Trio Technology International Group Co., Ltd. (TPE:6862)
Taiwan
· Delayed Price · Currency is TWD 135.00
-2.50 (-1.82%)
Jun 6, 2025, 1:30 PM CST
TPE:6862 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 |
|---|---|---|---|---|---|
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 |
| Net Income | 529.51 | 515.62 | 392.34 | 343.49 | 323.75 |
| Depreciation & Amortization | 134.65 | 123.61 | 93.62 | 82.28 | 72.24 |
| Loss (Gain) From Sale of Assets | 0.69 | 1.28 | 23.01 | 0.35 | 0.24 |
| Asset Writedown & Restructuring Costs | - | - | - | - | 9.04 |
| Stock-Based Compensation | 0.87 | 0.87 | - | - | - |
| Provision & Write-off of Bad Debts | 0.23 | 0.52 | -0.03 | 0.01 | -0.02 |
| Other Operating Activities | -78.98 | -45.68 | -0.18 | 68.72 | 25.86 |
| Change in Accounts Receivable | -102.39 | -222.82 | -237.07 | 36.14 | 75.85 |
| Change in Inventory | -130.34 | -115.62 | -61.5 | 61.68 | 15.69 |
| Change in Accounts Payable | 97.6 | 169.06 | 94.56 | -46.67 | -4.4 |
| Change in Unearned Revenue | 5.96 | 5.96 | 1.44 | 7.3 | - |
| Change in Other Net Operating Assets | 63.59 | 72.03 | 81.12 | -39.95 | -224.28 |
| Operating Cash Flow | 521.39 | 504.84 | 387.31 | 513.34 | 293.96 |
| Operating Cash Flow Growth | 10.66% | 30.35% | -24.55% | 74.63% | - |
| Capital Expenditures | -563.37 | -550.76 | -240.07 | -183.36 | -117.2 |
| Sale of Property, Plant & Equipment | 0.07 | 0.01 | 0.85 | 0.23 | 0.07 |
| Sale (Purchase) of Intangibles | -6.55 | -5.95 | -1.47 | -0.27 | -0.95 |
| Investment in Securities | - | - | - | -4.91 | 10.22 |
| Other Investing Activities | 5.7 | 79.77 | -219.98 | -1.47 | -0.92 |
| Investing Cash Flow | -564.83 | -477.61 | -461.03 | -189.78 | -108.78 |
| Short-Term Debt Issued | - | 1,109 | 1,005 | 100 | 80 |
| Long-Term Debt Issued | - | 53.22 | - | 60.87 | 56.16 |
| Total Debt Issued | 975.95 | 1,162 | 1,005 | 160.87 | 136.16 |
| Short-Term Debt Repaid | - | -1,631 | -532.07 | -80 | -69.94 |
| Long-Term Debt Repaid | - | -25 | -124.99 | -66.63 | -67.12 |
| Total Debt Repaid | -1,133 | -1,656 | -657.06 | -146.63 | -137.05 |
| Net Debt Issued (Repaid) | -157.24 | -494.44 | 347.68 | 14.24 | -0.89 |
| Issuance of Common Stock | 1,041 | 1,041 | 130 | 110.5 | 19.5 |
| Common Dividends Paid | -180.4 | -180.4 | -176 | -314.95 | -121.87 |
| Other Financing Activities | -1.12 | -0.15 | -0.03 | 0.04 | -0.01 |
| Financing Cash Flow | 702.67 | 366.43 | 301.65 | -190.16 | -103.27 |
| Foreign Exchange Rate Adjustments | 5.52 | 5.81 | -0.9 | 3.48 | 0.45 |
| Net Cash Flow | 664.75 | 399.47 | 227.03 | 136.88 | 82.36 |
| Free Cash Flow | -41.98 | -45.92 | 147.24 | 329.98 | 176.76 |
| Free Cash Flow Growth | - | - | -55.38% | 86.69% | - |
| Free Cash Flow Margin | -1.84% | -2.09% | 9.23% | 24.92% | 11.60% |
| Free Cash Flow Per Share | -0.90 | -1.02 | 3.38 | 7.93 | 4.41 |
| Cash Interest Paid | 12.71 | 14.31 | 8.57 | 11.64 | 6.27 |
| Cash Income Tax Paid | 199.75 | 188.83 | 95.71 | 24.17 | 68.05 |
| Levered Free Cash Flow | -256.3 | -150.58 | -178.69 | 11.14 | - |
| Unlevered Free Cash Flow | -246.49 | -139.67 | -172.74 | 19.1 | - |
| Change in Net Working Capital | 149.75 | 47.57 | 328.64 | 91.98 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.