Dynamic Holding Co., Ltd. (TPE:3715)
Taiwan · Delayed Price · Currency is TWD 109.50
+5.00 (4.78%)
Aug 5, 2026, 1:30 PM CST
Dynamic Holding Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 273.81 | 748.98 | 1,051 | 1,003 | 547.24 | 470.45 |
Depreciation & Amortization | 1,737 | 1,658 | 1,250 | 1,365 | 852.7 | 698.3 |
Other Amortization | 24.18 | 23.79 | 15.8 | 18.79 | 24.68 | 16.94 |
Loss (Gain) From Sale of Assets | -10.18 | -4.86 | 2.46 | 31.99 | 53.7 | 17.13 |
Asset Writedown & Restructuring Costs | 5.06 | 5.06 | 21.57 | 0.61 | 33.72 | -12.33 |
Loss (Gain) From Sale of Investments | -3.55 | - | 0.82 | -0.89 | 4.35 | -3.68 |
Stock-Based Compensation | 7.72 | 7.72 | 6.56 | 10.08 | - | - |
Provision & Write-off of Bad Debts | 42.99 | -3.59 | -0.35 | -20.69 | 22.35 | -4.51 |
Other Operating Activities | -52.46 | 129.14 | 277.42 | 266.18 | 168.87 | 130.09 |
Change in Accounts Receivable | -1,806 | -1,104 | -804.62 | -63.07 | 235.68 | -903.45 |
Change in Inventory | -1,175 | -1,133 | -966.37 | 446.49 | 246.19 | -1,355 |
Change in Accounts Payable | 972.99 | 511.14 | 860.78 | -30.88 | -540.69 | 733.56 |
Change in Unearned Revenue | -1.63 | 1.38 | -22.28 | 21.77 | -2.71 | -9.38 |
Change in Other Net Operating Assets | -425.69 | -247.38 | 8.71 | 10.84 | -155.94 | 373.49 |
Operating Cash Flow | -410.13 | 592.41 | 1,701 | 3,060 | 1,490 | 151.65 |
Operating Cash Flow Growth | - | -65.17% | -44.41% | 105.35% | 882.62% | -90.87% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -7,757 | -6,012 | -5,197 | -3,084 | -3,057 | -1,406 |
Sale of Property, Plant & Equipment | 18.4 | 20.8 | 25.8 | 15.38 | 63.21 | 6.73 |
Cash Acquisitions | - | - | - | - | -67.62 | - |
Sale (Purchase) of Intangibles | -18.35 | -18.31 | -56.75 | -1.04 | -16.92 | -34.95 |
Investment in Securities | -45.32 | -44.72 | 29.05 | 133.4 | -161.22 | 200.04 |
Other Investing Activities | 47.36 | 23.25 | 52.33 | 113.03 | 242.85 | -100.53 |
Investing Cash Flow | -7,755 | -6,031 | -5,147 | -2,823 | -2,997 | -1,334 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Short-Term Debt Issued | - | - | 4,082 | - | - | 2,004 |
Long-Term Debt Issued | - | 8,380 | 1,859 | 1,898 | 2,520 | 1,891 |
Total Debt Issued | 12,443 | 8,380 | 5,941 | 1,898 | 2,520 | 3,896 |
Short-Term Debt Repaid | - | -3,643 | - | -11.61 | -668.51 | - |
Long-Term Debt Repaid | - | -378.64 | -2,735 | -298.78 | -1,341 | -957.19 |
Total Debt Repaid | -3,925 | -4,022 | -2,735 | -310.39 | -2,009 | -957.19 |
Net Debt Issued (Repaid) | 8,518 | 4,358 | 3,206 | 1,587 | 511.1 | 2,938 |
Issuance of Common Stock | 618.59 | 618.59 | - | - | - | - |
Common Dividends Paid | -416.51 | -416.51 | -416.51 | -222.04 | -194.26 | -111.01 |
Other Financing Activities | 3,477 | 3,490 | -65.17 | 63.31 | 108.16 | 95.96 |
Financing Cash Flow | 12,197 | 8,050 | 2,724 | 1,428 | 425 | 2,923 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Foreign Exchange Rate Adjustments | 561.05 | 64.91 | 196.14 | 31.41 | 30.16 | -9.61 |
Net Cash Flow | 4,593 | 2,677 | -525.61 | 1,697 | -1,052 | 1,731 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -8,167 | -5,419 | -3,496 | -23.6 | -1,567 | -1,254 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | -39.78% | -27.86% | -19.66% | -0.15% | -10.24% | -7.96% |
Free Cash Flow Per Share | -29.24 | -19.50 | -12.59 | -0.09 | -5.63 | -4.26 |
Levered Free Cash Flow | -9,887 | -7,805 | -1,989 | -912.99 | -680.82 | -1,205 |
Unlevered Free Cash Flow | -9,511 | -7,453 | -1,699 | -656.12 | -533.46 | -1,121 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | 559.98 | 542.88 | 473.93 | 397.71 | 221.91 | 125.48 |
Cash Income Tax Paid | 151.38 | 149.21 | 177.35 | 159.15 | 91.62 | 22.6 |
Change in Working Capital | -2,435 | -1,972 | -923.77 | 385.16 | -217.47 | -1,161 |