Baotek Industrial Materials Ltd. (TPEX:5340)
Taiwan
· Delayed Price · Currency is TWD 39.40
-0.65 (-1.62%)
May 15, 2025, 1:30 PM CST
TPEX:5340 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 | 171.67 | 151.45 | 24.94 | 84.27 | 52.95 | 95.73 | Upgrade
|
| Depreciation & Amortization | 120.57 | 116.2 | 112.07 | 116.36 | 111.54 | 105.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.97 | 0.03 | 5.96 | 2.21 | -0.44 | 0.13 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.96 | 2.53 | 0.45 | 0.01 | -1.16 | -0.08 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.03 | 0.04 | 0.02 | -0.01 | -0.01 | -0.02 | Upgrade
|
| Other Operating Activities | 46.42 | 38.82 | 4.94 | 20.68 | 13.03 | -21.08 | Upgrade
|
| Change in Accounts Receivable | -110.75 | -136.42 | -51.04 | 25.03 | 35.69 | 51.87 | Upgrade
|
| Change in Inventory | 16.4 | 30.77 | -104.87 | -58.79 | -47.36 | 61.67 | Upgrade
|
| Change in Accounts Payable | 55.66 | 102.41 | 73.96 | -44.44 | 41.16 | -18.89 | Upgrade
|
| Change in Other Net Operating Assets | 11.38 | 21.05 | -1.38 | 31.4 | 6.3 | -12.73 | Upgrade
|
| Operating Cash Flow | 309.39 | 326.89 | 65.04 | 176.72 | 211.68 | 262.25 | Upgrade
|
| Operating Cash Flow Growth | 205.10% | 402.59% | -63.20% | -16.52% | -19.28% | 39.20% | Upgrade
|
| Capital Expenditures | -227.79 | -213.78 | -72.23 | -111.52 | -301.45 | -179.86 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.22 | 0.37 | 2.94 | 0.1 | 0.44 | 0.04 | Upgrade
|
| Investment in Securities | - | - | - | - | 56.79 | 37.21 | Upgrade
|
| Other Investing Activities | -0.63 | - | 0.61 | 21.42 | -0.08 | -20.97 | Upgrade
|
| Investing Cash Flow | -228.2 | -213.42 | -68.68 | -90 | -244.3 | -163.58 | Upgrade
|
| Short-Term Debt Issued | - | - | 0.1 | 10.1 | 0.1 | 204.39 | Upgrade
|
| Total Debt Issued | - | - | 0.1 | 10.1 | 0.1 | 204.39 | Upgrade
|
| Short-Term Debt Repaid | - | - | -0.1 | -10.1 | -0.1 | -220.39 | Upgrade
|
| Long-Term Debt Repaid | - | -7.52 | -7.66 | -7.23 | -6.38 | -5.49 | Upgrade
|
| Total Debt Repaid | -7.76 | -7.52 | -7.76 | -17.33 | -6.48 | -225.87 | Upgrade
|
| Net Debt Issued (Repaid) | -7.76 | -7.52 | -7.66 | -7.23 | -6.38 | -21.49 | Upgrade
|
| Financing Cash Flow | -7.76 | -7.52 | -7.66 | -7.23 | -6.38 | -21.49 | Upgrade
|
| Net Cash Flow | 73.44 | 105.96 | -11.3 | 79.49 | -38.99 | 77.19 | Upgrade
|
| Free Cash Flow | 81.61 | 113.11 | -7.19 | 65.2 | -89.77 | 82.39 | Upgrade
|
| Free Cash Flow Growth | 828.92% | - | - | - | - | 11.90% | Upgrade
|
| Free Cash Flow Margin | 3.98% | 5.74% | -0.58% | 4.88% | -6.39% | 5.68% | Upgrade
|
| Free Cash Flow Per Share | 0.42 | 0.58 | -0.04 | 0.34 | -0.46 | 0.42 | Upgrade
|
| Cash Interest Paid | 0.1 | 0.1 | 0.13 | 0.16 | 0.06 | 0.12 | Upgrade
|
| Cash Income Tax Paid | 0.1 | 0.1 | 0.08 | 0.01 | - | - | Upgrade
|
| Levered Free Cash Flow | 77.14 | 55.44 | -9.78 | -35.49 | -118.05 | 89.59 | Upgrade
|
| Unlevered Free Cash Flow | 77.27 | 55.51 | -9.7 | -35.39 | -118.02 | 89.66 | Upgrade
|
| Change in Net Working Capital | -61.78 | -48.4 | 69.76 | 81.8 | -27.45 | -109.42 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.