Elite Advanced Laser Corporation (TPE:3450)
Taiwan
· Delayed Price · Currency is TWD 234.00
+1.50 (0.65%)
Apr 2, 2025, 1:30 PM CST
Elite Advanced Laser Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 556.43 | -76.16 | 191.82 | 371.05 | 240.88 | Upgrade
|
| Depreciation & Amortization | 839.86 | 873.67 | 801.63 | 654.82 | 591.92 | Upgrade
|
| Other Amortization | 2.88 | 3.94 | 4.55 | 3.83 | 3.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.08 | 0.24 | -2.85 | 4.6 | -2.37 | Upgrade
|
| Asset Writedown & Restructuring Costs | 41.11 | 7.61 | 31.48 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -9.62 | -21.65 | -14.64 | -10.96 | -11.25 | Upgrade
|
| Stock-Based Compensation | 0.67 | 0.36 | 0.04 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 6.8 | -0.86 | 26.46 | 8.67 | -3.07 | Upgrade
|
| Other Operating Activities | 642.75 | 180.02 | 274.41 | 562.79 | 464.67 | Upgrade
|
| Change in Accounts Receivable | -588.46 | -104.66 | 336.02 | -181.75 | -173.41 | Upgrade
|
| Change in Inventory | -424.52 | 75.62 | 113.71 | -174.48 | -55.89 | Upgrade
|
| Change in Accounts Payable | 586.8 | -182.81 | -252.54 | 122.72 | 149.89 | Upgrade
|
| Change in Unearned Revenue | -19.9 | 35.42 | -19.84 | -4.3 | 14.89 | Upgrade
|
| Change in Other Net Operating Assets | 198.87 | -95.38 | 126.03 | -104.27 | -42.12 | Upgrade
|
| Operating Cash Flow | 1,832 | 695.35 | 1,616 | 1,253 | 1,177 | Upgrade
|
| Operating Cash Flow Growth | 163.40% | -56.98% | 29.02% | 6.42% | 10.04% | Upgrade
|
| Capital Expenditures | -536.67 | -611.62 | -923.24 | -1,699 | -807.28 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.42 | 0.76 | 12.3 | 40.17 | 4.79 | Upgrade
|
| Cash Acquisitions | - | - | 42.16 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.98 | -3.5 | -1.34 | -4.39 | -3.24 | Upgrade
|
| Investment in Securities | -212.52 | -17.01 | - | - | 20 | Upgrade
|
| Other Investing Activities | 23.58 | 15.87 | 3.72 | 4.28 | 4.11 | Upgrade
|
| Investing Cash Flow | -712.17 | -615.5 | -866.38 | -1,659 | -781.15 | Upgrade
|
| Short-Term Debt Issued | 50 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | 195 | 370 | 405 | 300 | 97 | Upgrade
|
| Total Debt Issued | 245 | 370 | 405 | 300 | 97 | Upgrade
|
| Short-Term Debt Repaid | - | -71.17 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -158.3 | -612.66 | -398.01 | -78.65 | -254.71 | Upgrade
|
| Total Debt Repaid | -158.3 | -683.83 | -398.01 | -78.65 | -254.71 | Upgrade
|
| Net Debt Issued (Repaid) | 86.7 | -313.83 | 6.99 | 221.35 | -157.71 | Upgrade
|
| Common Dividends Paid | - | -72.84 | -262.23 | -203.95 | -145.68 | Upgrade
|
| Other Financing Activities | -205.02 | -254.67 | -170.2 | 202.22 | -278.61 | Upgrade
|
| Financing Cash Flow | -118.31 | -641.34 | -425.44 | 219.62 | -582 | Upgrade
|
| Foreign Exchange Rate Adjustments | 169.31 | -12.95 | 146.89 | -39.43 | -87.81 | Upgrade
|
| Net Cash Flow | 1,170 | -574.44 | 471.35 | -226.52 | -273.82 | Upgrade
|
| Free Cash Flow | 1,295 | 83.74 | 693.05 | -446.78 | 369.87 | Upgrade
|
| Free Cash Flow Growth | 1446.44% | -87.92% | - | - | -43.16% | Upgrade
|
| Free Cash Flow Margin | 17.11% | 1.55% | 10.23% | -6.21% | 5.96% | Upgrade
|
| Free Cash Flow Per Share | 8.87 | 0.57 | 4.72 | -3.04 | 2.52 | Upgrade
|
| Cash Interest Paid | 6.27 | 7.75 | 8.06 | 4.06 | 4.14 | Upgrade
|
| Cash Income Tax Paid | 136.68 | 245.73 | 311.87 | 176.3 | 189.29 | Upgrade
|
| Levered Free Cash Flow | 1,103 | -174.14 | 574.17 | -212.94 | 379.91 | Upgrade
|
| Unlevered Free Cash Flow | 1,107 | -169.34 | 579.2 | -210.28 | 382.4 | Upgrade
|
| Change in Net Working Capital | -64.47 | 550.3 | -297.58 | -139.08 | -42.87 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.