Shinfox Energy Co., Ltd. (TPE:6806)
Taiwan · Delayed Price · Currency is TWD 71.70
-7.90 (-9.92%)
Aug 14, 2025, 2:38 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 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2018 - 2020 |
Net Income | -3,883 | 793.41 | 636.39 | 225.21 | 455.94 | 244.85 | Upgrade |
Depreciation & Amortization | 656.1 | 481.17 | 191.18 | 110.29 | 75.35 | 65.24 | Upgrade |
Other Amortization | 9.96 | 9.96 | 5.14 | 3.7 | 2.16 | - | Upgrade |
Loss (Gain) From Sale of Assets | 1.25 | 2.73 | 0.28 | -2.2 | - | - | Upgrade |
Asset Writedown & Restructuring Costs | 271.75 | 39.53 | - | - | - | - | Upgrade |
Loss (Gain) From Sale of Investments | 6.99 | -2.48 | -233.88 | -12.87 | - | -240.93 | Upgrade |
Loss (Gain) on Equity Investments | 48.82 | 39.37 | 43.09 | 10.85 | 1.44 | - | Upgrade |
Stock-Based Compensation | 71.83 | 3.26 | - | 4.11 | 5.74 | 0.23 | Upgrade |
Provision & Write-off of Bad Debts | 3.13 | 0.68 | -0.58 | -0.49 | 1.55 | - | Upgrade |
Other Operating Activities | 2,444 | -209.74 | 117.19 | -73.74 | 93.54 | 5.62 | Upgrade |
Change in Accounts Receivable | -6,579 | 245.12 | -6,678 | 439.26 | -2,886 | -124.38 | Upgrade |
Change in Inventory | -0.6 | -0.73 | 0.77 | -0.58 | -0.54 | - | Upgrade |
Change in Accounts Payable | -179.4 | 1,220 | 936.4 | -986.26 | 1,460 | -222.47 | Upgrade |
Change in Unearned Revenue | 167.67 | -25.79 | -84.31 | 5.49 | -263.79 | 263.49 | Upgrade |
Change in Other Net Operating Assets | -4,284 | -6,454 | -434.29 | -2,532 | -2,306 | 273.9 | Upgrade |
Operating Cash Flow | -11,245 | -3,857 | -5,500 | -2,809 | -3,361 | 265.56 | Upgrade |
Operating Cash Flow Growth | - | - | - | - | - | 2225.98% | Upgrade |
Capital Expenditures | -6,808 | -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 | 700.1 | - | -381.76 | -199.21 | - | - | Upgrade |
Divestitures | - | - | 227.39 | 65.26 | - | 573.54 | Upgrade |
Sale (Purchase) of Intangibles | -11.56 | -15.11 | -0.43 | -8.51 | -2.1 | -0.23 | Upgrade |
Investment in Securities | -6,436 | -5,800 | 675.8 | -2,385 | -180 | - | Upgrade |
Other Investing Activities | -202.54 | -218.99 | -56.19 | -1,218 | 3,689 | -5,404 | Upgrade |
Investing Cash Flow | -12,758 | -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 | 35,129 | 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 | -12,383 | -8,948 | -10,468 | -9,921 | -3,310 | -1,199 | Upgrade |
Net Debt Issued (Repaid) | 22,747 | 16,891 | 7,921 | 4,649 | 664.95 | 1,101 | Upgrade |
Issuance of Common Stock | 4,000 | - | - | 4,400 | 4,303 | 281.24 | Upgrade |
Common Dividends Paid | -324.23 | -324.23 | -108.08 | -196.5 | -130 | - | Upgrade |
Other Financing Activities | -604.35 | -12.22 | 111.02 | 47.31 | -3,743 | 4,074 | Upgrade |
Financing Cash Flow | 25,818 | 16,555 | 7,924 | 8,900 | 1,095 | 5,457 | Upgrade |
Foreign Exchange Rate Adjustments | 677.23 | 10.69 | -18.16 | 0.44 | -0.27 | 0.11 | Upgrade |
Net Cash Flow | 2,493 | 907.8 | 2,081 | 548.22 | 916.21 | 191.29 | Upgrade |
Free Cash Flow | -18,052 | -9,624 | -6,290 | -4,625 | -3,678 | -439.3 | Upgrade |
Free Cash Flow Margin | -70.59% | -48.99% | -55.91% | -107.53% | -84.85% | -83.91% | Upgrade |
Free Cash Flow Per Share | -75.19 | -39.59 | -28.66 | -23.48 | -26.16 | -4.65 | Upgrade |
Cash Interest Paid | 356.67 | 356.67 | 31.48 | 25.64 | 49.73 | 37.69 | Upgrade |
Cash Income Tax Paid | 442.98 | 442.98 | 56.08 | 158.9 | 24.42 | 13.53 | Upgrade |
Levered Free Cash Flow | -15,151 | -14,454 | -5,827 | -6,604 | -110.3 | -6,072 | Upgrade |
Unlevered Free Cash Flow | -14,732 | -14,181 | -5,801 | -6,587 | -79.2 | -6,049 | Upgrade |
Change in Working Capital | -10,876 | -5,015 | -6,259 | -3,074 | -3,997 | 190.55 | Upgrade |
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.