Dynamic Medical Technologies Inc. (TPEX: 4138)
Taiwan
· Delayed Price · Currency is TWD 97.30
-0.40 (-0.41%)
Nov 21, 2024, 1:30 PM CST
Dynamic Medical Technologies Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 196.61 | 210.32 | 137.11 | 123.21 | 116 | 112.52 | Upgrade
|
| Depreciation & Amortization | 170.65 | 148.51 | 115.2 | 95.94 | 80.18 | 64.59 | Upgrade
|
| Other Amortization | 0.45 | 0.45 | 0.2 | 0.25 | 0.29 | 0.43 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.7 | - | - | - | 0.06 | 0.29 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 4.28 | 0.58 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 0.02 | Upgrade
|
| Loss (Gain) on Equity Investments | -4.84 | -1.05 | 2.6 | -0.86 | 2.06 | 10.75 | Upgrade
|
| Stock-Based Compensation | 0.59 | - | - | - | - | 1.7 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.2 | -2.94 | -2.84 | 1.27 | 3.61 | 3.22 | Upgrade
|
| Other Operating Activities | -8.22 | 40.39 | 22.42 | 25.01 | 3.38 | 15.99 | Upgrade
|
| Change in Accounts Receivable | -41.59 | -27.41 | -28.63 | 9.25 | -7.95 | 22.47 | Upgrade
|
| Change in Inventory | 2.01 | -73.58 | -102.49 | -52.46 | 63.89 | 78.14 | Upgrade
|
| Change in Accounts Payable | -25.71 | -37.86 | 2.49 | 34.46 | -30.33 | -14.16 | Upgrade
|
| Change in Unearned Revenue | -51.05 | 78.09 | 105.82 | 68.75 | 11.05 | -54.99 | Upgrade
|
| Change in Other Net Operating Assets | -39.52 | 26.02 | 25.05 | -27.17 | 2.03 | 25.42 | Upgrade
|
| Operating Cash Flow | 200.88 | 360.95 | 276.93 | 277.65 | 248.55 | 266.96 | Upgrade
|
| Operating Cash Flow Growth | -46.04% | 30.34% | -0.26% | 11.71% | -6.89% | 83.11% | Upgrade
|
| Capital Expenditures | -106.09 | -70.52 | -114.05 | -42.28 | -8.18 | -31.59 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.91 | - | - | - | - | 0.32 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | 17.36 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.41 | -1.28 | -0.54 | -0.03 | -0.54 | -0.02 | Upgrade
|
| Investment in Securities | 121.45 | 49.71 | -134.37 | -44.74 | 21.3 | -288.65 | Upgrade
|
| Other Investing Activities | -4.48 | -6.6 | -2.33 | -5.37 | 4.71 | -9.48 | Upgrade
|
| Investing Cash Flow | 11.38 | -28.69 | -251.28 | -92.42 | 17.29 | -312.05 | Upgrade
|
| Short-Term Debt Issued | - | 100 | - | - | - | - | Upgrade
|
| Total Debt Issued | 100 | 100 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -61.13 | -50.28 | -39.96 | -35.8 | -29.32 | Upgrade
|
| Total Debt Repaid | -70.4 | -61.13 | -50.28 | -39.96 | -35.8 | -29.32 | Upgrade
|
| Net Debt Issued (Repaid) | 29.6 | 38.87 | -50.28 | -39.96 | -35.8 | -29.32 | Upgrade
|
| Common Dividends Paid | -222.75 | -94.5 | -111 | -105 | -100.5 | -94.5 | Upgrade
|
| Other Financing Activities | 66.31 | -29.77 | -25.59 | -3.72 | -15.14 | -14.09 | Upgrade
|
| Financing Cash Flow | -126.84 | -85.4 | -186.86 | -148.68 | -151.44 | -137.92 | Upgrade
|
| Foreign Exchange Rate Adjustments | -13.11 | -1.05 | 26.97 | -8.08 | -10.72 | -4.65 | Upgrade
|
| Net Cash Flow | 72.31 | 245.81 | -134.25 | 28.47 | 103.68 | -187.66 | Upgrade
|
| Free Cash Flow | 94.79 | 290.43 | 162.88 | 235.37 | 240.37 | 235.37 | Upgrade
|
| Free Cash Flow Growth | -66.05% | 78.31% | -30.80% | -2.08% | 2.13% | 78.95% | Upgrade
|
| Free Cash Flow Margin | 6.05% | 18.23% | 12.61% | 22.89% | 23.82% | 19.98% | Upgrade
|
| Free Cash Flow Per Share | 2.60 | 7.97 | 4.47 | 6.45 | 6.59 | 6.45 | Upgrade
|
| Cash Interest Paid | 2.3 | 2.3 | 1.33 | 0.87 | 1.01 | 1.22 | Upgrade
|
| Cash Income Tax Paid | 42.89 | 42.89 | 15.8 | 21.86 | 25.55 | 30.81 | Upgrade
|
| Levered Free Cash Flow | 84.52 | 280.14 | 165.68 | 219.93 | 208.64 | 264.98 | Upgrade
|
| Unlevered Free Cash Flow | 87.52 | 281.67 | 166.5 | 220.47 | 209.28 | 265.74 | Upgrade
|
| Change in Net Working Capital | 128.5 | -36.66 | -66.73 | -66.32 | -49.49 | -132 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.