I-Chiun Precision Industry Co., Ltd. (TPE: 2486)
Taiwan
· Delayed Price · Currency is TWD 104.00
0.00 (0.00%)
Jan 21, 2025, 11:22 AM CST
I-Chiun Precision Industry 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 | 65.46 | 200.89 | 103.29 | 375.77 | -148.05 | -177.51 | Upgrade
|
| Depreciation & Amortization | 422.93 | 453.87 | 480.53 | 479.51 | 475.12 | 456.37 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5.27 | 1.82 | -4.41 | 0.93 | -1.34 | -4.73 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 34.02 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -60.72 | -71.34 | -9.87 | 0.33 | 11.01 | -6.54 | Upgrade
|
| Loss (Gain) on Equity Investments | 4.41 | - | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 111.65 | 47.96 | - | 33.96 | 22.28 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 5.88 | -56.95 | 58.91 | 34.78 | 118.82 | 81.32 | Upgrade
|
| Other Operating Activities | 29.33 | 31.03 | 20.67 | 76.47 | 17.12 | -58.89 | Upgrade
|
| Change in Accounts Receivable | -324.69 | -190.62 | 465.81 | -843.93 | -158.65 | 26.17 | Upgrade
|
| Change in Inventory | -66.61 | 227.81 | 221.74 | -801.83 | -78.72 | -13.55 | Upgrade
|
| Change in Accounts Payable | 73.81 | 94.4 | -269.18 | 189.82 | 67.17 | -198.05 | Upgrade
|
| Change in Unearned Revenue | 6.07 | -14.7 | -16.38 | -3.99 | -2.92 | 4.93 | Upgrade
|
| Change in Other Net Operating Assets | 116.14 | 122.91 | -22.43 | -7 | -106.24 | 50.03 | Upgrade
|
| Operating Cash Flow | 451.66 | 844.76 | 919.38 | -431.17 | 264.41 | 124.65 | Upgrade
|
| Operating Cash Flow Growth | -57.78% | -8.12% | - | - | 112.13% | -45.84% | Upgrade
|
| Capital Expenditures | -827.66 | -129.01 | -410.56 | -472.31 | -476.85 | -380.86 | Upgrade
|
| Sale of Property, Plant & Equipment | 18.42 | 21.02 | 25.16 | 21.42 | 150.68 | 77.98 | Upgrade
|
| Cash Acquisitions | 15.55 | 15.55 | - | 0.08 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6.64 | -10.99 | -9.79 | -10.25 | -3.46 | -8.19 | Upgrade
|
| Investment in Securities | 230.79 | -76.11 | -71.4 | 8.41 | -9.19 | - | Upgrade
|
| Other Investing Activities | -6.5 | -5.68 | 6.17 | -3.06 | 3.88 | 53.3 | Upgrade
|
| Investing Cash Flow | -596.18 | -185.24 | -460.42 | -455.7 | -334.94 | -257.76 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 427.14 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 40 | 1,230 | 330 | 1,180 | Upgrade
|
| Total Debt Issued | 603.17 | - | 40 | 1,657 | 330 | 1,180 | Upgrade
|
| Short-Term Debt Repaid | - | -51.68 | -113.3 | - | -95.85 | -40 | Upgrade
|
| Long-Term Debt Repaid | - | -322.16 | -98.42 | -1,501 | -64.41 | -1,145 | Upgrade
|
| Total Debt Repaid | -1,294 | -373.84 | -211.72 | -1,501 | -160.26 | -1,185 | Upgrade
|
| Net Debt Issued (Repaid) | -690.98 | -373.84 | -171.72 | 155.93 | 169.74 | -5.4 | Upgrade
|
| Issuance of Common Stock | 903.43 | 50.49 | - | 860 | 42.62 | - | Upgrade
|
| Repurchase of Common Stock | - | -40.37 | -49.66 | - | - | - | Upgrade
|
| Common Dividends Paid | -144.27 | -87.18 | -110.98 | - | - | - | Upgrade
|
| Other Financing Activities | -12.4 | 2.07 | 18.21 | 29.1 | -0.76 | -32.97 | Upgrade
|
| Financing Cash Flow | 55.77 | -448.83 | -314.15 | 1,045 | 211.6 | -38.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | 34.53 | -30.53 | 18.73 | -47.9 | 8.42 | -37.94 | Upgrade
|
| Net Cash Flow | -54.22 | 180.16 | 163.53 | 110.26 | 149.49 | -209.43 | Upgrade
|
| Free Cash Flow | -376 | 715.75 | 508.82 | -903.48 | -212.44 | -256.21 | Upgrade
|
| Free Cash Flow Growth | - | 40.67% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | -6.94% | 14.12% | 9.79% | -15.09% | -5.06% | -6.99% | Upgrade
|
| Free Cash Flow Per Share | -1.67 | 3.26 | 2.28 | -4.30 | -1.08 | -1.30 | Upgrade
|
| Cash Interest Paid | 49.05 | 60.01 | 61.88 | 41.21 | 35.69 | 34.84 | Upgrade
|
| Cash Income Tax Paid | 20.77 | 12.43 | 6.8 | - | 0.54 | 0.02 | Upgrade
|
| Levered Free Cash Flow | -555.65 | 415.1 | 423.32 | -970.07 | -184.09 | -91.33 | Upgrade
|
| Unlevered Free Cash Flow | -523.95 | 452.48 | 462.28 | -944.25 | -161.64 | -70.33 | Upgrade
|
| Change in Net Working Capital | 262.66 | 19.66 | -403.02 | 1,309 | 149.33 | 6.44 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.