DrayTek Corporation (TPE:6216)
Taiwan
· Delayed Price · Currency is TWD 30.85
-0.35 (-1.12%)
Jun 23, 2025, 1:35 PM CST
DrayTek 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 | 243.51 | 271.63 | 122.97 | 175.83 | 160.95 | 108.72 | Upgrade
|
| Depreciation & Amortization | 7.83 | 7.32 | 6.01 | 6.81 | 7.38 | 7.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.73 | -0.73 | 0.01 | 0.01 | - | 0.36 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 4.97 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.73 | -0.7 | -0.59 | -0.26 | -6.23 | - | Upgrade
|
| Stock-Based Compensation | 13.5 | 12.42 | 9.16 | 7.66 | 8.17 | 10.29 | Upgrade
|
| Provision & Write-off of Bad Debts | 8.07 | 13.46 | 6.02 | 0.29 | 0.43 | 0.75 | Upgrade
|
| Other Operating Activities | -8.3 | 0.94 | -23.97 | -3.31 | 2.62 | -10.3 | Upgrade
|
| Change in Accounts Receivable | -3.87 | -43.32 | -12.75 | 75.4 | -54.75 | 10.32 | Upgrade
|
| Change in Inventory | 99.42 | 85.75 | 29.82 | -58.57 | -130.18 | 39.84 | Upgrade
|
| Change in Accounts Payable | -19.15 | -5.66 | 9.58 | -35.47 | 21.67 | -2.02 | Upgrade
|
| Change in Unearned Revenue | 2.8 | 0.19 | 0.99 | -0.47 | - | - | Upgrade
|
| Change in Other Net Operating Assets | 28.99 | 36.85 | -26.36 | 15.75 | 8.27 | -14.14 | Upgrade
|
| Operating Cash Flow | 371.34 | 378.15 | 125.87 | 183.67 | 18.34 | 151.48 | Upgrade
|
| Operating Cash Flow Growth | 122.44% | 200.43% | -31.47% | 901.36% | -87.89% | -11.22% | Upgrade
|
| Capital Expenditures | -10.41 | -14.34 | -3.93 | -0.61 | -3.35 | -1.26 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.73 | 0.73 | - | - | - | 0.01 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.03 | -0.02 | - | -0.04 | - | - | Upgrade
|
| Investment in Securities | -270.93 | -70.41 | -101.71 | -56.25 | 110.82 | -166.89 | Upgrade
|
| Investing Cash Flow | -280.64 | -84.05 | -105.64 | -56.9 | 107.47 | -168.14 | Upgrade
|
| Issuance of Common Stock | 60.5 | 60.5 | 37.57 | 73.88 | 31.13 | 30.6 | Upgrade
|
| Common Dividends Paid | -157.1 | -157.1 | -154.09 | -150.9 | -130.03 | -160.92 | Upgrade
|
| Other Financing Activities | - | - | - | - | 0.01 | - | Upgrade
|
| Financing Cash Flow | -96.59 | -96.59 | -116.53 | -77.02 | -98.89 | -130.32 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | -0.13 | -0.81 | Upgrade
|
| Net Cash Flow | -5.9 | 197.51 | -96.3 | 49.76 | 26.8 | -147.8 | Upgrade
|
| Free Cash Flow | 360.93 | 363.81 | 121.94 | 183.06 | 14.99 | 150.22 | Upgrade
|
| Free Cash Flow Growth | 129.29% | 198.35% | -33.39% | 1121.40% | -90.02% | -10.95% | Upgrade
|
| Free Cash Flow Margin | 32.74% | 30.87% | 15.73% | 20.36% | 1.61% | 17.86% | Upgrade
|
| Free Cash Flow Per Share | 3.67 | 3.71 | 1.29 | 1.99 | 0.17 | 1.73 | Upgrade
|
| Cash Income Tax Paid | 36.32 | 35.82 | 28.48 | 4.96 | 16.94 | 28.46 | Upgrade
|
| Levered Free Cash Flow | 306.52 | 235.31 | 48.98 | 123.14 | -41.62 | 145.99 | Upgrade
|
| Unlevered Free Cash Flow | 306.52 | 235.31 | 48.98 | 123.14 | -41.62 | 145.99 | Upgrade
|
| Change in Net Working Capital | -178.18 | -94.32 | 13.83 | -25.56 | 172.93 | -38.48 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.