Brogent Technologies Inc. (TPEX:5263)
Taiwan
· Delayed Price · Currency is TWD 96.20
-2.70 (-2.73%)
Jun 13, 2025, 1:30 PM CST
Brogent Technologies 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 | 21.04 | 73.4 | -179.76 | -60.73 | -131.96 | -49.18 | Upgrade
|
| Depreciation & Amortization | 162.81 | 161.98 | 155.22 | 152.3 | 127.04 | 124.67 | Upgrade
|
| Other Amortization | 38.75 | 35.2 | 22.81 | 24.08 | 38.04 | 23.18 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 3.18 | -74.23 | 2.04 | -0.19 | Upgrade
|
| Loss (Gain) From Sale of Investments | -17.87 | -17.87 | -0.32 | -7.54 | -23.99 | 10.1 | Upgrade
|
| Loss (Gain) on Equity Investments | 18.53 | 14.31 | 2.71 | 0.47 | 6.03 | -1.14 | Upgrade
|
| Stock-Based Compensation | 14.81 | 8.78 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 33.87 | 37.94 | 78.35 | 19.98 | 46.32 | 62.12 | Upgrade
|
| Other Operating Activities | 35.48 | 31.75 | -46.86 | -24.01 | -28.57 | -43.13 | Upgrade
|
| Change in Accounts Receivable | -164.71 | -125.93 | -97.45 | -203.98 | -110.67 | -63.93 | Upgrade
|
| Change in Inventory | 29.45 | 9.95 | 55.21 | -98.95 | 12.82 | 55.56 | Upgrade
|
| Change in Accounts Payable | 6.22 | -8.12 | -55.38 | 23.41 | -12.06 | 16.91 | Upgrade
|
| Change in Unearned Revenue | -6.61 | -52.8 | 66.27 | 2.45 | -70.98 | -26.03 | Upgrade
|
| Change in Other Net Operating Assets | -18.1 | 74.08 | -13.73 | 68.35 | 24.79 | 16.8 | Upgrade
|
| Operating Cash Flow | 155.41 | 210.63 | 114.67 | -7.98 | -20.55 | -1.21 | Upgrade
|
| Operating Cash Flow Growth | 8.93% | 83.69% | - | - | - | - | Upgrade
|
| Capital Expenditures | -341.4 | -164.46 | -68.86 | -61 | -99.55 | -48.08 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 263.4 | 1.53 | 2.44 | Upgrade
|
| Sale (Purchase) of Intangibles | -108.91 | -116.37 | -86.52 | -14.84 | -15.01 | -40.29 | Upgrade
|
| Investment in Securities | -171.47 | -239.7 | -5.17 | -199.34 | 91.99 | 91.6 | Upgrade
|
| Other Investing Activities | 12.35 | 14.84 | 17.06 | -33.8 | -1.22 | 13.83 | Upgrade
|
| Investing Cash Flow | -606.51 | -502.76 | -142.57 | -45.58 | -22.26 | 19.49 | Upgrade
|
| Short-Term Debt Issued | - | - | 173.16 | 166.76 | - | 24.87 | Upgrade
|
| Long-Term Debt Issued | - | 1,189 | 300 | 224.87 | 120.59 | 1,232 | Upgrade
|
| Total Debt Issued | 304.36 | 1,189 | 473.16 | 391.62 | 120.59 | 1,257 | Upgrade
|
| Short-Term Debt Repaid | - | -445.3 | - | - | -61.12 | - | Upgrade
|
| Long-Term Debt Repaid | - | -486.89 | -202.42 | -286.31 | -186.45 | -772.51 | Upgrade
|
| Total Debt Repaid | -133.48 | -932.18 | -202.42 | -286.31 | -247.57 | -772.51 | Upgrade
|
| Net Debt Issued (Repaid) | 170.88 | 257 | 270.74 | 105.32 | -126.98 | 484.48 | Upgrade
|
| Common Dividends Paid | -34.35 | -34.35 | -93.78 | - | - | -312.19 | Upgrade
|
| Other Financing Activities | -16.17 | -18.84 | -22.77 | -15.24 | -13.36 | -95.61 | Upgrade
|
| Financing Cash Flow | 120.36 | 203.81 | 154.19 | 90.08 | -140.34 | 76.69 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.45 | 10.54 | -8.3 | 9.73 | -5.71 | -5.45 | Upgrade
|
| Net Cash Flow | -320.29 | -77.78 | 117.99 | 46.25 | -188.86 | 89.52 | Upgrade
|
| Free Cash Flow | -185.99 | 46.17 | 45.81 | -68.98 | -120.1 | -49.28 | Upgrade
|
| Free Cash Flow Growth | - | 0.79% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | -13.03% | 3.32% | 5.31% | -8.58% | -15.25% | -4.64% | Upgrade
|
| Free Cash Flow Per Share | -2.72 | 0.69 | 0.71 | -1.13 | -2.10 | -0.88 | Upgrade
|
| Cash Interest Paid | 16.17 | 19.38 | 23.2 | 15.24 | 13.36 | 25.1 | Upgrade
|
| Cash Income Tax Paid | 3.22 | 3.58 | 8.73 | 11.68 | 17.02 | 68.16 | Upgrade
|
| Levered Free Cash Flow | -380.32 | -182.53 | -72.65 | -321.74 | -86.78 | 107.39 | Upgrade
|
| Unlevered Free Cash Flow | -362.2 | -162.11 | -55.59 | -306.91 | -83.71 | 122.22 | Upgrade
|
| Change in Net Working Capital | 105.75 | 80.46 | -61.99 | 252.91 | 7.8 | -79.81 | Upgrade
|
Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.