Univacco Technology Inc. (TPEX:3303)
Taiwan
· Delayed Price · Currency is TWD 47.70
-1.25 (-2.55%)
Jun 13, 2025, 1:30 PM CST
Univacco 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 | 392.22 | 366.43 | 208.29 | 274.27 | 150.62 | 144.07 | Upgrade
|
| Depreciation & Amortization | 161.31 | 156.04 | 148.44 | 148.95 | 146.99 | 140.87 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.22 | -0.23 | -0.86 | 0.9 | -0.01 | -1.98 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2.06 | 2.19 | 0.47 | 8.12 | 12.97 | 0.06 | Upgrade
|
| Stock-Based Compensation | 11.68 | 11.68 | - | - | 0.65 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 3.15 | -1.83 | 1.81 | 3.27 | -1.25 | 2.05 | Upgrade
|
| Other Operating Activities | 51.27 | 29.57 | -30.48 | 72.08 | 12.75 | -12.89 | Upgrade
|
| Change in Accounts Receivable | -142.8 | -90.4 | -22.37 | 99.33 | -74.49 | 36.55 | Upgrade
|
| Change in Inventory | -263.38 | -199.81 | 139.63 | 26.73 | -132.41 | -93.33 | Upgrade
|
| Change in Accounts Payable | 33.19 | 56.4 | 53.15 | -155.7 | 91.9 | -33.82 | Upgrade
|
| Change in Unearned Revenue | 14.82 | 7.13 | 14.45 | -6.41 | -2.39 | 4.64 | Upgrade
|
| Change in Other Net Operating Assets | 100.14 | 131.47 | -69.78 | -94.52 | 90.41 | 59.36 | Upgrade
|
| Operating Cash Flow | 363.43 | 468.63 | 442.74 | 377.01 | 295.72 | 245.59 | Upgrade
|
| Operating Cash Flow Growth | -26.06% | 5.85% | 17.43% | 27.49% | 20.42% | -53.82% | Upgrade
|
| Capital Expenditures | -129.16 | -132.66 | -132.6 | -121.23 | -152.41 | -105.78 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.86 | 0.88 | 1.28 | 0.56 | 0.04 | 1.99 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.38 | -2.38 | -1.4 | -2.09 | -0.52 | -1.28 | Upgrade
|
| Investment in Securities | 31.1 | 31.06 | -34.16 | 56.24 | -77.96 | -2.94 | Upgrade
|
| Other Investing Activities | -8.57 | -7.99 | 4.14 | -1.19 | 3.1 | -5.78 | Upgrade
|
| Investing Cash Flow | -108.14 | -111.09 | -162.74 | -67.72 | -227.75 | -113.79 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 100 | - | Upgrade
|
| Long-Term Debt Issued | - | 631.09 | 710 | 150 | 278.33 | 745.58 | Upgrade
|
| Total Debt Issued | 571.09 | 631.09 | 710 | 150 | 378.33 | 745.58 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -130 | - | -140 | Upgrade
|
| Long-Term Debt Repaid | - | -544.16 | -787.57 | -296.57 | -312.8 | -416.61 | Upgrade
|
| Total Debt Repaid | -467.08 | -544.16 | -787.57 | -426.57 | -312.8 | -556.61 | Upgrade
|
| Net Debt Issued (Repaid) | 104.02 | 86.94 | -77.57 | -276.57 | 65.53 | 188.97 | Upgrade
|
| Issuance of Common Stock | 23.87 | 23.87 | - | - | 21.4 | - | Upgrade
|
| Repurchase of Common Stock | -23.9 | -23.9 | - | - | - | -21.45 | Upgrade
|
| Common Dividends Paid | -164.66 | -164.66 | -188.18 | -136.43 | -130.25 | -155.25 | Upgrade
|
| Other Financing Activities | -3.07 | -0.87 | 0.78 | -0.68 | -0.42 | -0.38 | Upgrade
|
| Financing Cash Flow | -63.75 | -78.63 | -264.97 | -413.68 | -43.73 | 11.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | 25.13 | 22.27 | -10.17 | 15.54 | -5.31 | 0.37 | Upgrade
|
| Net Cash Flow | 216.67 | 301.19 | 4.86 | -88.85 | 18.93 | 144.06 | Upgrade
|
| Free Cash Flow | 234.28 | 335.98 | 310.14 | 255.78 | 143.32 | 139.81 | Upgrade
|
| Free Cash Flow Growth | -35.57% | 8.33% | 21.25% | 78.47% | 2.51% | -43.43% | Upgrade
|
| Free Cash Flow Margin | 7.58% | 11.23% | 12.61% | 9.11% | 5.03% | 5.90% | Upgrade
|
| Free Cash Flow Per Share | 2.42 | 3.54 | 3.27 | 2.69 | 1.52 | 1.49 | Upgrade
|
| Cash Interest Paid | 10.95 | 12.59 | 13.7 | 11.41 | 9.89 | 9.22 | Upgrade
|
| Cash Income Tax Paid | 63.04 | 62.83 | 57.48 | 4.06 | 28.34 | 60.11 | Upgrade
|
| Levered Free Cash Flow | 236.73 | 244.55 | 248.51 | 181.67 | 102.44 | 192.64 | Upgrade
|
| Unlevered Free Cash Flow | 245.08 | 252.59 | 257.06 | 188.7 | 108.61 | 198.36 | Upgrade
|
| Change in Net Working Capital | 152.84 | 110.87 | -99.82 | 18.42 | 123.37 | 17.16 | Upgrade
|
Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.