Scientech Corporation (TPE: 3583)
Taiwan
· Delayed Price · Currency is TWD 375.50
+4.00 (1.08%)
Jan 20, 2025, 1:30 PM CST
Scientech 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 | 859.62 | 650.3 | 568.58 | 419.91 | 305.46 | 322.7 | Upgrade
|
| Depreciation & Amortization | 128.18 | 121.56 | 113.86 | 109.46 | 129.03 | 127.49 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | 0.01 | -0.09 | 0.1 | -1.1 | -5.51 | Upgrade
|
| Asset Writedown & Restructuring Costs | -255.32 | - | - | -25.8 | 31.56 | 56.78 | Upgrade
|
| Loss (Gain) From Sale of Investments | -12.05 | -80.39 | -6.71 | -0.91 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 22.2 | 30.65 | 65.67 | 35.92 | 11.57 | -3.71 | Upgrade
|
| Provision & Write-off of Bad Debts | -10.5 | -3.81 | 12.6 | -25.96 | -8.4 | 36.03 | Upgrade
|
| Other Operating Activities | 622.48 | 312.16 | 117.16 | 125.73 | 70.09 | -50.56 | Upgrade
|
| Change in Accounts Receivable | -3.4 | 68.6 | 204.86 | -259.9 | -127.13 | 170 | Upgrade
|
| Change in Inventory | -3,798 | -4,775 | -2,952 | -1,498 | -301.97 | -53.94 | Upgrade
|
| Change in Accounts Payable | 96.01 | -228.34 | 1,009 | 582.38 | 148.44 | -94.77 | Upgrade
|
| Change in Unearned Revenue | 2,825 | 4,153 | 4,495 | 2,498 | 493.71 | -294.12 | Upgrade
|
| Change in Other Net Operating Assets | 858.11 | 754.88 | -1,309 | -386.89 | -29.22 | -7.32 | Upgrade
|
| Operating Cash Flow | 1,332 | 1,004 | 2,319 | 1,574 | 722.05 | 203.06 | Upgrade
|
| Operating Cash Flow Growth | 12.37% | -56.71% | 47.38% | 117.95% | 255.58% | -71.64% | Upgrade
|
| Capital Expenditures | -340.79 | -59.22 | -401.08 | -70.03 | -27.56 | -54.23 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.12 | 0 | 1.06 | 0.12 | 2.72 | 6.01 | Upgrade
|
| Investment in Securities | 34.17 | 87.66 | -16.76 | -155.73 | -416.64 | - | Upgrade
|
| Other Investing Activities | -22.69 | -2.83 | -4.85 | -2.5 | -0.93 | 7.76 | Upgrade
|
| Investing Cash Flow | -329.18 | 25.61 | -421.63 | -228.13 | -442.41 | -40.47 | Upgrade
|
| Short-Term Debt Issued | - | 326.69 | 248.04 | 272.54 | 222.4 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 200 | - | 300 | - | Upgrade
|
| Total Debt Issued | 1,942 | 326.69 | 448.04 | 272.54 | 522.4 | - | Upgrade
|
| Short-Term Debt Repaid | - | -455.08 | -59.17 | -249.93 | - | -16.39 | Upgrade
|
| Long-Term Debt Repaid | - | -10.2 | -212.71 | -12.25 | -309.64 | -7.44 | Upgrade
|
| Total Debt Repaid | -416.09 | -465.28 | -271.88 | -262.18 | -309.64 | -23.83 | Upgrade
|
| Net Debt Issued (Repaid) | 1,526 | -138.6 | 176.16 | 10.36 | 212.77 | -23.83 | Upgrade
|
| Common Dividends Paid | -321.31 | -289.18 | -200.82 | -148.61 | -160.66 | -200.82 | Upgrade
|
| Financing Cash Flow | 1,204 | -427.78 | -24.66 | -138.25 | 52.11 | -224.65 | Upgrade
|
| Foreign Exchange Rate Adjustments | 30.56 | -22.93 | 55.58 | -11.81 | -4.68 | -5.19 | Upgrade
|
| Net Cash Flow | 2,238 | 579.03 | 1,929 | 1,196 | 327.08 | -67.25 | Upgrade
|
| Free Cash Flow | 991.1 | 944.9 | 1,918 | 1,504 | 694.5 | 148.83 | Upgrade
|
| Free Cash Flow Growth | -11.21% | -50.74% | 27.57% | 116.52% | 366.63% | -69.15% | Upgrade
|
| Free Cash Flow Margin | 10.94% | 13.67% | 33.95% | 32.10% | 19.40% | 3.77% | Upgrade
|
| Free Cash Flow Per Share | 12.15 | 11.70 | 23.62 | 18.59 | 8.57 | 1.84 | Upgrade
|
| Cash Interest Paid | 3.79 | 4.64 | 3.37 | 3.17 | 3.82 | 1.58 | Upgrade
|
| Cash Income Tax Paid | 211.58 | 188.95 | 133.73 | 67.91 | 16.51 | 136.04 | Upgrade
|
| Levered Free Cash Flow | 876.64 | 859.16 | 1,760 | 1,373 | 755.76 | 81.73 | Upgrade
|
| Unlevered Free Cash Flow | 883.69 | 862.03 | 1,762 | 1,374 | 758.2 | 82.72 | Upgrade
|
| Change in Net Working Capital | -359.08 | -351.11 | -1,605 | -988.01 | -366.14 | 232.76 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.