Lian Fa International Dining Business Corp. (TPEX:2756)
Taiwan
· Delayed Price · Currency is TWD 109.00
+1.00 (0.93%)
Jun 13, 2025, 1:30 PM CST
TPEX:2756 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | 53.35 | 59.1 | 111.92 | 145.69 | 117.48 | 19.3 | Upgrade
|
| Depreciation & Amortization | 36.59 | 31.17 | 23.11 | 25.98 | 32.49 | 58.61 | Upgrade
|
| Other Amortization | 0.24 | 0.38 | 1.18 | 1.22 | 0.54 | 0.17 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.08 | 0.08 | 1.69 | 1.14 | 1.17 | 10.87 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.14 | -0.14 | -0.13 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 2.18 | 2.82 | 0.35 | 1.83 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 8.21 | Upgrade
|
| Stock-Based Compensation | 2.68 | 3.66 | 2.52 | - | 3 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 4.98 | 9.02 | 5.49 | 4.03 | 3.69 | 7.21 | Upgrade
|
| Other Operating Activities | -0.18 | 1.1 | -16.03 | 1.8 | 5.82 | 29.97 | Upgrade
|
| Change in Accounts Receivable | -6.52 | -4.68 | -24.69 | -5.6 | -11.52 | 36.98 | Upgrade
|
| Change in Inventory | -26.74 | -8.95 | -0.04 | -4.83 | -4.66 | 16.91 | Upgrade
|
| Change in Accounts Payable | 13.23 | -0.73 | 0.89 | -12.64 | -0.26 | -23.97 | Upgrade
|
| Change in Unearned Revenue | 11.16 | -4.82 | -12.56 | -7.61 | 15.48 | -7.95 | Upgrade
|
| Change in Other Net Operating Assets | 24.26 | 13.15 | -17.15 | -8.89 | 24.38 | -41.44 | Upgrade
|
| Operating Cash Flow | 115.15 | 101.14 | 76.46 | 140.02 | 187.61 | 114.88 | Upgrade
|
| Operating Cash Flow Growth | 26.47% | 32.27% | -45.39% | -25.37% | 63.31% | -38.82% | Upgrade
|
| Capital Expenditures | -37.21 | -33.06 | -5.93 | -20.17 | -21.3 | -231.34 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.11 | 0.16 | 0.78 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.1 | -0.1 | - | -0.2 | -3.08 | -0.3 | Upgrade
|
| Investment in Securities | -100.27 | -113.63 | -155.61 | 52.02 | -61.78 | -59.59 | Upgrade
|
| Other Investing Activities | -5.02 | -5.29 | 0.13 | 1.54 | 1.22 | -2.57 | Upgrade
|
| Investing Cash Flow | -142.59 | -152.07 | -161.4 | 33.32 | -84.77 | -293.02 | Upgrade
|
| Short-Term Debt Issued | - | 40 | 53 | 114 | 58 | 116.5 | Upgrade
|
| Long-Term Debt Issued | - | 297.84 | - | - | - | 204 | Upgrade
|
| Total Debt Issued | 337.84 | 337.84 | 53 | 114 | 58 | 320.5 | Upgrade
|
| Short-Term Debt Repaid | - | -83 | -92.7 | -31.3 | -106 | -68.5 | Upgrade
|
| Long-Term Debt Repaid | - | -54.55 | -41.05 | -155.8 | -85.18 | -43.99 | Upgrade
|
| Total Debt Repaid | -139.64 | -137.55 | -133.75 | -187.1 | -191.18 | -112.49 | Upgrade
|
| Net Debt Issued (Repaid) | 198.2 | 200.29 | -80.75 | -73.1 | -133.18 | 208.01 | Upgrade
|
| Issuance of Common Stock | - | - | - | 161.11 | - | - | Upgrade
|
| Repurchase of Common Stock | -20.73 | -20.73 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -90.81 | -90.81 | -92.04 | -68.17 | -28.74 | -39.38 | Upgrade
|
| Other Financing Activities | 11.19 | 6.31 | 3.52 | 8.82 | 2.59 | 1.47 | Upgrade
|
| Financing Cash Flow | 97.85 | 95.06 | -169.26 | 28.65 | -159.34 | 170.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.12 | -0.9 | 3.44 | 16.73 | -2.96 | -3.52 | Upgrade
|
| Net Cash Flow | 69.29 | 43.22 | -250.76 | 218.71 | -59.45 | -11.55 | Upgrade
|
| Free Cash Flow | 77.94 | 68.08 | 70.54 | 119.85 | 166.31 | -116.47 | Upgrade
|
| Free Cash Flow Growth | -9.89% | -3.49% | -41.14% | -27.94% | - | - | Upgrade
|
| Free Cash Flow Margin | 10.63% | 9.85% | 9.54% | 15.18% | 20.35% | -18.14% | Upgrade
|
| Free Cash Flow Per Share | 2.87 | 2.58 | 2.87 | 4.88 | 7.31 | -5.20 | Upgrade
|
| Cash Interest Paid | 0.28 | 0.52 | 1.83 | 1.92 | 3.22 | 1.6 | Upgrade
|
| Cash Income Tax Paid | 30.71 | 31.31 | 66.32 | 57.68 | 41.21 | 10.85 | Upgrade
|
| Levered Free Cash Flow | 44.32 | 59.94 | 109.76 | -1.37 | 183.78 | -166.98 | Upgrade
|
| Unlevered Free Cash Flow | 49.08 | 63.58 | 111.39 | 0.04 | 186.14 | -165.03 | Upgrade
|
| Change in Net Working Capital | -12.05 | -23.25 | 4.13 | 120.49 | -73.43 | 43.72 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.