Thermaltake Technology Co., Ltd. (TPEX:3540)
Taiwan
· Delayed Price · Currency is TWD 33.30
+0.25 (0.76%)
Jun 18, 2025, 1:30 PM CST
Thermaltake 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 | -61.05 | -97.65 | 100.35 | 30.72 | 217.18 | 456.95 | Upgrade
|
| Depreciation & Amortization | 218.18 | 212.14 | 184.57 | 163.4 | 145.24 | 129.62 | Upgrade
|
| Other Amortization | 2.01 | 2.01 | 1.69 | 1.25 | 1.37 | 1.61 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.22 | 0.43 | 1.19 | 0.48 | 0.56 | 0.29 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -3.84 | 2.4 | Upgrade
|
| Loss (Gain) on Equity Investments | 2.36 | 1.42 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 5.25 | 10.28 | 9.97 | - | 8.27 | 8.87 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.13 | 7.63 | -2.99 | 14.14 | 11.19 | 5.3 | Upgrade
|
| Other Operating Activities | -29 | -58.62 | 23.56 | -18.34 | -3.36 | 47.41 | Upgrade
|
| Change in Accounts Receivable | -293.49 | -318.57 | -167.92 | -109.44 | 42.21 | -90.85 | Upgrade
|
| Change in Inventory | 80.07 | -26.9 | -362.95 | 278.93 | -188.36 | -294.57 | Upgrade
|
| Change in Accounts Payable | 153.56 | 21.76 | 171.24 | -129.86 | -585.46 | 326.71 | Upgrade
|
| Change in Unearned Revenue | 11.21 | -4.93 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -53.29 | -83.5 | -6.41 | -113.25 | -113.98 | 206.4 | Upgrade
|
| Operating Cash Flow | 39.17 | -334.51 | -47.72 | 118.03 | -468.99 | 800.15 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 2302.93% | Upgrade
|
| Capital Expenditures | -18.63 | -28.95 | -51.73 | -45.97 | -32.81 | -42.63 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.43 | - | 0.19 | 0.28 | Upgrade
|
| Sale (Purchase) of Intangibles | -2.92 | -2.82 | -7.72 | -1.3 | -2.1 | -5.16 | Upgrade
|
| Investment in Securities | - | -19.76 | - | - | - | - | Upgrade
|
| Other Investing Activities | -28.2 | -30.87 | -30 | -15.29 | -13.04 | -11.53 | Upgrade
|
| Investing Cash Flow | -49.74 | -82.4 | -89.03 | -62.55 | -47.77 | -59.04 | Upgrade
|
| Short-Term Debt Issued | - | 230 | - | 318.63 | 559.94 | 135 | Upgrade
|
| Long-Term Debt Issued | - | 570 | - | 16.67 | - | - | Upgrade
|
| Total Debt Issued | 183.47 | 800 | - | 335.3 | 559.94 | 135 | Upgrade
|
| Short-Term Debt Repaid | - | -209.62 | -56.55 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -151.59 | -214.71 | -99.41 | -260.01 | -103.08 | Upgrade
|
| Total Debt Repaid | 86.14 | -361.21 | -271.26 | -99.41 | -260.01 | -103.08 | Upgrade
|
| Net Debt Issued (Repaid) | 269.61 | 438.79 | -271.26 | 235.88 | 299.93 | 31.92 | Upgrade
|
| Issuance of Common Stock | 9.22 | 9.22 | 13.32 | - | 7.88 | 10.25 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -49.97 | Upgrade
|
| Common Dividends Paid | -64.81 | -64.81 | -21.41 | -114.17 | -225.87 | -49.74 | Upgrade
|
| Other Financing Activities | 1.29 | 2.78 | -0.36 | 0.02 | -8.95 | 0.64 | Upgrade
|
| Financing Cash Flow | 215.31 | 385.98 | -279.71 | 121.73 | 72.98 | -56.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | -36.12 | 43 | -4.26 | 132.79 | -38.6 | -46.26 | Upgrade
|
| Net Cash Flow | 168.62 | 12.07 | -420.72 | 310.01 | -482.37 | 637.96 | Upgrade
|
| Free Cash Flow | 20.54 | -363.46 | -99.45 | 72.07 | -501.8 | 757.53 | Upgrade
|
| Free Cash Flow Margin | 0.49% | -9.13% | -2.27% | 2.26% | -11.83% | 14.42% | Upgrade
|
| Free Cash Flow Per Share | 0.28 | -5.03 | -1.39 | 1.01 | -7.01 | 10.55 | Upgrade
|
| Cash Interest Paid | 47.77 | 45.87 | 30.5 | 19.73 | 12.89 | 13.5 | Upgrade
|
| Cash Income Tax Paid | 48.1 | 54.32 | 7.26 | 32.56 | 66.96 | 93.71 | Upgrade
|
| Levered Free Cash Flow | -86.71 | -406.56 | -135.83 | -15.93 | -507.7 | 665.22 | Upgrade
|
| Unlevered Free Cash Flow | -54.99 | -377.62 | -116.85 | -3.29 | -499.57 | 673.72 | Upgrade
|
| Change in Net Working Capital | 188.39 | 470.64 | 316.23 | 76.24 | 828.99 | -188.96 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.