LFA Co., Ltd. (TPEX:3226)
Taiwan
· Delayed Price · Currency is TWD 46.00
+0.30 (0.66%)
Jun 13, 2025, 11:16 AM CST
LFA Co., Ltd. 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 | 319.08 | 358.2 | 260.23 | 318.76 | 230.5 | 323.57 | Upgrade
|
| Depreciation & Amortization | 193.62 | 188.48 | 164.39 | 121.99 | 99.55 | 87.98 | Upgrade
|
| Other Amortization | 0.72 | 0.83 | 1.06 | 0.81 | 0.56 | 0.33 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.02 | -0.02 | -0.06 | - | -0.03 | -2.65 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.63 | 1.63 | 0.97 | - | 1.08 | 2.42 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.13 | 0.29 | 0.7 | -0.03 | 0.35 | 0.48 | Upgrade
|
| Provision & Write-off of Bad Debts | -2.67 | - | -68.1 | 68.1 | - | - | Upgrade
|
| Other Operating Activities | -27.89 | -11.71 | 20.67 | -29.47 | 41.7 | 33.58 | Upgrade
|
| Change in Accounts Receivable | 68.25 | 67.2 | 0.16 | 62.4 | -43.56 | -114.32 | Upgrade
|
| Change in Inventory | 5.13 | 1.17 | 1.67 | -0.94 | -28.97 | -44.31 | Upgrade
|
| Change in Accounts Payable | -49.44 | -58.36 | 96.56 | -256.65 | -15.62 | 185.47 | Upgrade
|
| Change in Unearned Revenue | 1.41 | 2.15 | 0.13 | -0.12 | -0.24 | -10.77 | Upgrade
|
| Change in Other Net Operating Assets | -17.7 | -4.51 | -21.37 | 11.78 | -1.22 | 9.48 | Upgrade
|
| Operating Cash Flow | 492.25 | 545.34 | 458.64 | 296.63 | 284.1 | 471.26 | Upgrade
|
| Operating Cash Flow Growth | 15.52% | 18.90% | 54.62% | 4.41% | -39.71% | 54.37% | Upgrade
|
| Capital Expenditures | -344.76 | -308.66 | -277.68 | -259.58 | -277.51 | -256.76 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.8 | 0.8 | 0.59 | - | 0.05 | 10.39 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -1.88 | -1.3 | - | Upgrade
|
| Investment in Securities | 64 | 112.92 | -29.17 | -83.32 | 5.96 | -184.01 | Upgrade
|
| Other Investing Activities | 2.13 | 2.04 | 0.71 | 21.88 | 182.21 | -2.44 | Upgrade
|
| Investing Cash Flow | -277.84 | -192.91 | -305.54 | -322.89 | -90.6 | -432.81 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 140 | - | 171.37 | Upgrade
|
| Total Debt Issued | - | - | - | 140 | - | 171.37 | Upgrade
|
| Short-Term Debt Repaid | - | -55.35 | -35 | - | -20.88 | - | Upgrade
|
| Long-Term Debt Repaid | - | -9.42 | -9.44 | -9.61 | -9.58 | -16.86 | Upgrade
|
| Total Debt Repaid | -64.8 | -64.77 | -44.44 | -9.61 | -30.46 | -16.86 | Upgrade
|
| Net Debt Issued (Repaid) | -64.8 | -64.77 | -44.44 | 130.39 | -30.46 | 154.51 | Upgrade
|
| Common Dividends Paid | -32.22 | -32.22 | -161.08 | -161.08 | -225.51 | -193.29 | Upgrade
|
| Other Financing Activities | - | 0.01 | 0.01 | 0.04 | - | - | Upgrade
|
| Financing Cash Flow | -97.01 | -96.98 | -205.51 | -30.64 | -255.97 | -38.78 | Upgrade
|
| Foreign Exchange Rate Adjustments | 21.93 | 33.31 | -0.91 | 31.25 | -11.02 | -22.61 | Upgrade
|
| Net Cash Flow | 139.32 | 288.77 | -53.32 | -25.66 | -73.48 | -22.95 | Upgrade
|
| Free Cash Flow | 147.48 | 236.68 | 180.97 | 37.05 | 6.59 | 214.5 | Upgrade
|
| Free Cash Flow Growth | 29.39% | 30.79% | 388.39% | 462.26% | -96.93% | -1.37% | Upgrade
|
| Free Cash Flow Margin | 7.06% | 11.12% | 8.38% | 1.65% | 0.23% | 8.60% | Upgrade
|
| Free Cash Flow Per Share | 2.29 | 3.67 | 2.81 | 0.57 | 0.10 | 3.33 | Upgrade
|
| Cash Interest Paid | 4.44 | 4.61 | 9.9 | 2.02 | 1.45 | 0.34 | Upgrade
|
| Cash Income Tax Paid | 81.71 | 81.74 | 97.2 | 109.1 | 81.47 | 71.72 | Upgrade
|
| Levered Free Cash Flow | 65.07 | 209.43 | 180.47 | -142.47 | 84.09 | 147.22 | Upgrade
|
| Unlevered Free Cash Flow | 67.88 | 212.36 | 183.66 | -141 | 84.88 | 147.56 | Upgrade
|
| Change in Net Working Capital | -7.94 | -110.21 | -19.08 | 177.24 | 55.92 | -35.83 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.