Est Global Apparel Co.,Ltd (TPEX:4413)
Taiwan
· Delayed Price · Currency is TWD 18.50
+0.40 (2.21%)
Jun 17, 2025, 11:56 AM CST
TPEX:4413 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 | -13.81 | 1.78 | 18.15 | 53.98 | 6.2 | -27.91 | Upgrade
|
| Depreciation & Amortization | 7.41 | 7.4 | 4.69 | 1.97 | 7.13 | 6.43 | Upgrade
|
| Other Amortization | 0.65 | 0.65 | 0.71 | 0.58 | 0.45 | 0.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -0.01 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | -7.2 | 6.98 | 5.95 | Upgrade
|
| Other Operating Activities | -0.29 | 0.03 | -0.05 | 0.8 | 0.02 | 0.23 | Upgrade
|
| Change in Accounts Receivable | -37.36 | -3.02 | 18.36 | 72.49 | -7.77 | 42.38 | Upgrade
|
| Change in Inventory | -138.59 | -113.05 | 31.68 | 10.77 | 38.59 | -56.15 | Upgrade
|
| Change in Accounts Payable | 50.09 | 0.39 | -8.65 | 5.86 | 10.85 | -28.62 | Upgrade
|
| Change in Unearned Revenue | -0.15 | -3.22 | 3.27 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -8.28 | -12.48 | 0.25 | 37.29 | -26.86 | 5.29 | Upgrade
|
| Operating Cash Flow | -140.33 | -121.54 | 68.4 | 176.55 | 35.59 | -52.02 | Upgrade
|
| Operating Cash Flow Growth | - | - | -61.26% | 396.03% | - | - | Upgrade
|
| Capital Expenditures | -1.45 | -1.15 | -10.63 | -19.59 | -24.48 | -1.58 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 0.01 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.59 | -0.44 | -0.47 | -0.95 | - | -1.25 | Upgrade
|
| Other Investing Activities | -0.04 | 3.68 | 2.18 | -15.01 | - | -0.16 | Upgrade
|
| Investing Cash Flow | -2.07 | 2.09 | -8.92 | -35.55 | -110.42 | -2.98 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 87.4 | - | Upgrade
|
| Total Debt Issued | - | - | - | - | 87.4 | - | Upgrade
|
| Long-Term Debt Repaid | - | -2.06 | -0.5 | -4.11 | -5.88 | -5.49 | Upgrade
|
| Total Debt Repaid | -3.15 | -2.06 | -0.5 | -4.11 | -5.88 | -5.49 | Upgrade
|
| Net Debt Issued (Repaid) | -3.15 | -2.06 | -0.5 | -4.11 | 81.52 | -5.49 | Upgrade
|
| Common Dividends Paid | -12.53 | -12.53 | -15.66 | - | - | - | Upgrade
|
| Financing Cash Flow | -15.67 | -14.59 | -16.16 | -4.11 | 81.52 | -5.49 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.07 | 0.11 | -0.91 | - | - | - | Upgrade
|
| Net Cash Flow | -158.14 | -133.93 | 42.41 | 136.9 | 6.69 | -60.49 | Upgrade
|
| Free Cash Flow | -141.77 | -122.7 | 57.77 | 156.96 | 11.11 | -53.6 | Upgrade
|
| Free Cash Flow Growth | - | - | -63.20% | 1312.68% | - | - | Upgrade
|
| Free Cash Flow Margin | -32.26% | -30.56% | 12.90% | 22.66% | 1.73% | -11.90% | Upgrade
|
| Free Cash Flow Per Share | -4.53 | -3.92 | 1.84 | 5.01 | 0.35 | -1.71 | Upgrade
|
| Cash Interest Paid | 2.28 | 2.26 | 1.87 | 1.42 | 0.07 | 0.19 | Upgrade
|
| Cash Income Tax Paid | 0.85 | 1.03 | 0.61 | 0.05 | -0.02 | -0.01 | Upgrade
|
| Levered Free Cash Flow | -145.39 | -134.25 | 45.93 | 107.41 | 9.97 | -39.72 | Upgrade
|
| Unlevered Free Cash Flow | -143.96 | -132.83 | 47.15 | 108.3 | 10.02 | -39.6 | Upgrade
|
| Change in Net Working Capital | 134.61 | 127.58 | -48.38 | -104.32 | -22.14 | 31.13 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.