Zhen Yu Hardware Co., Ltd. (TPEX:2947)
Taiwan · Delayed Price · Currency is TWD 77.80
+0.40 (0.52%)
Jun 4, 2026, 1:30 PM CST
Zhen Yu Hardware Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 63.02 | 67.17 | 66.69 | 44.75 | 66.92 | 110.46 |
Depreciation & Amortization | 239.77 | 235.65 | 219.45 | 193.34 | 170.54 | 137.74 |
Loss (Gain) From Sale of Assets | 0.01 | 0.01 | 0.06 | 0.09 | -0.28 | 0.56 |
Loss (Gain) From Sale of Investments | 0.02 | 0 | 0.05 | 0.04 | 0.25 | 0.24 |
Stock-Based Compensation | 5.43 | 3.77 | - | - | - | 0.08 |
Provision & Write-off of Bad Debts | 0.02 | 0.02 | - | - | - | 0.01 |
Other Operating Activities | -6 | -6.25 | -3.19 | 7.23 | -13.73 | -2.24 |
Change in Accounts Receivable | -0.54 | -2.18 | 5.16 | -5.6 | -0.83 | -2.04 |
Change in Inventory | -33.01 | -9.35 | -33.77 | -74.03 | -73.34 | -44.96 |
Change in Accounts Payable | 34.2 | -25.16 | 6.55 | 35.99 | 13.97 | 57.75 |
Change in Other Net Operating Assets | 2.07 | 14.08 | 21.19 | 1.44 | 14.7 | -0.47 |
Operating Cash Flow | 304.98 | 277.77 | 282.18 | 203.24 | 180.06 | 257.13 |
Operating Cash Flow Growth | 7.56% | -1.56% | 38.84% | 12.87% | -29.97% | 12.38% |
Capital Expenditures | -49.12 | -44.92 | -104.62 | -186.75 | - | -86.61 |
Sale of Property, Plant & Equipment | 0.08 | 0.08 | 0 | - | 0.76 | - |
Sale (Purchase) of Intangibles | -1.09 | -1.09 | -2.31 | -4.34 | -1.94 | -0.95 |
Sale (Purchase) of Real Estate | -0.46 | -0.54 | -6.81 | - | -104.26 | - |
Investment in Securities | 0.94 | - | - | - | - | - |
Other Investing Activities | -5.43 | -4.56 | -2.57 | -13.87 | -104.33 | -22.69 |
Investing Cash Flow | -55.08 | -51.03 | -116.29 | -204.95 | -209.77 | -110.24 |
Short-Term Debt Issued | - | 20 | 101.42 | 138.59 | 270 | 144.95 |
Long-Term Debt Issued | - | 207.14 | 136.31 | 298.1 | 70 | 160.5 |
Total Debt Issued | 257.14 | 227.14 | 237.72 | 436.69 | 340 | 305.45 |
Short-Term Debt Repaid | - | -40 | -90 | -130 | -299.96 | -115 |
Long-Term Debt Repaid | - | -362.61 | -254.58 | -234.62 | -191.03 | -162.73 |
Total Debt Repaid | -398.84 | -402.61 | -344.58 | -364.62 | -490.99 | -277.73 |
Net Debt Issued (Repaid) | -141.71 | -175.47 | -106.86 | 72.07 | -150.99 | 27.72 |
Issuance of Common Stock | - | - | - | - | - | 196.48 |
Common Dividends Paid | -42.68 | -42.68 | -34.68 | -28.9 | -96.34 | -62.17 |
Other Financing Activities | 0.23 | 0.18 | 0.32 | 0.45 | - | -0.48 |
Financing Cash Flow | -184.16 | -217.98 | -141.23 | 43.61 | -247.33 | 161.55 |
Net Cash Flow | 65.73 | 8.77 | 24.66 | 41.91 | -277.03 | 308.43 |
Free Cash Flow | 255.87 | 232.85 | 177.56 | 16.5 | 180.06 | 170.52 |
Free Cash Flow Growth | 13.16% | 31.14% | 976.39% | -90.84% | 5.60% | 8.92% |
Free Cash Flow Margin | 10.97% | 10.13% | 8.16% | 0.84% | 9.77% | 9.86% |
Free Cash Flow Per Share | 12.66 | 10.96 | 8.37 | 0.78 | 8.48 | 8.77 |
Cash Interest Paid | 31.78 | 31.46 | 30.49 | 27.14 | 21.21 | 18.19 |
Cash Income Tax Paid | 21.75 | 21.75 | 17.53 | 2.59 | 29.14 | 29.91 |
Levered Free Cash Flow | 210.98 | 201.09 | 110.93 | 24.02 | 165.43 | 140.45 |
Unlevered Free Cash Flow | 230.84 | 220.76 | 129.99 | 40.99 | 178.69 | 151.82 |
Change in Working Capital | 2.71 | -22.61 | -0.88 | -42.2 | -43.63 | 10.28 |