | 53.41 | 18.97 | 22.21 | 68.9 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | - | 71.2 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.13 | - | 0.01 | 0.03 | -3.12 | 5.91 | Upgrade
|
| Other Operating Activities | -764.71 | -772.39 | -1,015 | -986.76 | -575.89 | -213.89 | Upgrade
|
| Change in Accounts Receivable | -25.92 | -13.21 | 0.5 | 1.92 | 8.88 | -0.96 | Upgrade
|
| Change in Inventory | -4.41 | 10.08 | 38.38 | 18.45 | -45.85 | -1.22 | Upgrade
|
| Change in Accounts Payable | 28.86 | 6.23 | 2.12 | -22.09 | 7.71 | 2.12 | Upgrade
|
| Change in Unearned Revenue | -97.78 | -273.52 | -0.94 | 2.45 | 0.12 | -0.33 | Upgrade
|
| Change in Other Net Operating Assets | -25.53 | 10.32 | 45.08 | 22.2 | 8.77 | -10.31 | Upgrade
|
| Operating Cash Flow | -280.56 | -501.28 | -282.11 | -432.45 | -356.59 | -346.83 | Upgrade
|
| Capital Expenditures | -15.82 | -17.73 | -14.8 | -13.45 | -17.98 | -10.73 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.03 | 0.07 | 0.1 | 0.36 | 0.06 | 1.52 | Upgrade
|
| Cash Acquisitions | 674.32 | 470.4 | - | - | - | - | Upgrade
|
| Divestitures | -70.36 | - | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.66 | -0.64 | -4.36 | -0.7 | -2.09 | -1.87 | Upgrade
|
| Investment in Securities | 842.32 | -100.7 | 2,260 | 831.1 | 153.1 | -29.28 | Upgrade
|
| Other Investing Activities | 798.93 | 798.4 | 1,058 | 959.05 | 535.11 | 237.68 | Upgrade
|
| Investing Cash Flow | 2,229 | 1,150 | 3,299 | 1,776 | 668.21 | 197.33 | Upgrade
|
| Long-Term Debt Repaid | - | -7.22 | -5.19 | -8.37 | -9.12 | -4.5 | Upgrade
|
| Net Debt Issued (Repaid) | 3.47 | -7.22 | -5.19 | -8.37 | -9.12 | -4.5 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 182.8 | Upgrade
|
| Repurchase of Common Stock | -2,624 | -2,624 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -224.88 | -224.88 | -749.59 | -545.16 | -504.77 | -192.26 | Upgrade
|
| Other Financing Activities | 75.82 | 70.82 | 20.11 | 30.77 | 38.13 | 10.38 | Upgrade
|
| Financing Cash Flow | -2,769 | -2,785 | -734.67 | -522.75 | -475.77 | -3.58 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.8 | 1.69 | 0.79 | -0.1 | -0.3 | 0.83 | Upgrade
|
| Net Cash Flow | -817.15 | -2,135 | 2,283 | 821.07 | -164.44 | -152.25 | Upgrade
|
| Free Cash Flow | -296.37 | -519.01 | -296.91 | -445.89 | -374.56 | -357.56 | Upgrade
|
| Free Cash Flow Margin | -25.25% | -70.27% | -158.62% | -244.72% | -148.54% | -223.23% | Upgrade
|
| Free Cash Flow Per Share | -0.47 | -0.84 | -0.61 | -0.91 | -0.77 | -0.74 | Upgrade
|
| Cash Income Tax Paid | 6.29 | 5.64 | 1.72 | 65.66 | 41.05 | 20.65 | Upgrade
|
| Levered Free Cash Flow | 159.35 | 181.61 | -130.69 | -263.89 | -266.39 | -220.99 | Upgrade
|
| Unlevered Free Cash Flow | 159.71 | 181.87 | -130.55 | -263.77 | -266.12 | -220.87 | Upgrade
|
| Change in Net Working Capital | -305.63 | -379.04 | -147.8 | -11.77 | 53.09 | 23.45 | Upgrade
|
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.