AAEON Technology Inc. (TPE: 6579)
Taiwan
· Delayed Price · Currency is TWD 114.50
0.00 (0.00%)
Jan 20, 2025, 1:30 PM CST
AAEON Technology Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 732.72 | 969.35 | 1,074 | 451.03 | 382.81 | 552.15 | Upgrade
|
| Depreciation & Amortization | 232.86 | 184.93 | 92.25 | 100.53 | 107.73 | 104.37 | Upgrade
|
| Other Amortization | 12.67 | 10.76 | 15.37 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.29 | 2.63 | 2.19 | 0.81 | 0.03 | 0.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | -169.52 | -130.98 | 177.76 | 24.66 | 55.32 | -25.19 | Upgrade
|
| Loss (Gain) on Equity Investments | -116.49 | -176.43 | -317.03 | -74.41 | 15.57 | -40.53 | Upgrade
|
| Stock-Based Compensation | 3.1 | 6.43 | 22.57 | 23.78 | 19.21 | 1.31 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.85 | -2 | 2.97 | 2.16 | -7.89 | 23.16 | Upgrade
|
| Other Operating Activities | 96.8 | 56.35 | 250.89 | 21.4 | 63.12 | 99.76 | Upgrade
|
| Change in Accounts Receivable | 167.35 | 298.71 | 41.59 | -521.78 | 95.24 | 54.63 | Upgrade
|
| Change in Inventory | 245.88 | 970.87 | -570.31 | -691.72 | 112.67 | 1.38 | Upgrade
|
| Change in Accounts Payable | -158.96 | -30.66 | -144.92 | 252.77 | -155.34 | -84.96 | Upgrade
|
| Change in Unearned Revenue | -39.6 | -86.24 | 55.06 | 38.76 | 56.33 | 9.12 | Upgrade
|
| Change in Other Net Operating Assets | 10.39 | -6.89 | 208.28 | -3.24 | -20.1 | 8.89 | Upgrade
|
| Operating Cash Flow | 1,018 | 2,067 | 806.2 | -389.03 | 723.7 | 739.55 | Upgrade
|
| Operating Cash Flow Growth | -50.24% | 156.37% | - | - | -2.14% | 139.27% | Upgrade
|
| Capital Expenditures | -77.76 | -117.98 | -150.45 | -315.93 | -20.08 | -19.72 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.86 | - | - | 1.08 | 0.35 | 0.48 | Upgrade
|
| Cash Acquisitions | - | 754.14 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -23.25 | -8.55 | -10.07 | -7.13 | -12.71 | -22.35 | Upgrade
|
| Investment in Securities | -88.34 | -9.5 | 38.7 | -20.4 | -35.56 | -35.33 | Upgrade
|
| Other Investing Activities | 264.82 | 367.33 | 151.55 | 178.44 | 153.5 | 164.24 | Upgrade
|
| Investing Cash Flow | 76.33 | 985.44 | 29.73 | -163.94 | 85.51 | 87.32 | Upgrade
|
| Short-Term Debt Issued | - | 27 | - | 67.22 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 172 | - | - | Upgrade
|
| Total Debt Issued | 63 | 27 | - | 239.22 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -105 | - | -3.28 | -22.26 | Upgrade
|
| Long-Term Debt Repaid | - | -66.82 | -52.9 | -45.16 | -45.77 | -44.49 | Upgrade
|
| Total Debt Repaid | -74.79 | -66.82 | -157.9 | -45.16 | -49.04 | -66.75 | Upgrade
|
| Net Debt Issued (Repaid) | -11.79 | -39.82 | -157.9 | 194.06 | -49.04 | -66.75 | Upgrade
|
| Issuance of Common Stock | 74.53 | 69.33 | 38.61 | 7.88 | - | - | Upgrade
|
| Common Dividends Paid | -1,043 | -746.13 | -460.72 | -445.5 | -475.2 | -608.84 | Upgrade
|
| Other Financing Activities | -183.42 | -206.42 | 104.25 | -75.65 | -66.02 | -93.71 | Upgrade
|
| Financing Cash Flow | -1,163 | -923.04 | -475.76 | -319.2 | -590.25 | -769.31 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.11 | -15.45 | 32.51 | -14.24 | -8 | -6.77 | Upgrade
|
| Net Cash Flow | -67.91 | 2,114 | 392.68 | -886.41 | 210.96 | 50.79 | Upgrade
|
| Free Cash Flow | 940.22 | 1,949 | 655.75 | -704.96 | 703.62 | 719.83 | Upgrade
|
| Free Cash Flow Growth | -51.23% | 197.19% | - | - | -2.25% | 160.79% | Upgrade
|
| Free Cash Flow Margin | 12.57% | 24.14% | 7.85% | -11.11% | 11.93% | 11.71% | Upgrade
|
| Free Cash Flow Per Share | 7.46 | 15.93 | 5.73 | -6.24 | 6.23 | 6.37 | Upgrade
|
| Cash Interest Paid | 7.87 | 6.46 | 6.01 | 4.82 | 3.54 | 5.96 | Upgrade
|
| Cash Income Tax Paid | 248.44 | 406.32 | 121.81 | 135.88 | 139.46 | 146.11 | Upgrade
|
| Levered Free Cash Flow | 815.98 | 1,529 | 448.44 | -781.61 | 534.66 | 507.9 | Upgrade
|
| Unlevered Free Cash Flow | 820.92 | 1,533 | 452.18 | -778.56 | 536.87 | 511.62 | Upgrade
|
| Change in Net Working Capital | -288.84 | -827.99 | 263.79 | 922.71 | -54.85 | 1.96 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.