Kworld Computer Co.,Ltd (TPEX:3287)
Taiwan
· Delayed Price · Currency is TWD 34.50
-0.30 (-0.86%)
Jun 10, 2025, 1:30 PM CST
Kworld Computer 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 | 42.12 | 103.47 | 40.38 | 1.06 | 49.98 | 73.7 | Upgrade
|
| Depreciation & Amortization | 18.99 | 17.37 | 10.94 | 7.63 | 10.21 | 10.56 | Upgrade
|
| Other Amortization | 0.21 | 0.21 | 0.11 | 0.02 | 0.03 | 0.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -0.38 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -22.21 | -69.02 | -31.5 | 40.92 | -9.9 | -21.27 | Upgrade
|
| Provision & Write-off of Bad Debts | 7.4 | 3.72 | 2.54 | -8.58 | 10.29 | 3.99 | Upgrade
|
| Other Operating Activities | -11.34 | -2.66 | 23.13 | 5.38 | 22.59 | 26.13 | Upgrade
|
| Change in Accounts Receivable | -61.24 | -45.09 | -72.62 | 32.87 | -4.09 | -94.23 | Upgrade
|
| Change in Inventory | 39.14 | 50.93 | -66.94 | 124.5 | -70.08 | -69.05 | Upgrade
|
| Change in Accounts Payable | 6.42 | -38.38 | 161.71 | -13.05 | -116.69 | 108.09 | Upgrade
|
| Change in Unearned Revenue | -0.5 | -4.35 | 4.77 | 0.87 | -5.72 | 7.13 | Upgrade
|
| Change in Other Net Operating Assets | -5.73 | -5.95 | 14.73 | -39.93 | -3.64 | 32.81 | Upgrade
|
| Operating Cash Flow | 13.25 | 10.26 | 87.26 | 151.68 | -117.41 | 77.96 | Upgrade
|
| Operating Cash Flow Growth | -81.13% | -88.24% | -42.47% | - | - | 81.08% | Upgrade
|
| Capital Expenditures | -8.3 | -6.21 | -16.98 | -2.61 | -4.24 | -7.04 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.38 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.79 | -1.79 | - | -0.34 | - | - | Upgrade
|
| Investment in Securities | 2.25 | 109.74 | -90.7 | -17.17 | -41.66 | -2.38 | Upgrade
|
| Other Investing Activities | 5.15 | 3.85 | 4.67 | 4.32 | 2.52 | 2.53 | Upgrade
|
| Investing Cash Flow | -2.69 | 105.6 | -103.01 | -15.8 | -43 | -6.88 | Upgrade
|
| Short-Term Debt Issued | - | 25 | 10 | 14 | 59.86 | - | Upgrade
|
| Long-Term Debt Issued | - | 30 | - | 10 | 25 | - | Upgrade
|
| Total Debt Issued | 26.25 | 55 | 10 | 24 | 84.86 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -10 | -30.7 | -38.16 | - | Upgrade
|
| Long-Term Debt Repaid | - | -30.96 | -16.24 | -12.96 | -3.27 | -3.52 | Upgrade
|
| Total Debt Repaid | -26.67 | -30.96 | -26.24 | -43.66 | -41.43 | -3.52 | Upgrade
|
| Net Debt Issued (Repaid) | -0.42 | 24.04 | -16.24 | -19.66 | 43.43 | -3.52 | Upgrade
|
| Common Dividends Paid | -37.11 | -37.11 | - | - | - | - | Upgrade
|
| Other Financing Activities | -22.13 | -22.13 | -5.96 | -15.45 | -11.44 | 11.77 | Upgrade
|
| Financing Cash Flow | -59.65 | -35.19 | -22.2 | -35.11 | 31.99 | 8.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.49 | -4.61 | 0.59 | 2.16 | 3.68 | 8.21 | Upgrade
|
| Net Cash Flow | -52.58 | 76.06 | -37.35 | 102.94 | -124.73 | 87.54 | Upgrade
|
| Free Cash Flow | 4.95 | 4.05 | 70.28 | 149.08 | -121.64 | 70.93 | Upgrade
|
| Free Cash Flow Growth | -90.40% | -94.23% | -52.86% | - | - | 88.41% | Upgrade
|
| Free Cash Flow Margin | 0.66% | 0.53% | 11.33% | 33.12% | -17.52% | 10.47% | Upgrade
|
| Free Cash Flow Per Share | 0.11 | 0.09 | 1.60 | 3.39 | -2.77 | 1.61 | Upgrade
|
| Cash Interest Paid | 0.62 | 0.45 | 0.53 | 0.73 | 0.33 | 0.06 | Upgrade
|
| Cash Income Tax Paid | 24.8 | 24.92 | 2.09 | 9.54 | 14.34 | 0.11 | Upgrade
|
| Levered Free Cash Flow | -17.74 | -31.57 | 99.24 | 193.89 | -248.68 | 67.8 | Upgrade
|
| Unlevered Free Cash Flow | -17.37 | -31.28 | 99.64 | 194.35 | -248.48 | 67.84 | Upgrade
|
| Change in Net Working Capital | 23.49 | 46.52 | -89.17 | -180.08 | 298.83 | -15.56 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.