Megawin Technology Co., Ltd. (TPEX:3122)
Taiwan · Delayed Price · Currency is TWD 27.45
-1.30 (-4.52%)
Jul 17, 2025, 1:30 PM CST
Megawin Technology 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 | -62.88 | -58.03 | -41.27 | 17.42 | 129.33 | -11.13 | Upgrade |
Depreciation & Amortization | 15.45 | 14.75 | 11.16 | 9.77 | 9.81 | 10.21 | Upgrade |
Other Amortization | 9.8 | 8.47 | 3.08 | 0.9 | 0.2 | 0.28 | Upgrade |
Loss (Gain) From Sale of Assets | - | - | - | - | -0.01 | -0.12 | Upgrade |
Loss (Gain) From Sale of Investments | 0.82 | 0.62 | - | - | - | - | Upgrade |
Loss (Gain) on Equity Investments | 10.29 | 9.41 | 1.57 | 6.92 | - | - | Upgrade |
Stock-Based Compensation | - | - | 0.58 | 1.28 | 2.63 | 3.05 | Upgrade |
Provision & Write-off of Bad Debts | 0.07 | -0.63 | 0.5 | -1.39 | 0.53 | 0.74 | Upgrade |
Other Operating Activities | 0.79 | 2.45 | -10.84 | 20.9 | 10.22 | -0.61 | Upgrade |
Change in Accounts Receivable | -0.07 | 13.85 | -17.08 | 42.13 | -15.08 | -18.51 | Upgrade |
Change in Inventory | 11.56 | 13.79 | 86.08 | -93.33 | -18.79 | -15.46 | Upgrade |
Change in Accounts Payable | -2.87 | 1.55 | 9.64 | -53.8 | 10.23 | 12.6 | Upgrade |
Change in Other Net Operating Assets | 7.85 | 8.92 | -0.3 | -37.65 | 43.97 | -6.56 | Upgrade |
Operating Cash Flow | -9.19 | 15.16 | 43.13 | -86.85 | 173.05 | -25.52 | Upgrade |
Operating Cash Flow Growth | - | -64.84% | - | - | - | - | Upgrade |
Capital Expenditures | -1.65 | -2.37 | -1.05 | -5.96 | -2.17 | -1.07 | Upgrade |
Sale of Property, Plant & Equipment | - | - | - | - | 0.01 | 0.12 | Upgrade |
Sale (Purchase) of Intangibles | -5.33 | -20.58 | -4.12 | -8.31 | -1.12 | - | Upgrade |
Investment in Securities | -30.11 | -94.81 | 24.3 | -36.37 | -135.65 | 71.06 | Upgrade |
Other Investing Activities | 3.19 | 0.02 | -10.23 | -0.01 | 0.15 | 0.01 | Upgrade |
Investing Cash Flow | -33.9 | -117.74 | 8.91 | -50.64 | -138.79 | 70.12 | Upgrade |
Short-Term Debt Issued | - | - | - | - | - | 1 | Upgrade |
Long-Term Debt Issued | - | 197 | - | - | 218.41 | - | Upgrade |
Total Debt Issued | 197 | 197 | - | - | 218.41 | 1 | Upgrade |
Short-Term Debt Repaid | - | - | - | - | -1 | - | Upgrade |
Long-Term Debt Repaid | - | -193.37 | -2.84 | -2.71 | -2.66 | -3.49 | Upgrade |
Total Debt Repaid | -193.28 | -193.37 | -2.84 | -2.71 | -3.66 | -3.49 | Upgrade |
Net Debt Issued (Repaid) | 3.72 | 3.63 | -2.84 | -2.71 | 214.75 | -2.49 | Upgrade |
Issuance of Common Stock | 4.21 | 7.78 | 7.09 | 10.24 | - | - | Upgrade |
Common Dividends Paid | - | - | -9.4 | -84.26 | - | - | Upgrade |
Other Financing Activities | -3.45 | -3.45 | - | - | 1.72 | 0.34 | Upgrade |
Financing Cash Flow | 4.48 | 7.96 | -5.14 | -76.72 | 216.47 | -2.16 | Upgrade |
Foreign Exchange Rate Adjustments | 0.76 | 0.9 | -0.62 | -0.01 | -0.63 | -0.14 | Upgrade |
Net Cash Flow | -37.85 | -93.71 | 46.28 | -214.22 | 250.11 | 42.31 | Upgrade |
Free Cash Flow | -10.84 | 12.79 | 42.08 | -92.81 | 170.88 | -26.59 | Upgrade |
Free Cash Flow Growth | - | -69.61% | - | - | - | - | Upgrade |
Free Cash Flow Margin | -2.92% | 3.51% | 11.33% | -18.16% | 21.75% | -5.37% | Upgrade |
Free Cash Flow Per Share | -0.27 | 0.32 | 1.06 | -2.31 | 4.10 | -0.69 | Upgrade |
Cash Interest Paid | 0.17 | 0.13 | 0.12 | 0.21 | 0.28 | 0.16 | Upgrade |
Cash Income Tax Paid | 0.61 | 0.63 | 3.8 | 12.27 | -0.08 | -0.06 | Upgrade |
Levered Free Cash Flow | -8.4 | -0.83 | 50.93 | -116.37 | 86.78 | -47.38 | Upgrade |
Unlevered Free Cash Flow | -5 | 2.23 | 52.56 | -114.7 | 87.36 | -47.28 | Upgrade |
Change in Net Working Capital | -12.08 | -35.71 | -69.54 | 126.22 | 5.72 | 51.01 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.