Sinyi Realty Inc. (TPE:9940)
Taiwan
· Delayed Price · Currency is TWD 28.55
+0.15 (0.53%)
May 9, 2025, 1:35 PM CST
Sinyi Realty 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 | 1,416 | 1,784 | 1,761 | 1,223 | 2,350 | 1,552 | Upgrade
|
| Depreciation & Amortization | 682.27 | 679.55 | 674.37 | 686.48 | 700.21 | 683.14 | Upgrade
|
| Other Amortization | 25.56 | 27.66 | 26.48 | 31.61 | 28.75 | 25.84 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.51 | 0.55 | -12 | 3.06 | -4.66 | -5.58 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.53 | - | 13.1 | 10.46 | 47.35 | 8.8 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.04 | 1.04 | 0.39 | -0.16 | 0.13 | 0.25 | Upgrade
|
| Loss (Gain) on Equity Investments | -22.24 | -21.32 | -17.36 | -16.9 | -11.28 | -6.79 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.17 | 0.38 | 2.67 | 1.93 | -0.37 | -4.11 | Upgrade
|
| Other Operating Activities | 381.07 | 13.71 | 123.99 | -884.77 | 162.59 | 430.34 | Upgrade
|
| Change in Accounts Receivable | 201.88 | 77.55 | -356.07 | 362.22 | -13.77 | -199.35 | Upgrade
|
| Change in Inventory | -540.58 | -481.64 | 1,766 | -411.41 | 1,803 | -709.65 | Upgrade
|
| Change in Accounts Payable | 33.97 | 14.96 | -194.45 | -204.37 | 536.98 | -104.89 | Upgrade
|
| Change in Unearned Revenue | 41.69 | 142.55 | -827.29 | -208.7 | 243.87 | 1,195 | Upgrade
|
| Change in Other Net Operating Assets | -820.46 | -166.04 | 338.19 | -1,096 | 1,132 | 719.26 | Upgrade
|
| Operating Cash Flow | 1,398 | 2,071 | 3,297 | -457.75 | 7,032 | 3,554 | Upgrade
|
| Operating Cash Flow Growth | -41.33% | -37.19% | - | - | 97.86% | -38.95% | Upgrade
|
| Capital Expenditures | -552.95 | -543.44 | -210.64 | -134.17 | -111.73 | -128.54 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.06 | 0.16 | 0.45 | 0.99 | 2.2 | 1.65 | Upgrade
|
| Cash Acquisitions | -42.61 | -42.61 | - | - | - | -3.77 | Upgrade
|
| Divestitures | 2.95 | 2.95 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -14.02 | -9.8 | -30.19 | -16.81 | -39.03 | -31.04 | Upgrade
|
| Investment in Securities | -511.32 | -719.52 | -1,341 | -2,507 | -48.36 | 386.77 | Upgrade
|
| Other Investing Activities | -191.65 | 23.67 | -237.78 | -20.13 | 5.07 | -523.13 | Upgrade
|
| Investing Cash Flow | -1,750 | -1,710 | -1,785 | -2,734 | -159.36 | -255.43 | Upgrade
|
| Short-Term Debt Issued | - | - | 386.09 | 1,098 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 67,112 | 30,806 | 16,745 | 11,954 | 13,868 | Upgrade
|
| Total Debt Issued | 77,438 | 67,112 | 31,192 | 17,843 | 11,954 | 13,868 | Upgrade
|
| Short-Term Debt Repaid | - | -880 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -66,618 | -34,555 | -13,944 | -14,366 | -17,478 | Upgrade
|
| Total Debt Repaid | -77,297 | -67,498 | -34,555 | -13,944 | -14,366 | -17,478 | Upgrade
|
| Net Debt Issued (Repaid) | 141.45 | -385.45 | -3,363 | 3,899 | -2,412 | -3,610 | Upgrade
|
| Common Dividends Paid | -1,179 | -1,179 | -884.22 | -2,063 | -1,253 | -884.22 | Upgrade
|
| Other Financing Activities | -6.82 | -6.73 | -42.57 | -13.89 | -17.72 | -19.66 | Upgrade
|
| Financing Cash Flow | -1,044 | -1,571 | -4,290 | 1,822 | -3,682 | -4,513 | Upgrade
|
| Foreign Exchange Rate Adjustments | 261.98 | 333.82 | -147.43 | 133.63 | -27.44 | 117.89 | Upgrade
|
| Net Cash Flow | -1,134 | -876.53 | -2,925 | -1,236 | 3,163 | -1,097 | Upgrade
|
| Free Cash Flow | 844.86 | 1,527 | 3,086 | -591.92 | 6,921 | 3,426 | Upgrade
|
| Free Cash Flow Growth | -59.91% | -50.51% | - | - | 102.02% | -40.05% | Upgrade
|
| Free Cash Flow Margin | 7.13% | 11.95% | 21.73% | -4.31% | 36.83% | 26.23% | Upgrade
|
| Free Cash Flow Per Share | 1.15 | 2.07 | 4.18 | -0.80 | 9.38 | 4.64 | Upgrade
|
| Cash Interest Paid | 224.69 | 216.92 | 233.85 | 179.05 | 198.1 | 287.38 | Upgrade
|
| Cash Income Tax Paid | 545.32 | 544.92 | 477.02 | 1,388 | 715.08 | 224.61 | Upgrade
|
| Levered Free Cash Flow | -506.21 | 654.18 | 1,001 | -2,898 | 5,786 | 2,876 | Upgrade
|
| Unlevered Free Cash Flow | -384.13 | 769.69 | 1,111 | -2,800 | 5,880 | 2,980 | Upgrade
|
| Change in Net Working Capital | 1,341 | 507.86 | 631.27 | 4,353 | -3,344 | -1,109 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.