Franbo Lines Corp. (TPEX:2641)
Taiwan
· Delayed Price · Currency is TWD 20.10
+0.15 (0.75%)
Apr 24, 2025, 1:30 PM CST
Franbo Lines Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 584.9 | 424.4 | 1,280 | 375.26 | 95.18 | Upgrade
|
| Depreciation & Amortization | 326.84 | 250.72 | 256.67 | 305.06 | 284.73 | Upgrade
|
| Loss (Gain) From Sale of Assets | -61.86 | -54.04 | -641.25 | -0.26 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 10.87 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.25 | -1.63 | 2.75 | -0.18 | 0.09 | Upgrade
|
| Loss (Gain) on Equity Investments | -3.55 | -1.41 | -11.13 | -7.03 | -15.81 | Upgrade
|
| Stock-Based Compensation | - | 3.38 | 5.76 | 8.7 | - | Upgrade
|
| Other Operating Activities | -43.38 | 102.37 | 25.38 | 2.3 | -43.8 | Upgrade
|
| Change in Accounts Receivable | 0.03 | - | 3.35 | 1.56 | 4.1 | Upgrade
|
| Change in Inventory | -146.79 | -175.81 | -599.79 | -2.7 | 0.15 | Upgrade
|
| Change in Accounts Payable | -2.59 | 8.7 | -5.18 | 1.93 | 2.46 | Upgrade
|
| Change in Other Net Operating Assets | 314.36 | -79.71 | 45.74 | -8.31 | 6.89 | Upgrade
|
| Operating Cash Flow | 971.29 | 477.99 | 354.99 | 677.79 | 345.8 | Upgrade
|
| Operating Cash Flow Growth | 103.20% | 34.65% | -47.63% | 96.01% | 9.32% | Upgrade
|
| Capital Expenditures | -3,424 | -2,517 | -834.56 | -1,291 | -194.15 | Upgrade
|
| Sale of Property, Plant & Equipment | 239.23 | 124.13 | 1,274 | 137.9 | 115.25 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.49 | -0.28 | - | -0.45 | - | Upgrade
|
| Investment in Securities | 13.37 | 239.74 | -134.75 | 48.66 | -72.2 | Upgrade
|
| Other Investing Activities | -15.89 | 2.03 | 20.83 | 5.87 | -30.89 | Upgrade
|
| Investing Cash Flow | -3,189 | -2,151 | 325.8 | -1,099 | -181.99 | Upgrade
|
| Short-Term Debt Issued | 505 | 579.12 | 160 | 277.02 | 299.87 | Upgrade
|
| Long-Term Debt Issued | 2,324 | 2,251 | 1,912 | 1,532 | 945.31 | Upgrade
|
| Total Debt Issued | 2,829 | 2,830 | 2,072 | 1,809 | 1,245 | Upgrade
|
| Short-Term Debt Repaid | -450 | -729.12 | -20 | -426.52 | -288.93 | Upgrade
|
| Long-Term Debt Repaid | -536.66 | -1,631 | -2,392 | -1,596 | -1,094 | Upgrade
|
| Total Debt Repaid | -986.66 | -2,360 | -2,412 | -2,022 | -1,382 | Upgrade
|
| Net Debt Issued (Repaid) | 1,842 | 470.18 | -339.7 | -213 | -137.31 | Upgrade
|
| Issuance of Common Stock | - | 425 | 914.17 | 998.29 | - | Upgrade
|
| Common Dividends Paid | -148.79 | -358.74 | -150.91 | - | -15.11 | Upgrade
|
| Other Financing Activities | 517.05 | -14.21 | -41.7 | -2 | 82.3 | Upgrade
|
| Financing Cash Flow | 2,210 | 522.24 | 381.85 | 783.3 | -70.12 | Upgrade
|
| Foreign Exchange Rate Adjustments | 34.58 | 2.37 | 40.15 | 23.89 | -34.23 | Upgrade
|
| Net Cash Flow | 26.81 | -1,149 | 1,103 | 385.54 | 59.46 | Upgrade
|
| Free Cash Flow | -2,452 | -2,039 | -479.57 | -613.62 | 151.65 | Upgrade
|
| Free Cash Flow Margin | -148.23% | -152.41% | -32.69% | -50.04% | 20.29% | Upgrade
|
| Free Cash Flow Per Share | -7.37 | -7.14 | -2.19 | -3.65 | 0.99 | Upgrade
|
| Cash Interest Paid | 149.97 | 84.82 | 56.9 | 43.04 | 58.45 | Upgrade
|
| Cash Income Tax Paid | 80.67 | 5.91 | 0.62 | 0.01 | 2.48 | Upgrade
|
| Levered Free Cash Flow | -2,899 | -2,056 | -906.07 | -868.33 | 234.57 | Upgrade
|
| Unlevered Free Cash Flow | -2,798 | -1,996 | -867.38 | -841.58 | 274.77 | Upgrade
|
| Change in Net Working Capital | 121.02 | 53.04 | 691.72 | 100.03 | -96.39 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.