Shieh Yih Machinery Industry Co., Ltd. (TPEX:4533)
Taiwan
· Delayed Price · Currency is TWD 27.30
-0.30 (-1.09%)
Jun 13, 2025, 1:30 PM CST
TPEX:4533 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 | 182.72 | 245.76 | 212.9 | 28.74 | 56.66 | 15.67 | Upgrade
|
| Depreciation & Amortization | 88.75 | 85.72 | 97.28 | 116.72 | 128.22 | 136.86 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.07 | -0.37 | -15.02 | 0.13 | 0.06 | 0.67 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.49 | 0.52 | -11.75 | 10.64 | -9.34 | 0.71 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | -32.51 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.32 | -11.78 | 7.59 | 10.19 | 9.47 | 11.23 | Upgrade
|
| Other Operating Activities | -109.14 | -108.73 | -74.59 | -48.78 | -95.3 | -32.51 | Upgrade
|
| Change in Accounts Receivable | 26.25 | 22.73 | 72.69 | 58.88 | -201.4 | 134.93 | Upgrade
|
| Change in Inventory | 6.78 | -111.61 | -76.59 | -250.09 | 34.38 | 45.9 | Upgrade
|
| Change in Accounts Payable | 69.14 | 65.58 | -169.74 | 100.43 | 184.87 | -69.98 | Upgrade
|
| Change in Unearned Revenue | -92.01 | 181.97 | -49.6 | 139.63 | -115.97 | 179.15 | Upgrade
|
| Change in Other Net Operating Assets | 205.5 | 196.39 | 76.2 | -224.48 | 60 | -7.77 | Upgrade
|
| Operating Cash Flow | 378.09 | 566.17 | 69.36 | -57.99 | 51.66 | 382.36 | Upgrade
|
| Operating Cash Flow Growth | 137.94% | 716.32% | - | - | -86.49% | 100.68% | Upgrade
|
| Capital Expenditures | -35.78 | -27.81 | -22.76 | -17.81 | -18.66 | -13.82 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.46 | 0.76 | 0.6 | 0.77 | - | 281.69 | Upgrade
|
| Sale (Purchase) of Intangibles | -15.56 | -14.42 | -6.28 | -5.48 | -16.99 | -6.42 | Upgrade
|
| Investment in Securities | -48.61 | -87.27 | -405.24 | 231.21 | -162.79 | -27.46 | Upgrade
|
| Other Investing Activities | 119.2 | 120.24 | 81.56 | 55.54 | 47.03 | 40.89 | Upgrade
|
| Investing Cash Flow | 19.71 | -8.5 | -228.59 | 264.23 | -151.4 | 274.88 | Upgrade
|
| Short-Term Debt Issued | - | 96.17 | 0.25 | - | 196.92 | 166.07 | Upgrade
|
| Long-Term Debt Issued | - | 866.39 | 1,761 | 801.69 | - | 290.4 | Upgrade
|
| Total Debt Issued | 406.94 | 962.56 | 1,761 | 801.69 | 196.92 | 456.47 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -316.95 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -992.8 | -1,746 | -620.17 | -133.11 | -22.19 | Upgrade
|
| Total Debt Repaid | -504.12 | -992.8 | -1,746 | -937.12 | -133.11 | -22.19 | Upgrade
|
| Net Debt Issued (Repaid) | -97.18 | -30.25 | 15.67 | -135.43 | 63.82 | 434.29 | Upgrade
|
| Common Dividends Paid | -184.54 | -184.54 | -50.7 | -55.45 | -31.69 | -39.61 | Upgrade
|
| Other Financing Activities | 0.02 | 0.07 | 0.07 | 0.01 | 0.07 | 0.05 | Upgrade
|
| Financing Cash Flow | -281.7 | -214.72 | -34.97 | -190.87 | 32.2 | 394.72 | Upgrade
|
| Foreign Exchange Rate Adjustments | 97.57 | 107.91 | -7.69 | 133.98 | -42.85 | -81.53 | Upgrade
|
| Net Cash Flow | 213.67 | 450.86 | -201.88 | 149.35 | -110.4 | 970.43 | Upgrade
|
| Free Cash Flow | 342.31 | 538.36 | 46.59 | -75.8 | 33 | 368.54 | Upgrade
|
| Free Cash Flow Growth | 150.33% | 1055.46% | - | - | -91.05% | 189.90% | Upgrade
|
| Free Cash Flow Margin | 8.90% | 14.98% | 1.33% | -2.14% | 0.87% | 13.95% | Upgrade
|
| Free Cash Flow Per Share | 2.16 | 3.39 | 0.29 | -0.48 | 0.21 | 2.33 | Upgrade
|
| Cash Interest Paid | 35.17 | 35.24 | 34.36 | 28.32 | 25.16 | 30.91 | Upgrade
|
| Cash Income Tax Paid | 44.45 | 43.38 | 28.14 | 6.12 | 82.17 | 16.62 | Upgrade
|
| Levered Free Cash Flow | 341.44 | 440.17 | -19.69 | 37.03 | 42.6 | 362.05 | Upgrade
|
| Unlevered Free Cash Flow | 363.31 | 462.22 | 1.98 | 54.9 | 58.32 | 379.18 | Upgrade
|
| Change in Net Working Capital | -297.53 | -370.44 | 161.36 | 19.84 | 37.69 | -348.3 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.