Micro-Star International Co., Ltd. (TPE:2377)
Taiwan
· Delayed Price · Currency is TWD 147.50
+4.50 (3.15%)
May 14, 2025, 1:35 PM CST
Micro-Star International 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 | 5,378 | 6,793 | 7,533 | 9,963 | 16,921 | 7,960 | Upgrade
|
| Depreciation & Amortization | 1,368 | 1,344 | 1,375 | 1,403 | 1,240 | 1,096 | Upgrade
|
| Loss (Gain) From Sale of Assets | -67.63 | -21.21 | -31.56 | 0.75 | -0.86 | 0.54 | Upgrade
|
| Loss (Gain) From Sale of Investments | 150.27 | -101.93 | 142.67 | 50.06 | -125.65 | 31.85 | Upgrade
|
| Provision & Write-off of Bad Debts | -94.25 | 69.81 | 17.98 | 46.38 | 13.42 | -7.74 | Upgrade
|
| Other Operating Activities | -1,576 | -1,240 | 1,047 | -2,630 | 1,213 | 862.19 | Upgrade
|
| Change in Accounts Receivable | -5,992 | -3,173 | -1,452 | 10,713 | -7,537 | -4,652 | Upgrade
|
| Change in Inventory | -3,818 | -3,463 | -4,100 | 8,645 | -10,457 | -4,955 | Upgrade
|
| Change in Accounts Payable | 15,210 | 4,275 | -235.47 | -9,261 | 6,753 | 6,786 | Upgrade
|
| Change in Unearned Revenue | 215.47 | 1.36 | -1,095 | 841.49 | 192.77 | - | Upgrade
|
| Change in Other Net Operating Assets | -241.57 | 543.2 | 1,767 | -4,036 | 4,272 | 3,702 | Upgrade
|
| Operating Cash Flow | 10,598 | 5,001 | 5,008 | 15,639 | 12,613 | 10,825 | Upgrade
|
| Operating Cash Flow Growth | - | -0.13% | -67.98% | 23.99% | 16.52% | 11.36% | Upgrade
|
| Capital Expenditures | -2,279 | -2,307 | -689.77 | -821.22 | -1,561 | -970.77 | Upgrade
|
| Sale of Property, Plant & Equipment | 144.13 | 73.82 | 66.46 | 1.2 | 2.07 | 0.56 | Upgrade
|
| Investment in Securities | 1,596 | -933.13 | -11.88 | -52.88 | 625.2 | 200.46 | Upgrade
|
| Other Investing Activities | 311.88 | -14.55 | -15.77 | 31.07 | -34.3 | -22.47 | Upgrade
|
| Investing Cash Flow | -227.28 | -3,182 | -651.17 | -842.34 | -968.64 | -792.54 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 1,500 | Upgrade
|
| Total Debt Issued | - | - | - | - | - | 1,500 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -2,000 | -1,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -376.18 | -317.35 | -295.6 | -256.81 | -240.16 | Upgrade
|
| Total Debt Repaid | -397.4 | -376.18 | -317.35 | -2,296 | -1,257 | -240.16 | Upgrade
|
| Net Debt Issued (Repaid) | -397.4 | -376.18 | -317.35 | -2,296 | -1,257 | 1,260 | Upgrade
|
| Common Dividends Paid | -4,562 | -4,562 | -5,576 | -8,871 | -5,154 | -3,548 | Upgrade
|
| Other Financing Activities | 80.7 | 79.29 | -5.07 | 31.13 | -0.66 | 13.76 | Upgrade
|
| Financing Cash Flow | -4,879 | -4,859 | -5,898 | -11,135 | -6,411 | -2,275 | Upgrade
|
| Foreign Exchange Rate Adjustments | 413.95 | 310.35 | -161.16 | 159.19 | -164.34 | 119.58 | Upgrade
|
| Net Cash Flow | 5,906 | -2,729 | -1,703 | 3,821 | 5,069 | 7,877 | Upgrade
|
| Free Cash Flow | 8,320 | 2,694 | 4,318 | 14,818 | 11,052 | 9,854 | Upgrade
|
| Free Cash Flow Growth | - | -37.60% | -70.86% | 34.07% | 12.16% | 12.77% | Upgrade
|
| Free Cash Flow Margin | 4.08% | 1.36% | 2.36% | 8.21% | 5.48% | 6.73% | Upgrade
|
| Free Cash Flow Per Share | 9.80 | 3.17 | 5.08 | 17.33 | 12.92 | 11.56 | Upgrade
|
| Cash Interest Paid | 48.61 | 44.11 | 27.44 | 39.63 | 19.39 | 29.95 | Upgrade
|
| Cash Income Tax Paid | 2,985 | 2,952 | 586.33 | 4,944 | 2,496 | 774.79 | Upgrade
|
| Levered Free Cash Flow | 6,064 | -147.5 | 2,570 | 11,856 | 6,609 | 7,962 | Upgrade
|
| Unlevered Free Cash Flow | 6,094 | -119.82 | 2,587 | 11,880 | 6,621 | 7,982 | Upgrade
|
| Change in Net Working Capital | -3,318 | 3,605 | 3,604 | -4,613 | 5,543 | -2,114 | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.