Richmond International Travel & Tours Co.,Ltd (TPEX:2743)
Taiwan
· Delayed Price · Currency is TWD 121.00
-3.00 (-2.42%)
Jun 13, 2025, 1:30 PM CST
TPEX:2743 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 | 239.69 | 260.66 | 347.88 | -64.44 | -52.47 | -39.1 | Upgrade
|
| Depreciation & Amortization | 25.02 | 23.95 | 14.37 | 14.37 | 15.15 | 24.36 | Upgrade
|
| Other Amortization | 0.03 | 0.07 | 0.24 | 0.44 | 2.1 | 2.58 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.76 | -0.76 | - | - | 0.14 | 0.59 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 7.75 | - | - | 0.46 | 21.78 | Upgrade
|
| Loss (Gain) From Sale of Investments | 94.7 | 95.52 | 17.27 | 6.24 | -2.84 | 0.9 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | - | 0.44 | Upgrade
|
| Provision & Write-off of Bad Debts | 9.12 | 7.7 | -2.08 | 1.52 | -0.49 | -2.4 | Upgrade
|
| Other Operating Activities | 11.3 | 15.48 | 21.85 | 3.98 | -2.11 | -13.87 | Upgrade
|
| Change in Accounts Receivable | -15.04 | 17.8 | -49.52 | 3.84 | -1.08 | 113.29 | Upgrade
|
| Change in Inventory | -0.05 | - | - | - | 0.26 | -0.26 | Upgrade
|
| Change in Accounts Payable | 39.7 | 33.41 | 64.5 | -7 | 12.32 | -129.14 | Upgrade
|
| Change in Unearned Revenue | 8.91 | 36.97 | 517.68 | 184.35 | -12.38 | -367.23 | Upgrade
|
| Change in Other Net Operating Assets | 39.62 | 113.5 | -362.61 | -180.03 | -12.48 | 235.46 | Upgrade
|
| Operating Cash Flow | 356.21 | 546.78 | 579.26 | -34.12 | -72.86 | -158.94 | Upgrade
|
| Operating Cash Flow Growth | -52.40% | -5.61% | - | - | - | - | Upgrade
|
| Capital Expenditures | -95.44 | -111.41 | -84.37 | -18.16 | -2.51 | -5.11 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.76 | 0.76 | - | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | -7.31 | - | -2.56 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.07 | -0.02 | -0.01 | - | - | -1.03 | Upgrade
|
| Investment in Securities | -30.74 | -36.02 | -208.93 | 3 | -0.3 | - | Upgrade
|
| Other Investing Activities | 16.39 | 1.95 | -5.12 | 2.19 | -2.06 | 25.05 | Upgrade
|
| Investing Cash Flow | -109.1 | -144.74 | -305.73 | -12.97 | -7.43 | 18.9 | Upgrade
|
| Short-Term Debt Issued | - | 27 | 111 | 62 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 60.4 | 38.4 | Upgrade
|
| Total Debt Issued | -72 | 27 | 111 | 62 | 60.4 | 38.4 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -40 | Upgrade
|
| Long-Term Debt Repaid | - | -67.43 | -34.59 | -30.62 | -12.54 | -16.76 | Upgrade
|
| Total Debt Repaid | -163.29 | -67.43 | -34.59 | -30.62 | -12.54 | -56.76 | Upgrade
|
| Net Debt Issued (Repaid) | -235.29 | -40.43 | 76.42 | 31.38 | 47.86 | -18.36 | Upgrade
|
| Issuance of Common Stock | - | - | - | 136 | - | 53.45 | Upgrade
|
| Common Dividends Paid | -108.04 | -108.04 | - | - | - | -25.61 | Upgrade
|
| Other Financing Activities | 5.77 | 4.86 | -0.05 | 0.09 | -0 | 0 | Upgrade
|
| Financing Cash Flow | -337.55 | -143.6 | 76.37 | 167.47 | 47.86 | 9.48 | Upgrade
|
| Net Cash Flow | -90.44 | 258.44 | 349.9 | 120.39 | -32.43 | -130.55 | Upgrade
|
| Free Cash Flow | 260.77 | 435.37 | 494.89 | -52.28 | -75.37 | -164.06 | Upgrade
|
| Free Cash Flow Growth | -58.60% | -12.03% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 3.89% | 6.37% | 9.87% | -9.35% | -37.29% | -16.49% | Upgrade
|
| Free Cash Flow Per Share | 7.20 | 12.03 | 13.71 | -1.62 | -2.35 | -5.23 | Upgrade
|
| Cash Interest Paid | 5.94 | 6.15 | 4.81 | 2.57 | 1.25 | 1.48 | Upgrade
|
| Cash Income Tax Paid | 85.12 | 85.2 | 0.82 | 0.13 | - | 12.25 | Upgrade
|
| Levered Free Cash Flow | 244.95 | 419.01 | 399.19 | -41.42 | -57.09 | -195.41 | Upgrade
|
| Unlevered Free Cash Flow | 248.63 | 422.94 | 402.31 | -39.8 | -56.28 | -194.47 | Upgrade
|
| Change in Net Working Capital | -88.29 | -255.15 | -219.52 | -2.62 | 14.68 | 158.97 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.