Taiwan Optical Platform Co., Ltd. (TPE:6464)
Taiwan
· Delayed Price · Currency is TWD 80.20
-0.30 (-0.37%)
Jun 4, 2025, 1:20 PM CST
Taiwan Optical Platform 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 | 846.48 | 879.08 | 738.02 | 873.59 | 1,078 | 1,067 | Upgrade
|
| Depreciation & Amortization | 485.63 | 477.8 | 459.36 | 469.9 | 484.22 | 587.06 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.14 | - | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.27 | 3.27 | 201 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.08 | -0.08 | 4.54 | 99.81 | -0.01 | -0.02 | Upgrade
|
| Loss (Gain) on Equity Investments | 6.6 | -2.87 | -7.94 | -6.78 | -8.29 | -10.77 | Upgrade
|
| Stock-Based Compensation | - | - | 1.72 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 3.32 | 0.79 | -0.03 | -0.72 | -1.45 | 2.18 | Upgrade
|
| Other Operating Activities | -40.31 | -30.03 | 45.36 | -19.9 | 11.18 | 1.97 | Upgrade
|
| Change in Accounts Receivable | 55.81 | 42.27 | 11.84 | -56.57 | -2.4 | -6.89 | Upgrade
|
| Change in Inventory | -16.45 | 28.61 | 4.54 | -9.5 | 1.3 | 14.7 | Upgrade
|
| Change in Accounts Payable | 13.66 | 35.46 | 29.85 | -30.04 | -455.66 | 446.09 | Upgrade
|
| Change in Unearned Revenue | -30.36 | -8.96 | 8.92 | -29.74 | 30.63 | 9.25 | Upgrade
|
| Change in Other Net Operating Assets | -55.79 | -132.59 | -116.16 | -6.29 | 56.97 | -111.17 | Upgrade
|
| Operating Cash Flow | 1,272 | 1,293 | 1,381 | 1,284 | 1,194 | 1,999 | Upgrade
|
| Operating Cash Flow Growth | -8.79% | -6.39% | 7.58% | 7.52% | -40.27% | 106.41% | Upgrade
|
| Capital Expenditures | -416.21 | -441.53 | -337.48 | -270.8 | -279.43 | -247.33 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.06 | 0.02 | Upgrade
|
| Cash Acquisitions | 62.83 | 62.83 | - | 1.58 | - | -41.77 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.83 | -2.83 | - | -0.21 | -0.4 | -3.76 | Upgrade
|
| Investment in Securities | -146.96 | -298.65 | -59.96 | 153.43 | 278.77 | -122.53 | Upgrade
|
| Other Investing Activities | -4.72 | 5.91 | -2.52 | -0.32 | 17.05 | -439.87 | Upgrade
|
| Investing Cash Flow | -507.89 | -674.28 | -399.96 | -116.31 | 16.05 | -855.22 | Upgrade
|
| Long-Term Debt Issued | - | 1,020 | 1,150 | 8,976 | - | 450 | Upgrade
|
| Total Debt Issued | 900 | 1,020 | 1,150 | 8,976 | - | 450 | Upgrade
|
| Short-Term Debt Repaid | - | -55 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,465 | -1,276 | -10,064 | -1,189 | -1,023 | Upgrade
|
| Total Debt Repaid | -1,588 | -1,520 | -1,276 | -10,064 | -1,189 | -1,023 | Upgrade
|
| Net Debt Issued (Repaid) | -687.74 | -499.7 | -126.47 | -1,087 | -1,189 | -573.12 | Upgrade
|
| Repurchase of Common Stock | -149.87 | -173.37 | -175.2 | -211.71 | - | -51.28 | Upgrade
|
| Common Dividends Paid | -548.74 | -548.74 | -638.07 | -586.4 | -330.45 | -490.78 | Upgrade
|
| Other Financing Activities | -35.31 | -34.62 | 269.32 | 7.09 | 400.33 | -2.98 | Upgrade
|
| Financing Cash Flow | -1,422 | -1,256 | -670.42 | -1,878 | -1,119 | -1,118 | Upgrade
|
| Net Cash Flow | -657.64 | -637.94 | 310.63 | -711.03 | 90.68 | 25.51 | Upgrade
|
| Free Cash Flow | 855.7 | 851.23 | 1,044 | 1,013 | 914.57 | 1,752 | Upgrade
|
| Free Cash Flow Growth | -18.56% | -18.43% | 3.02% | 10.76% | -47.79% | 176.61% | Upgrade
|
| Free Cash Flow Margin | 19.42% | 19.49% | 24.98% | 23.24% | 21.81% | 40.46% | Upgrade
|
| Free Cash Flow Per Share | 6.79 | 6.73 | 8.16 | 7.71 | 6.93 | 13.27 | Upgrade
|
| Cash Interest Paid | 220.41 | 218.35 | 209.26 | 262.79 | 181.37 | 172.65 | Upgrade
|
| Cash Income Tax Paid | 286.65 | 290.71 | 227.15 | 293.93 | 295.9 | 273.54 | Upgrade
|
| Levered Free Cash Flow | 556.25 | 504.2 | 777.8 | 863.02 | 693.68 | 1,497 | Upgrade
|
| Unlevered Free Cash Flow | 703.11 | 650.86 | 920.03 | 1,017 | 818.41 | 1,632 | Upgrade
|
| Change in Net Working Capital | 149.08 | 181.93 | 46.79 | 88.59 | 321.89 | -383.32 | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.