Grand Process Technology Corporation (TPEX:3131)
Taiwan
· Delayed Price · Currency is TWD 1,300.00
0.00 (0.00%)
Jun 6, 2025, 1:30 PM CST
Grand Process 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 | 928.76 | 845.45 | 616.34 | 722.11 | 669.51 | 396.87 | Upgrade
|
| Depreciation & Amortization | 84.83 | 87.85 | 96.76 | 97.56 | 102.61 | 96.54 | Upgrade
|
| Other Amortization | 5.42 | 5.01 | 4.93 | 4.85 | 6.37 | 14.99 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.15 | 0.08 | 0.43 | -29.3 | 2.69 | 0.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.08 | 0.08 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.25 | 0.04 | -4.62 | 3.2 | -0.62 | 2.16 | Upgrade
|
| Other Operating Activities | -33.51 | -48.21 | 66.41 | -14.55 | 31.22 | 22.45 | Upgrade
|
| Change in Accounts Receivable | -108.63 | -135.28 | 61.52 | 89.15 | -220.08 | -34.03 | Upgrade
|
| Change in Inventory | -1,398 | -696.48 | 102.41 | -267.63 | -340.35 | -260.56 | Upgrade
|
| Change in Accounts Payable | 827.49 | 623.67 | -21.91 | -159.17 | 212.36 | 112.88 | Upgrade
|
| Change in Unearned Revenue | 1,202 | 786.75 | -136.04 | 417.72 | 22.33 | 309.91 | Upgrade
|
| Change in Other Net Operating Assets | 38.78 | -82.28 | -21.78 | -45.96 | 145.37 | -44.71 | Upgrade
|
| Operating Cash Flow | 1,548 | 1,387 | 764.46 | 817.97 | 631.41 | 616.6 | Upgrade
|
| Operating Cash Flow Growth | 59.13% | 81.39% | -6.54% | 29.55% | 2.40% | 84.25% | Upgrade
|
| Capital Expenditures | -241.15 | -335.3 | -690.08 | -251.44 | -82.99 | -25.6 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.05 | 0.02 | - | 83.79 | 6.32 | 0.1 | Upgrade
|
| Sale (Purchase) of Intangibles | -6.92 | -6.48 | -3.73 | -5.43 | -3.07 | -4.98 | Upgrade
|
| Investment in Securities | -455.41 | -741.29 | -68.52 | 594.82 | -93.73 | -388.93 | Upgrade
|
| Other Investing Activities | -2.96 | -3.88 | 9.01 | -0.99 | -12.13 | 0.91 | Upgrade
|
| Investing Cash Flow | -706.38 | -1,087 | -753.32 | 420.75 | -185.59 | -418.5 | Upgrade
|
| Short-Term Debt Issued | - | 774.92 | 1,048 | 1,422 | 725.69 | 1,006 | Upgrade
|
| Long-Term Debt Issued | - | 668 | 670.85 | 479.16 | 1.62 | 30.38 | Upgrade
|
| Total Debt Issued | 1,429 | 1,443 | 1,719 | 1,901 | 727.32 | 1,036 | Upgrade
|
| Short-Term Debt Repaid | - | -743.1 | -1,013 | -1,479 | -605 | -1,056 | Upgrade
|
| Long-Term Debt Repaid | - | -256.82 | -6.65 | -345.13 | -36.83 | -45.53 | Upgrade
|
| Total Debt Repaid | -1,179 | -999.92 | -1,019 | -1,824 | -641.83 | -1,102 | Upgrade
|
| Net Debt Issued (Repaid) | 250.13 | 443 | 699.4 | 77.26 | 85.49 | -65.16 | Upgrade
|
| Issuance of Common Stock | 232.36 | 535.72 | 57.39 | - | - | - | Upgrade
|
| Common Dividends Paid | -467.46 | -467.46 | -517.68 | -484.87 | -313.74 | -230.68 | Upgrade
|
| Other Financing Activities | - | 0.26 | 0.19 | - | 1.46 | - | Upgrade
|
| Financing Cash Flow | 15.03 | 511.52 | 239.3 | -407.6 | -226.79 | -295.84 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.5 | 3.5 | -1.32 | 1.58 | 0.32 | 0.95 | Upgrade
|
| Net Cash Flow | 860.61 | 814.78 | 249.11 | 832.69 | 219.35 | -96.8 | Upgrade
|
| Free Cash Flow | 1,307 | 1,051 | 74.37 | 566.53 | 548.42 | 591 | Upgrade
|
| Free Cash Flow Growth | 272.45% | 1313.66% | -86.87% | 3.30% | -7.21% | 84.00% | Upgrade
|
| Free Cash Flow Margin | 29.60% | 25.81% | 2.10% | 15.21% | 14.99% | 23.76% | Upgrade
|
| Free Cash Flow Per Share | 44.64 | 36.07 | 2.59 | 19.61 | 19.09 | 20.62 | Upgrade
|
| Cash Interest Paid | 12.68 | 10.54 | 11.54 | 8.49 | 5.61 | 5.96 | Upgrade
|
| Cash Income Tax Paid | 244.21 | 243.17 | 68.08 | 226.43 | 133.92 | 90.81 | Upgrade
|
| Levered Free Cash Flow | 1,200 | 694.19 | -124.24 | 387.2 | 377.23 | 520.05 | Upgrade
|
| Unlevered Free Cash Flow | 1,208 | 701.07 | -116.39 | 392.54 | 380.86 | 523.72 | Upgrade
|
| Change in Net Working Capital | -735.49 | -383.79 | -41.38 | -72.46 | 157.23 | -109.57 | Upgrade
|
Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.