Roo Hsing Co., Ltd (TPE:4414)
Taiwan · Delayed Price · Currency is TWD 10.65
+0.05 (0.47%)
Jul 18, 2025, 1:35 PM CST
Roo Hsing 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 | 238.21 | 74.97 | -548.62 | -4,358 | -1,892 | -129.65 | Upgrade |
Depreciation & Amortization | 514.51 | 530.04 | 631.84 | 901.64 | 935.7 | 967.46 | Upgrade |
Other Amortization | 3.12 | 3.6 | 4.43 | 11.87 | 20.69 | 25.73 | Upgrade |
Loss (Gain) From Sale of Assets | 1.76 | 2.88 | 24.06 | -551.62 | 3.37 | -9.42 | Upgrade |
Asset Writedown & Restructuring Costs | - | - | 12.13 | 2,405 | 482.91 | - | Upgrade |
Loss (Gain) From Sale of Investments | -2.12 | -2.07 | -26.79 | 10.82 | -9.96 | -8.07 | Upgrade |
Loss (Gain) on Equity Investments | 9.47 | 12.25 | 6.91 | - | -1.53 | -11.23 | Upgrade |
Provision & Write-off of Bad Debts | 113.79 | 114.6 | -121.41 | 1,402 | 391.18 | 7.37 | Upgrade |
Other Operating Activities | -88.91 | -226.75 | 13.25 | -209.53 | -72.74 | -24.24 | Upgrade |
Change in Accounts Receivable | -269.48 | -1,151 | 217.4 | -718.42 | 1,106 | -1,579 | Upgrade |
Change in Inventory | -1,103 | -511.9 | 1,700 | -91.12 | -186.09 | 151.46 | Upgrade |
Change in Accounts Payable | 369.76 | 663.68 | -167.27 | 686.39 | -303.57 | 446.97 | Upgrade |
Change in Unearned Revenue | -21.15 | -21.91 | -7.48 | -7.66 | -0.83 | 19.49 | Upgrade |
Change in Other Net Operating Assets | 1,105 | 708.09 | 46.76 | -501.19 | 563.99 | 793.19 | Upgrade |
Operating Cash Flow | 871.16 | 196.59 | 1,786 | -1,019 | 1,038 | 650.2 | Upgrade |
Operating Cash Flow Growth | -44.45% | -88.99% | - | - | 59.62% | 3.93% | Upgrade |
Capital Expenditures | -161.49 | -140.59 | -23.91 | -170.71 | -329.95 | -587.51 | Upgrade |
Sale of Property, Plant & Equipment | 0.89 | 2.63 | 23.52 | 784.55 | 31.13 | 132.47 | Upgrade |
Cash Acquisitions | -155.59 | -155.59 | - | - | - | - | Upgrade |
Divestitures | -1.69 | -1.69 | 254.66 | 13.27 | - | - | Upgrade |
Sale (Purchase) of Intangibles | - | - | 0.21 | -0.64 | -0.95 | -4.64 | Upgrade |
Investment in Securities | -325.71 | - | - | - | -19.58 | 115.11 | Upgrade |
Other Investing Activities | -213.79 | -184.35 | 91.63 | 312.26 | 18.31 | 617.7 | Upgrade |
Investing Cash Flow | -857.37 | -479.58 | 346.1 | 938.72 | -301.04 | 273.13 | Upgrade |
Short-Term Debt Issued | - | 237.28 | - | - | - | 17,891 | Upgrade |
Long-Term Debt Issued | - | - | 428.9 | 731.31 | 999.4 | 134.43 | Upgrade |
Total Debt Issued | 237.28 | 237.28 | 428.9 | 731.31 | 999.4 | 18,025 | Upgrade |
Short-Term Debt Repaid | - | - | -1,696 | -1,021 | -433.75 | -18,502 | Upgrade |
Long-Term Debt Repaid | - | -239.4 | -1,313 | -964.16 | -486.71 | -315.67 | Upgrade |
Total Debt Repaid | -459.51 | -239.4 | -3,009 | -1,985 | -920.46 | -18,817 | Upgrade |
Net Debt Issued (Repaid) | -222.23 | -2.12 | -2,580 | -1,254 | 78.94 | -792.21 | Upgrade |
Issuance of Common Stock | 194.04 | 194.04 | 205.36 | - | - | 42.77 | Upgrade |
Repurchase of Common Stock | - | - | - | - | - | -45.06 | Upgrade |
Common Dividends Paid | - | - | - | -29.05 | - | - | Upgrade |
Other Financing Activities | -0.07 | -0.07 | - | -0.4 | -408.02 | -472.36 | Upgrade |
Financing Cash Flow | -28.27 | 191.85 | -2,375 | -1,283 | -329.08 | -1,267 | Upgrade |
Foreign Exchange Rate Adjustments | 41.26 | 143.87 | 47.14 | 822.69 | -40.78 | -145 | Upgrade |
Net Cash Flow | 26.78 | 52.73 | -195.69 | -541.14 | 366.92 | -488.53 | Upgrade |
Free Cash Flow | 709.67 | 56 | 1,762 | -1,190 | 707.87 | 62.69 | Upgrade |
Free Cash Flow Growth | -54.13% | -96.82% | - | - | 1029.18% | -75.90% | Upgrade |
Free Cash Flow Margin | 4.71% | 0.38% | 13.03% | -6.88% | 4.29% | 0.37% | Upgrade |
Free Cash Flow Per Share | 2.98 | 0.24 | 8.00 | -5.51 | 3.28 | 0.29 | Upgrade |
Cash Interest Paid | 275.49 | 293.49 | 451.49 | 390.36 | 277.96 | 345.84 | Upgrade |
Cash Income Tax Paid | 33.21 | 35.25 | 10.18 | 21.37 | 19.22 | 14.79 | Upgrade |
Levered Free Cash Flow | 266.38 | 33.44 | 2,138 | 70.13 | 1,248 | 558.12 | Upgrade |
Unlevered Free Cash Flow | 438.15 | 212.82 | 2,387 | 310.49 | 1,418 | 749.38 | Upgrade |
Change in Net Working Capital | 212.51 | 296.72 | -1,903 | -1,094 | -1,517 | -216.77 | Upgrade |
Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.