Dynamic Medical Technologies Inc. (TPEX:4138)
Taiwan
· Delayed Price · Currency is TWD 77.10
-2.60 (-3.26%)
Jun 13, 2025, 1:30 PM CST
TPEX:4138 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 | 198.62 | 205.39 | 210.32 | 137.11 | 123.21 | 116 | Upgrade
|
| Depreciation & Amortization | 173.44 | 177.05 | 148.51 | 115.2 | 95.94 | 80.18 | Upgrade
|
| Other Amortization | 0.76 | 0.73 | 0.45 | 0.2 | 0.25 | 0.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.7 | -0.7 | - | - | - | 0.06 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 4.28 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.05 | -1.05 | -1.05 | 2.6 | -0.86 | 2.06 | Upgrade
|
| Stock-Based Compensation | 0.59 | 0.59 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -3.49 | 0.85 | -2.94 | -2.84 | 1.27 | 3.61 | Upgrade
|
| Other Operating Activities | -9.31 | -8.79 | 40.39 | 22.42 | 25.01 | 3.38 | Upgrade
|
| Change in Accounts Receivable | -110.03 | -56.68 | -27.41 | -28.63 | 9.25 | -7.95 | Upgrade
|
| Change in Inventory | -38.03 | -7.26 | -73.58 | -102.49 | -52.46 | 63.89 | Upgrade
|
| Change in Accounts Payable | -0.09 | 21.15 | -37.86 | 2.49 | 34.46 | -30.33 | Upgrade
|
| Change in Unearned Revenue | -24.74 | -72.33 | 78.09 | 105.82 | 68.75 | 11.05 | Upgrade
|
| Change in Other Net Operating Assets | -38.19 | -34.85 | 26.02 | 25.05 | -27.17 | 2.03 | Upgrade
|
| Operating Cash Flow | 148.88 | 224.11 | 360.95 | 276.93 | 277.65 | 248.55 | Upgrade
|
| Operating Cash Flow Growth | -57.41% | -37.91% | 30.34% | -0.26% | 11.71% | -6.89% | Upgrade
|
| Capital Expenditures | -101.81 | -97.18 | -70.52 | -114.05 | -42.28 | -8.18 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.91 | 0.91 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.39 | -0.41 | -1.28 | -0.54 | -0.03 | -0.54 | Upgrade
|
| Investment in Securities | 189.24 | 40.97 | 49.71 | -134.37 | -44.74 | 21.3 | Upgrade
|
| Other Investing Activities | -3.86 | -5.89 | -6.6 | -2.33 | -5.37 | 4.71 | Upgrade
|
| Investing Cash Flow | 84.09 | -61.59 | -28.69 | -251.28 | -92.42 | 17.29 | Upgrade
|
| Short-Term Debt Issued | - | - | 100 | - | - | - | Upgrade
|
| Total Debt Issued | - | - | 100 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -100 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -74.01 | -61.13 | -50.28 | -39.96 | -35.8 | Upgrade
|
| Total Debt Repaid | -177.53 | -174.01 | -61.13 | -50.28 | -39.96 | -35.8 | Upgrade
|
| Net Debt Issued (Repaid) | -177.53 | -174.01 | 38.87 | -50.28 | -39.96 | -35.8 | Upgrade
|
| Common Dividends Paid | -222.75 | -222.75 | -94.5 | -111 | -105 | -100.5 | Upgrade
|
| Other Financing Activities | 17.74 | 17.76 | -29.77 | -25.59 | -3.72 | -15.14 | Upgrade
|
| Financing Cash Flow | -382.55 | -379.01 | -85.4 | -186.86 | -148.68 | -151.44 | Upgrade
|
| Foreign Exchange Rate Adjustments | 18.04 | 17.83 | -1.05 | 26.97 | -8.08 | -10.72 | Upgrade
|
| Net Cash Flow | -131.53 | -198.66 | 245.81 | -134.25 | 28.47 | 103.68 | Upgrade
|
| Free Cash Flow | 47.07 | 126.94 | 290.43 | 162.88 | 235.37 | 240.37 | Upgrade
|
| Free Cash Flow Growth | -81.96% | -56.29% | 78.31% | -30.80% | -2.08% | 2.13% | Upgrade
|
| Free Cash Flow Margin | 3.09% | 8.07% | 18.23% | 12.61% | 22.89% | 23.82% | Upgrade
|
| Free Cash Flow Per Share | 1.29 | 3.48 | 7.97 | 4.47 | 6.45 | 6.59 | Upgrade
|
| Cash Interest Paid | 5.63 | 5.62 | 2.3 | 1.33 | 0.87 | 1.01 | Upgrade
|
| Cash Income Tax Paid | 84.6 | 84.59 | 42.89 | 15.8 | 21.86 | 25.55 | Upgrade
|
| Levered Free Cash Flow | -109.35 | 74.04 | 281.57 | 165.68 | 219.93 | 208.64 | Upgrade
|
| Unlevered Free Cash Flow | -108.25 | 75.14 | 281.67 | 166.5 | 220.47 | 209.28 | Upgrade
|
| Change in Net Working Capital | 326.26 | 158.83 | -36.66 | -66.73 | -66.32 | -49.49 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.