Shinfox Energy Co., Ltd. (TPE:6806)
Taiwan
· Delayed Price · Currency is TWD 89.70
-1.00 (-1.10%)
Jun 6, 2025, 1:35 PM CST
Shinfox Energy 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | 873.82 | 793.41 | 636.39 | 225.21 | 455.94 | 244.85 | Upgrade
|
| Depreciation & Amortization | 589.93 | 481.17 | 191.18 | 110.29 | 75.35 | 65.24 | Upgrade
|
| Other Amortization | 11.42 | 9.96 | 5.14 | 3.7 | 2.16 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.73 | 2.73 | 0.28 | -2.2 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 169.75 | 39.53 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 6.34 | -2.48 | -233.88 | -12.87 | - | -240.93 | Upgrade
|
| Loss (Gain) on Equity Investments | 43.11 | 39.37 | 43.09 | 10.85 | 1.44 | - | Upgrade
|
| Stock-Based Compensation | 72.74 | 3.26 | - | 4.11 | 5.74 | 0.23 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.7 | 0.68 | -0.58 | -0.49 | 1.55 | - | Upgrade
|
| Other Operating Activities | -24.5 | -209.74 | 117.19 | -73.74 | 93.54 | 5.62 | Upgrade
|
| Change in Accounts Receivable | 2,458 | 245.12 | -6,678 | 439.26 | -2,886 | -124.38 | Upgrade
|
| Change in Inventory | -0.72 | -0.73 | 0.77 | -0.58 | -0.54 | - | Upgrade
|
| Change in Accounts Payable | 2,583 | 1,220 | 936.4 | -986.26 | 1,460 | -222.47 | Upgrade
|
| Change in Unearned Revenue | 39.19 | -25.79 | -84.31 | 5.49 | -263.79 | 263.49 | Upgrade
|
| Change in Other Net Operating Assets | -7,567 | -6,454 | -434.29 | -2,532 | -2,306 | 273.9 | Upgrade
|
| Operating Cash Flow | -740.83 | -3,857 | -5,500 | -2,809 | -3,361 | 265.56 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 2225.98% | Upgrade
|
| Capital Expenditures | -6,295 | -5,767 | -789.35 | -1,816 | -316.82 | -704.85 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.06 | 0.06 | - | 17.8 | - | - | Upgrade
|
| Cash Acquisitions | 743.46 | - | -381.76 | -199.21 | - | - | Upgrade
|
| Divestitures | - | - | 227.39 | 65.26 | - | 573.54 | Upgrade
|
| Sale (Purchase) of Intangibles | -12.5 | -15.11 | -0.43 | -8.51 | -2.1 | -0.23 | Upgrade
|
| Investment in Securities | -12,705 | -5,800 | 675.8 | -2,385 | -180 | - | Upgrade
|
| Other Investing Activities | -148.93 | -218.99 | -56.19 | -1,218 | 3,689 | -5,404 | Upgrade
|
| Investing Cash Flow | -18,418 | -11,801 | -324.54 | -5,543 | 3,183 | -5,531 | Upgrade
|
| Short-Term Debt Issued | - | 4,186 | 12,899 | 12,588 | 3,941 | 1,926 | Upgrade
|
| Long-Term Debt Issued | - | 21,653 | 5,489 | 1,983 | 34.79 | 374.05 | Upgrade
|
| Total Debt Issued | 27,919 | 25,839 | 18,389 | 14,571 | 3,975 | 2,300 | Upgrade
|
| Short-Term Debt Repaid | - | -6,446 | -8,541 | -8,957 | -3,241 | -1,146 | Upgrade
|
| Long-Term Debt Repaid | - | -2,502 | -1,927 | -964.03 | -69.16 | -52.31 | Upgrade
|
| Total Debt Repaid | -12,041 | -8,948 | -10,468 | -9,921 | -3,310 | -1,199 | Upgrade
|
| Net Debt Issued (Repaid) | 15,878 | 16,891 | 7,921 | 4,649 | 664.95 | 1,101 | Upgrade
|
| Issuance of Common Stock | - | - | - | 4,400 | 4,303 | 281.24 | Upgrade
|
| Common Dividends Paid | -324.23 | -324.23 | -108.08 | -196.5 | -130 | - | Upgrade
|
| Other Financing Activities | 4,894 | -12.22 | 111.02 | 47.31 | -3,743 | 4,074 | Upgrade
|
| Financing Cash Flow | 20,447 | 16,555 | 7,924 | 8,900 | 1,095 | 5,457 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6.69 | 10.69 | -18.16 | 0.44 | -0.27 | 0.11 | Upgrade
|
| Net Cash Flow | 1,295 | 907.8 | 2,081 | 548.22 | 916.21 | 191.29 | Upgrade
|
| Free Cash Flow | -7,036 | -9,624 | -6,290 | -4,625 | -3,678 | -439.3 | Upgrade
|
| Free Cash Flow Margin | -30.58% | -48.99% | -55.91% | -107.53% | -84.85% | -83.91% | Upgrade
|
| Free Cash Flow Per Share | -28.50 | -39.59 | -28.66 | -23.48 | -26.16 | -4.65 | Upgrade
|
| Cash Interest Paid | 485.71 | 356.67 | 31.48 | 25.64 | 49.73 | 37.69 | Upgrade
|
| Cash Income Tax Paid | 444.64 | 442.98 | 56.08 | 158.9 | 24.42 | 13.53 | Upgrade
|
| Levered Free Cash Flow | -19,544 | -14,454 | -5,827 | -6,604 | -110.3 | -6,072 | Upgrade
|
| Unlevered Free Cash Flow | -19,194 | -14,181 | -5,801 | -6,587 | -79.2 | -6,049 | Upgrade
|
| Change in Net Working Capital | 14,678 | 9,640 | 5,627 | 5,038 | 224.02 | 5,416 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.