PixArt Imaging Inc. (TPEX:3227)
Taiwan
· Delayed Price · Currency is TWD 205.00
+4.00 (1.99%)
Apr 24, 2025, 1:30 PM CST
PixArt Imaging Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 1,815 | 799.4 | 1,051 | 1,576 | 1,457 | Upgrade
|
| Depreciation & Amortization | 222.16 | 211.16 | 226.35 | 295.05 | 264.75 | Upgrade
|
| Other Amortization | 124.91 | 115.25 | 100.72 | 93.14 | 93.24 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.16 | 0.01 | -3.75 | -0.08 | 0.03 | Upgrade
|
| Loss (Gain) From Sale of Investments | 34.91 | 4.77 | -787.71 | -2.46 | 19.68 | Upgrade
|
| Loss (Gain) on Equity Investments | 66.85 | 89.21 | 84.09 | 22.16 | -18.17 | Upgrade
|
| Stock-Based Compensation | 243.7 | 172.2 | 255 | 214.09 | 165.49 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.09 | 5.65 | -5.48 | -7.56 | 10.51 | Upgrade
|
| Other Operating Activities | 17.93 | -18.91 | -235.52 | -62.75 | 74.05 | Upgrade
|
| Change in Accounts Receivable | -125.67 | -352.5 | 364.83 | 484.73 | -678.83 | Upgrade
|
| Change in Inventory | -252.08 | 307.56 | -123.95 | -276.69 | -91.75 | Upgrade
|
| Change in Accounts Payable | -6.27 | 209.19 | -435.5 | 135.98 | 109.41 | Upgrade
|
| Change in Unearned Revenue | 43.34 | 10.88 | 0.41 | -2.91 | 13.51 | Upgrade
|
| Change in Other Net Operating Assets | 323.82 | -262.31 | -194.87 | 294.81 | 238.47 | Upgrade
|
| Operating Cash Flow | 2,509 | 1,291 | 295.4 | 2,763 | 1,657 | Upgrade
|
| Operating Cash Flow Growth | 94.42% | 336.94% | -89.31% | 66.78% | 4.38% | Upgrade
|
| Capital Expenditures | -148.08 | -46.35 | -77.33 | -104.42 | -121.55 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.3 | - | - | 0.23 | - | Upgrade
|
| Cash Acquisitions | 30.35 | - | - | - | - | Upgrade
|
| Divestitures | - | - | 768.75 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -141.2 | -112.52 | 45.38 | -189.48 | -315.88 | Upgrade
|
| Investment in Securities | -673.46 | 75.34 | -308.67 | -750.99 | -84.66 | Upgrade
|
| Other Investing Activities | -97.15 | -63.76 | -95.46 | -89.67 | -1,130 | Upgrade
|
| Investing Cash Flow | -1,029 | -195.04 | 332.68 | -1,175 | -1,790 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 7.92 | 417.27 | Upgrade
|
| Total Debt Issued | - | - | - | 7.92 | 417.27 | Upgrade
|
| Short-Term Debt Repaid | - | - | -202.84 | - | - | Upgrade
|
| Long-Term Debt Repaid | -33.09 | -27.72 | -25.94 | -27.37 | -24.06 | Upgrade
|
| Total Debt Repaid | -33.09 | -27.72 | -228.78 | -27.37 | -24.06 | Upgrade
|
| Net Debt Issued (Repaid) | -33.09 | -27.72 | -228.78 | -19.45 | 393.21 | Upgrade
|
| Issuance of Common Stock | - | 0.18 | 29 | 77.78 | 101.34 | Upgrade
|
| Common Dividends Paid | -673.79 | -876.82 | -1,314 | -1,206 | -715.3 | Upgrade
|
| Other Financing Activities | - | -3.72 | -0.75 | -2.21 | -3.32 | Upgrade
|
| Financing Cash Flow | -706.88 | -908.09 | -1,514 | -1,150 | -224.07 | Upgrade
|
| Foreign Exchange Rate Adjustments | 84.76 | -10.53 | 59.17 | -40.38 | -70.61 | Upgrade
|
| Net Cash Flow | 858.14 | 177.09 | -827.16 | 397.6 | -427.4 | Upgrade
|
| Free Cash Flow | 2,361 | 1,244 | 218.07 | 2,659 | 1,535 | Upgrade
|
| Free Cash Flow Growth | 89.76% | 470.64% | -91.80% | 73.18% | 1.78% | Upgrade
|
| Free Cash Flow Margin | 28.24% | 21.29% | 4.17% | 30.21% | 18.84% | Upgrade
|
| Free Cash Flow Per Share | 15.84 | 8.49 | 1.50 | 18.40 | 10.80 | Upgrade
|
| Cash Interest Paid | 4.72 | 3.76 | 4.93 | 7.13 | 5.41 | Upgrade
|
| Cash Income Tax Paid | 130.52 | 118.64 | 153.14 | 422.73 | 253.77 | Upgrade
|
| Levered Free Cash Flow | 1,381 | 845.85 | 240.92 | 2,072 | 981.94 | Upgrade
|
| Unlevered Free Cash Flow | 1,384 | 848.17 | 243.91 | 2,076 | 985.42 | Upgrade
|
| Change in Net Working Capital | 15.87 | -65.66 | 312.86 | -622.49 | 249.7 | Upgrade
|
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.