LandMark Optoelectronics Corporation (TPEX: 3081)
Taiwan
· Delayed Price · Currency is TWD 369.00
+11.00 (3.07%)
Nov 21, 2024, 11:37 AM CST
LandMark Optoelectronics Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -93.56 | -211.51 | 329.54 | 337.54 | 590.74 | 450.15 | Upgrade
|
| Depreciation & Amortization | 418.83 | 454.6 | 473.12 | 486.34 | 456.76 | 388.19 | Upgrade
|
| Other Amortization | 2.35 | 2.75 | 4.31 | 6.01 | 5.51 | 5.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | - | 0.05 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.11 | - | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 16.63 | 21.76 | 49.3 | 44.16 | 40.48 | 38.45 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.82 | -1.11 | 1.42 | -0.64 | 0.11 | - | Upgrade
|
| Other Operating Activities | -5.99 | -99.71 | -16.58 | -37.15 | 122.16 | -110.6 | Upgrade
|
| Change in Accounts Receivable | -58.65 | 221.36 | -194.93 | 355.54 | -204.01 | 59.83 | Upgrade
|
| Change in Inventory | 30.85 | -12.28 | -109.83 | -105.36 | -31.96 | 58.41 | Upgrade
|
| Change in Accounts Payable | -3.34 | -119.55 | 89.93 | -20.75 | 20.54 | 35.5 | Upgrade
|
| Change in Unearned Revenue | 0.51 | 2.56 | -9.5 | 1.59 | -0.36 | 5.66 | Upgrade
|
| Change in Other Net Operating Assets | 2.72 | -19.31 | 22.48 | -45.34 | 17.01 | -30.21 | Upgrade
|
| Operating Cash Flow | 309.41 | 239.57 | 639.31 | 1,022 | 1,017 | 900.66 | Upgrade
|
| Operating Cash Flow Growth | -25.97% | -62.53% | -37.44% | 0.49% | 12.91% | -15.25% | Upgrade
|
| Capital Expenditures | -35.15 | -151.05 | -363.29 | -205.98 | -419.14 | -1,136 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.39 | -0.12 | -0.35 | -0.85 | -3.73 | -2.17 | Upgrade
|
| Investment in Securities | -169.94 | -818.7 | - | - | - | - | Upgrade
|
| Other Investing Activities | -22.55 | -0.06 | -96.78 | -125.76 | -32.88 | -5.73 | Upgrade
|
| Investing Cash Flow | -228.03 | -969.93 | -460.42 | -332.58 | -455.74 | -1,144 | Upgrade
|
| Long-Term Debt Repaid | - | -7.14 | -7.46 | -7.8 | -8.33 | -7.57 | Upgrade
|
| Net Debt Issued (Repaid) | -7.28 | -7.14 | -7.46 | -7.8 | -8.33 | -7.57 | Upgrade
|
| Issuance of Common Stock | 7.19 | - | 21.7 | - | 19.02 | - | Upgrade
|
| Repurchase of Common Stock | -1.36 | - | - | - | - | -0.97 | Upgrade
|
| Common Dividends Paid | -45.9 | -321.54 | -319.79 | -456.85 | -363.73 | -454.84 | Upgrade
|
| Other Financing Activities | -0.94 | -0.94 | -0.02 | - | - | - | Upgrade
|
| Financing Cash Flow | -48.29 | -329.61 | -305.58 | -464.65 | -353.04 | -463.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.32 | -2.88 | -0.93 | -0.28 | -2.14 | -1.45 | Upgrade
|
| Net Cash Flow | 27.77 | -1,063 | -127.62 | 224.44 | 206.03 | -707.9 | Upgrade
|
| Free Cash Flow | 274.26 | 88.52 | 276.03 | 815.97 | 597.81 | -235.19 | Upgrade
|
| Free Cash Flow Growth | 12.56% | -67.93% | -66.17% | 36.49% | - | - | Upgrade
|
| Free Cash Flow Margin | 22.55% | 8.38% | 11.59% | 43.57% | 25.89% | -11.01% | Upgrade
|
| Free Cash Flow Per Share | 2.99 | 0.97 | 3.01 | 8.93 | 6.56 | -2.58 | Upgrade
|
| Cash Interest Paid | 5.6 | 5.12 | 4.79 | 4.2 | 4.07 | 4.36 | Upgrade
|
| Cash Income Tax Paid | 1.48 | 55.76 | 73.36 | 118.2 | 5.27 | 205.9 | Upgrade
|
| Levered Free Cash Flow | 291.91 | 177.6 | 169.55 | 704.62 | 376.82 | -225.3 | Upgrade
|
| Unlevered Free Cash Flow | 295.41 | 180.8 | 172.54 | 707.24 | 379.36 | -222.58 | Upgrade
|
| Change in Net Working Capital | 23.24 | -27.25 | 199.29 | -120.02 | 143.1 | -149.77 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.