ADO Optronics Corporation (TPEX:3516)
Taiwan
· Delayed Price · Currency is TWD 20.10
0.00 (0.00%)
May 29, 2025, 1:30 PM CST
ADO Optronics 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 | 19.13 | 19.47 | 14.75 | 55.57 | 43.66 | 17.8 | Upgrade
|
| Depreciation & Amortization | 97.11 | 96.47 | 100.1 | 69.97 | 38.86 | 32.41 | Upgrade
|
| Other Amortization | 1.54 | 1.54 | 1.19 | 0.29 | 0.17 | 0.04 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.17 | -0.1 | -5.16 | 0.5 | -2.18 | -1.84 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 6.13 | 3.82 | 0.43 | 16.78 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.5 | -0.03 | -5.84 | 12.73 | 21.04 | -4.8 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | -4.16 | -3.58 | 0.68 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.71 | 0.97 | 0.54 | -4.19 | 3 | -0.46 | Upgrade
|
| Other Operating Activities | 0.04 | 6.68 | -16.11 | 12.28 | 5.08 | 0.74 | Upgrade
|
| Change in Accounts Receivable | 46.98 | -11.63 | 26.63 | 61.29 | -84.42 | -82.98 | Upgrade
|
| Change in Inventory | -24.64 | -9.31 | 0.55 | 30.48 | -3.6 | 7.67 | Upgrade
|
| Change in Accounts Payable | -14.95 | 4.63 | 5 | -50.49 | 18.45 | 56.64 | Upgrade
|
| Change in Unearned Revenue | -30.59 | -3.31 | 13.42 | 1.99 | 14.97 | -0.55 | Upgrade
|
| Change in Other Net Operating Assets | 12.94 | 44.44 | -58.86 | 2.91 | 8.43 | -0.6 | Upgrade
|
| Operating Cash Flow | 259.21 | 302.07 | 80.69 | 134.39 | 56.58 | 13.45 | Upgrade
|
| Operating Cash Flow Growth | 777.33% | 274.37% | -39.96% | 137.51% | 320.69% | -88.84% | Upgrade
|
| Capital Expenditures | -242.49 | -283.13 | -95.45 | -44.21 | -57.59 | -51.74 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.3 | 0.21 | 5.61 | 16.67 | 2.31 | 1.87 | Upgrade
|
| Cash Acquisitions | - | - | - | 30.21 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.79 | -0.79 | -3.28 | -0.89 | -0.48 | -0.22 | Upgrade
|
| Investment in Securities | -133.86 | -174.05 | -53.08 | 22.62 | -48.31 | 35 | Upgrade
|
| Other Investing Activities | 0.53 | 0.28 | 2.01 | -2.65 | -0.14 | 0.08 | Upgrade
|
| Investing Cash Flow | -394.45 | -475.61 | -144.2 | -450.17 | -104.21 | -15.01 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 105.98 | 31 | Upgrade
|
| Long-Term Debt Issued | - | 383.68 | 23.36 | 354 | - | - | Upgrade
|
| Total Debt Issued | 403.68 | 383.68 | 23.36 | 354 | 105.98 | 31 | Upgrade
|
| Short-Term Debt Repaid | - | -220 | -26 | -32.98 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -19.81 | -7.29 | -6.62 | -2.64 | -2.64 | Upgrade
|
| Total Debt Repaid | -260.15 | -239.81 | -33.29 | -39.6 | -2.64 | -2.64 | Upgrade
|
| Net Debt Issued (Repaid) | 143.53 | 143.87 | -9.93 | 314.4 | 103.34 | 28.36 | Upgrade
|
| Common Dividends Paid | -1.05 | -1.05 | -10.12 | -10.12 | -10.12 | - | Upgrade
|
| Other Financing Activities | 129.52 | 127.59 | 4.5 | -0.63 | 1.86 | 0.26 | Upgrade
|
| Financing Cash Flow | 272 | 270.4 | -15.55 | 303.65 | 95.08 | 28.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | 16.17 | 14.72 | -10.55 | 19.59 | -6.8 | -6.53 | Upgrade
|
| Net Cash Flow | 152.93 | 111.59 | -89.62 | 7.46 | 40.65 | 20.52 | Upgrade
|
| Free Cash Flow | 16.72 | 18.94 | -14.77 | 90.18 | -1.01 | -38.29 | Upgrade
|
| Free Cash Flow Margin | 1.50% | 1.55% | -1.42% | 9.38% | -0.09% | -5.46% | Upgrade
|
| Free Cash Flow Per Share | 0.29 | 0.34 | -0.28 | 1.67 | -0.02 | -0.71 | Upgrade
|
| Cash Interest Paid | 11.11 | 11.87 | 12.23 | 5.4 | 3.28 | 2.83 | Upgrade
|
| Cash Income Tax Paid | 5.58 | 5.57 | 18.93 | 12.67 | 0.29 | 0.13 | Upgrade
|
| Levered Free Cash Flow | -163.97 | -192.06 | -58 | 36.38 | -33.22 | -17.57 | Upgrade
|
| Unlevered Free Cash Flow | -155.58 | -183.7 | -50.12 | 39.9 | -31.16 | -15.82 | Upgrade
|
| Change in Net Working Capital | -13.65 | -20.29 | 23.72 | -12.44 | 14.5 | -11.94 | Upgrade
|
Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.