Edison Opto Corporation (TPE:3591)
Taiwan · Delayed Price · Currency is TWD 19.00
+0.40 (2.15%)
At close: Dec 15, 2025
Edison Opto 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 | Sep '25 Sep 30, 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 | 9.48 | 141.91 | 47.53 | 25.65 | 120.26 | 42.15 | Upgrade |
Depreciation & Amortization | 118.51 | 123.54 | 126.59 | 132.32 | 124.31 | 125.57 | Upgrade |
Loss (Gain) From Sale of Assets | 12.09 | 0.82 | 8.2 | 2.41 | -2.97 | -9.05 | Upgrade |
Loss (Gain) From Sale of Investments | 0.23 | 0.24 | -1.42 | 3.55 | -6.3 | - | Upgrade |
Loss (Gain) on Equity Investments | - | - | - | 0.58 | - | - | Upgrade |
Stock-Based Compensation | 16.37 | - | 15.84 | 0.99 | 4.52 | 1.21 | Upgrade |
Provision & Write-off of Bad Debts | -5.83 | -0.01 | -6.54 | 5.35 | -6.06 | 25.64 | Upgrade |
Other Operating Activities | 21.94 | 34.38 | -8.12 | 20.8 | 12.01 | 1.42 | Upgrade |
Change in Accounts Receivable | 29.6 | -203.02 | -144.33 | 3.37 | -13.58 | -25.67 | Upgrade |
Change in Inventory | 26.35 | 29.22 | -30.67 | 18.38 | -50.59 | -20.81 | Upgrade |
Change in Accounts Payable | -59.25 | 99.82 | 97.42 | -74.69 | -54.29 | 50.17 | Upgrade |
Change in Unearned Revenue | -12.45 | -13.41 | - | - | - | - | Upgrade |
Change in Other Net Operating Assets | 0.21 | 24.43 | 31.58 | 24.12 | -0.32 | -40.75 | Upgrade |
Operating Cash Flow | 157.25 | 237.91 | 136.09 | 162.83 | 127 | 149.9 | Upgrade |
Operating Cash Flow Growth | 31.61% | 74.82% | -16.42% | 28.21% | -15.28% | -34.30% | Upgrade |
Capital Expenditures | -109.76 | -79.46 | -70.57 | -91.84 | -484.67 | -36.75 | Upgrade |
Sale of Property, Plant & Equipment | 4.09 | 2.1 | 3.16 | 4.06 | 4.22 | 15.18 | Upgrade |
Sale (Purchase) of Intangibles | -0.98 | -0.29 | -1.56 | -0.29 | -2.37 | - | Upgrade |
Investment in Securities | -111.23 | -32.17 | -24.97 | -10.89 | -4.08 | 123.89 | Upgrade |
Other Investing Activities | -44.71 | -41.54 | 12.97 | 123.59 | -28.86 | -166.11 | Upgrade |
Investing Cash Flow | -262.58 | -151.35 | -80.97 | 24.64 | -515.76 | -63.8 | Upgrade |
Short-Term Debt Issued | - | 310 | 681.01 | 257.54 | 1,424 | 1,920 | Upgrade |
Long-Term Debt Issued | - | 297.98 | - | - | 619.1 | - | Upgrade |
Total Debt Issued | 983.94 | 607.98 | 681.01 | 257.54 | 2,043 | 1,920 | Upgrade |
Short-Term Debt Repaid | - | -491.19 | -595.26 | -384.54 | -1,693 | -1,720 | Upgrade |
Long-Term Debt Repaid | - | -152.01 | -171.65 | -33.23 | -28.8 | -12.5 | Upgrade |
Total Debt Repaid | -688.48 | -643.19 | -766.91 | -417.77 | -1,722 | -1,732 | Upgrade |
Net Debt Issued (Repaid) | 295.46 | -35.21 | -85.9 | -160.23 | 320.89 | 187.72 | Upgrade |
Issuance of Common Stock | - | - | 18.63 | - | - | - | Upgrade |
Repurchase of Common Stock | -39.31 | - | - | -24.85 | - | -19.83 | Upgrade |
Common Dividends Paid | -105 | -70.79 | -39.85 | -34.86 | -39.84 | -12.25 | Upgrade |
Other Financing Activities | 28.5 | 33.13 | -4.5 | -14.88 | 35.07 | -0.01 | Upgrade |
Financing Cash Flow | 179.65 | -72.87 | -111.62 | -234.82 | 316.12 | 155.63 | Upgrade |
Foreign Exchange Rate Adjustments | -48.72 | 40.86 | -11.61 | 25.69 | -1.11 | 7.49 | Upgrade |
Net Cash Flow | 25.6 | 54.56 | -68.11 | -21.67 | -73.75 | 249.22 | Upgrade |
Free Cash Flow | 47.49 | 158.45 | 65.52 | 70.99 | -357.67 | 113.14 | Upgrade |
Free Cash Flow Growth | -43.06% | 141.85% | -7.71% | - | - | -25.91% | Upgrade |
Free Cash Flow Margin | 1.95% | 6.19% | 3.29% | 3.85% | -16.98% | 5.95% | Upgrade |
Free Cash Flow Per Share | 0.33 | 1.11 | 0.48 | 0.54 | -2.55 | 0.89 | Upgrade |
Cash Interest Paid | 10.2 | 9.53 | 9.8 | 10.32 | 11.71 | 9.39 | Upgrade |
Cash Income Tax Paid | 22.13 | 1 | 13.33 | 11.56 | 18.54 | 1.48 | Upgrade |
Levered Free Cash Flow | 25.73 | 77.72 | 40.24 | 148.76 | -409.11 | 154.64 | Upgrade |
Unlevered Free Cash Flow | 36.48 | 84.09 | 48.43 | 159.5 | -396.64 | 160.52 | Upgrade |
Change in Working Capital | -15.55 | -62.97 | -46 | -28.82 | -118.78 | -37.06 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.