Sunplus Technology Company Limited (TPE:2401)
Taiwan
· Delayed Price · Currency is TWD 20.00
-0.25 (-1.23%)
May 29, 2025, 1:30 PM CST
TPE:2401 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 | -10.43 | 258.97 | -493.15 | 215.9 | 1,183 | 323.4 | Upgrade
|
| Depreciation & Amortization | 446.82 | 437.79 | 468.31 | 455.69 | 388.15 | 367.75 | Upgrade
|
| Other Amortization | 31.89 | 31.08 | 30.88 | 27.66 | 23.59 | 23.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | -424.4 | -425.24 | -19.01 | -67.07 | 0.17 | -7.82 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 0.46 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 292.83 | 10.08 | -93.38 | -180.56 | -836.21 | -120.2 | Upgrade
|
| Loss (Gain) on Equity Investments | 39.38 | 26.21 | 109.25 | 15.3 | -34.62 | -15.71 | Upgrade
|
| Stock-Based Compensation | - | - | 19.32 | 109.59 | 92.15 | 9.41 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 0.03 | -0.15 | Upgrade
|
| Other Operating Activities | 322.57 | 325.18 | 321.67 | 341.8 | 706.97 | 384.85 | Upgrade
|
| Change in Accounts Receivable | -158.45 | -124.84 | 51.41 | 385.51 | -84.35 | -377.15 | Upgrade
|
| Change in Inventory | 9.82 | 145.4 | 880.36 | -779.09 | -606.66 | -101.84 | Upgrade
|
| Change in Accounts Payable | 98.74 | 46.59 | -80.62 | -499.96 | 476.96 | 97.96 | Upgrade
|
| Change in Unearned Revenue | 12.3 | 16.84 | -25.8 | 21.28 | 2.05 | -0.29 | Upgrade
|
| Change in Other Net Operating Assets | 16.18 | 23.58 | -69.68 | -362.22 | 564.44 | 208.65 | Upgrade
|
| Operating Cash Flow | 677.23 | 771.63 | 1,100 | -315.73 | 1,875 | 792.12 | Upgrade
|
| Operating Cash Flow Growth | -50.37% | -29.82% | - | - | 136.76% | 21.56% | Upgrade
|
| Capital Expenditures | -199.66 | -185.57 | -187.26 | -267.59 | -122.87 | -194.88 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.15 | 0.15 | 0.37 | 0.35 | 0.18 | 0.59 | Upgrade
|
| Divestitures | - | - | - | 83.83 | - | -0.87 | Upgrade
|
| Sale (Purchase) of Intangibles | -125.38 | -108.98 | -86.59 | -62.96 | -159.32 | -249.61 | Upgrade
|
| Investment in Securities | 251.61 | 440.72 | -494.26 | 1,431 | -597.03 | 32.88 | Upgrade
|
| Other Investing Activities | 124.29 | 121.16 | 0.14 | -2.47 | -95.3 | 2.16 | Upgrade
|
| Investing Cash Flow | 51.02 | 267.49 | -767.61 | 1,182 | -974.33 | -414.8 | Upgrade
|
| Short-Term Debt Issued | - | 46.24 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 850 | 200 | 1,000 | 400 | 230 | Upgrade
|
| Total Debt Issued | 741.29 | 896.24 | 200 | 1,000 | 400 | 230 | Upgrade
|
| Short-Term Debt Repaid | - | - | -14.37 | -101.77 | -170.49 | -26.66 | Upgrade
|
| Long-Term Debt Repaid | - | -901.45 | -12.5 | -440.21 | -213.2 | -13.31 | Upgrade
|
| Total Debt Repaid | -905.3 | -901.45 | -26.87 | -541.98 | -383.69 | -39.96 | Upgrade
|
| Net Debt Issued (Repaid) | -164.01 | -5.22 | 173.14 | 458.02 | 16.32 | 190.04 | Upgrade
|
| Common Dividends Paid | - | - | -353.06 | -1,177 | -309.22 | -176.53 | Upgrade
|
| Other Financing Activities | -211.46 | -219.29 | -487.16 | -596.54 | 840.33 | -9.57 | Upgrade
|
| Financing Cash Flow | -375.47 | -224.51 | -667.08 | -1,315 | 547.42 | 3.93 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.76 | 13.25 | -1.57 | 41.1 | -13.46 | -1.4 | Upgrade
|
| Net Cash Flow | 358.54 | 827.87 | -336.7 | -407.65 | 1,435 | 379.85 | Upgrade
|
| Free Cash Flow | 477.57 | 586.07 | 912.3 | -583.32 | 1,753 | 597.24 | Upgrade
|
| Free Cash Flow Growth | -60.26% | -35.76% | - | - | 193.45% | 16.49% | Upgrade
|
| Free Cash Flow Margin | 7.20% | 9.11% | 16.48% | -8.70% | 22.02% | 9.31% | Upgrade
|
| Free Cash Flow Per Share | 0.81 | 1.00 | 1.55 | -0.99 | 2.98 | 1.01 | Upgrade
|
| Cash Interest Paid | 46.53 | 47.67 | 36.91 | 19.92 | 14.16 | 16.51 | Upgrade
|
| Cash Income Tax Paid | 208.07 | 209.24 | 124.42 | 341.68 | 216.35 | 67.23 | Upgrade
|
| Levered Free Cash Flow | 151.6 | 281.83 | 902.41 | -855.26 | 1,263 | 171.87 | Upgrade
|
| Unlevered Free Cash Flow | 176.3 | 307.08 | 922.25 | -844.91 | 1,271 | 180.04 | Upgrade
|
| Change in Net Working Capital | 55.39 | -66.16 | -832.18 | 1,287 | -472.39 | 98.5 | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.