MiTAC Holdings Corporation (TPE:3706)
Taiwan
· Delayed Price · Currency is TWD 60.60
+2.40 (4.12%)
Jun 4, 2025, 1:13 PM CST
MiTAC Holdings 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 | 4,609 | 3,959 | 1,784 | 9,294 | 11,961 | 2,919 | Upgrade
|
| Depreciation & Amortization | 980.38 | 957.72 | 1,033 | 1,063 | 948.42 | 908.98 | Upgrade
|
| Other Amortization | 121.54 | 116.94 | 106.2 | 99.5 | 95.65 | 89.72 | Upgrade
|
| Loss (Gain) From Sale of Assets | -11.73 | -11.43 | -4.62 | -5.08 | -1,047 | -0.56 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.31 | -2.83 | 1.24 | -10,084 | -13,800 | 25.53 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,415 | -1,385 | -1,193 | -1,461 | -3,155 | -2,415 | Upgrade
|
| Stock-Based Compensation | 22.14 | 19.17 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.24 | 0.03 | -304.3 | 273.84 | -3.06 | 17.49 | Upgrade
|
| Other Operating Activities | 450.26 | -34.86 | 651.54 | 4,002 | 7,207 | 707.58 | Upgrade
|
| Change in Accounts Receivable | -6,844 | -10,066 | 3,998 | -2,211 | -436.5 | 1,069 | Upgrade
|
| Change in Inventory | -18,269 | -12,126 | 301.05 | 1,686 | -2,932 | -1,695 | Upgrade
|
| Change in Accounts Payable | 16,726 | 16,410 | 127.59 | -1,477 | 554.3 | 854.44 | Upgrade
|
| Change in Unearned Revenue | -1.06 | 695.83 | -91.49 | -146.82 | 326.25 | -147.1 | Upgrade
|
| Change in Other Net Operating Assets | -564.83 | 2,948 | -1,702 | 717.03 | 135.87 | 337.34 | Upgrade
|
| Operating Cash Flow | -4,200 | 1,479 | 4,708 | 1,752 | -144.68 | 2,671 | Upgrade
|
| Operating Cash Flow Growth | - | -68.58% | 168.75% | - | - | 1047.44% | Upgrade
|
| Capital Expenditures | -851.06 | -621.11 | -472.76 | -857.96 | -1,006 | -780 | Upgrade
|
| Sale of Property, Plant & Equipment | 17.56 | 19.73 | 14.06 | 8.27 | 13.11 | 8.96 | Upgrade
|
| Divestitures | - | - | - | - | - | -78.62 | Upgrade
|
| Sale (Purchase) of Intangibles | -128.03 | -118.78 | -95.57 | -147.09 | -85.97 | -76.99 | Upgrade
|
| Investment in Securities | -160.19 | -158.73 | 345.84 | 2,357 | 531.86 | 351.34 | Upgrade
|
| Other Investing Activities | -31.27 | -62.11 | -68.31 | 0.01 | 1,134 | -19.08 | Upgrade
|
| Investing Cash Flow | -1,153 | -1,024 | -278.53 | 1,357 | 574.07 | -594.39 | Upgrade
|
| Short-Term Debt Issued | - | 1,278 | - | 398.54 | 1,771 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 404.36 | 58.54 | 48.66 | 119.07 | Upgrade
|
| Total Debt Issued | 2,723 | 1,278 | 404.36 | 457.08 | 1,820 | 119.07 | Upgrade
|
| Short-Term Debt Repaid | - | - | -2,744 | - | - | -2,350 | Upgrade
|
| Long-Term Debt Repaid | - | -659.68 | -308.77 | -257.6 | -134.62 | -51.26 | Upgrade
|
| Total Debt Repaid | -625.18 | -659.68 | -3,053 | -257.6 | -134.62 | -2,401 | Upgrade
|
| Net Debt Issued (Repaid) | 2,098 | 617.87 | -2,649 | 199.48 | 1,685 | -2,282 | Upgrade
|
| Issuance of Common Stock | 52.65 | 52.25 | 327.1 | 70.7 | - | 196.63 | Upgrade
|
| Common Dividends Paid | -1,580 | -1,580 | -1,562 | -2,395 | -1,196 | -1,071 | Upgrade
|
| Other Financing Activities | 1,020 | 206.44 | 64.19 | 5.22 | 7.22 | 90.58 | Upgrade
|
| Financing Cash Flow | 1,591 | -703.91 | -3,819 | -2,120 | 496.63 | -3,066 | Upgrade
|
| Foreign Exchange Rate Adjustments | 46.97 | 43.55 | -90.72 | 160.54 | -79.87 | 130.13 | Upgrade
|
| Net Cash Flow | -3,715 | -205.06 | 519.67 | 1,150 | 846.15 | -859.27 | Upgrade
|
| Free Cash Flow | -5,051 | 858.34 | 4,236 | 893.98 | -1,150 | 1,891 | Upgrade
|
| Free Cash Flow Growth | - | -79.73% | 373.79% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -6.70% | 1.40% | 11.92% | 1.87% | -2.73% | 4.59% | Upgrade
|
| Free Cash Flow Per Share | -4.19 | 0.71 | 3.52 | 0.75 | -0.96 | 1.58 | Upgrade
|
| Cash Interest Paid | 56.38 | 38.42 | 134.34 | 95.64 | 22.36 | 51.79 | Upgrade
|
| Cash Income Tax Paid | 1,125 | 927.16 | 278.37 | 299 | 441.12 | 88.57 | Upgrade
|
| Levered Free Cash Flow | -8,313 | -2,100 | 2,560 | 100.78 | -2,965 | 1,016 | Upgrade
|
| Unlevered Free Cash Flow | -8,277 | -2,076 | 2,636 | 168.1 | -2,950 | 1,045 | Upgrade
|
| Change in Net Working Capital | 10,277 | 3,544 | -2,023 | -753.46 | 2,929 | -856.63 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.