Sirtec International Co.,Ltd. (TPEX:5356)
Taiwan · Delayed Price · Currency is TWD 27.70
0.00 (0.00%)
At close: Jan 22, 2026
Sirtec International 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 | Sep '25 Sep 30, 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 | 52.76 | 222.57 | 564.67 | -61.4 | -29.07 | 247.78 | Upgrade |
Depreciation & Amortization | 174.29 | 195.81 | 173.21 | 183.04 | 168.41 | 161.24 | Upgrade |
Loss (Gain) From Sale of Assets | -0.31 | -0.85 | -511.37 | 2.25 | 3.82 | -0.15 | Upgrade |
Loss (Gain) From Sale of Investments | 17.44 | 17.45 | -34.29 | 48.33 | -38 | - | Upgrade |
Loss (Gain) on Equity Investments | 97.76 | -0.99 | 28.05 | 83.93 | -86.62 | -48.59 | Upgrade |
Provision & Write-off of Bad Debts | -2.28 | -5.58 | 3.55 | -14.91 | 8.98 | -60.16 | Upgrade |
Other Operating Activities | -9.37 | 23.47 | -64.43 | 8.49 | -49.65 | -274.14 | Upgrade |
Change in Accounts Receivable | 152.14 | 121.16 | -224.49 | 182.7 | -109.99 | 544.39 | Upgrade |
Change in Inventory | -98.78 | 30.9 | -5.89 | -197.22 | -111.8 | 85.8 | Upgrade |
Change in Accounts Payable | 50.97 | -17.47 | 94.43 | -66.49 | 72.08 | -318.37 | Upgrade |
Change in Other Net Operating Assets | -28.85 | -9.52 | 70.13 | -25.53 | 57.22 | -28.69 | Upgrade |
Operating Cash Flow | 404.96 | 585.82 | 84.7 | 143.19 | -114.62 | 309.12 | Upgrade |
Operating Cash Flow Growth | 8.76% | 591.65% | -40.85% | - | - | -65.22% | Upgrade |
Capital Expenditures | -154.58 | -83.4 | -101.47 | -319.1 | -139.59 | -137.11 | Upgrade |
Sale of Property, Plant & Equipment | 1.7 | 1.41 | 3.85 | 26.14 | 16.41 | 0.82 | Upgrade |
Cash Acquisitions | - | - | - | 2.65 | - | - | Upgrade |
Divestitures | - | - | -14.43 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -2.27 | -2.65 | -1.34 | -9.09 | -4.08 | -8.73 | Upgrade |
Sale (Purchase) of Real Estate | - | - | 574.85 | - | - | - | Upgrade |
Investment in Securities | 128.44 | 72.38 | -235.2 | 275.03 | -311.94 | 292.54 | Upgrade |
Other Investing Activities | 86.9 | 24.1 | 1.9 | 29.81 | -139.17 | 0.91 | Upgrade |
Investing Cash Flow | 60.19 | 11.85 | 228.15 | 5.45 | -578.37 | 148.43 | Upgrade |
Short-Term Debt Issued | - | 81 | - | 37 | 223 | - | Upgrade |
Total Debt Issued | -75 | 81 | - | 37 | 223 | - | Upgrade |
Short-Term Debt Repaid | - | - | -216 | - | - | - | Upgrade |
Long-Term Debt Repaid | - | -55.69 | -58.06 | -59.27 | -45.58 | -42.91 | Upgrade |
Total Debt Repaid | -187.41 | -55.69 | -274.06 | -59.27 | -45.58 | -42.91 | Upgrade |
Net Debt Issued (Repaid) | -262.41 | 25.32 | -274.06 | -22.27 | 177.42 | -42.91 | Upgrade |
Common Dividends Paid | -236.99 | -236.99 | -154.56 | -133.95 | -226.69 | -226.69 | Upgrade |
Other Financing Activities | -101.56 | -114.33 | 33.01 | 213.04 | 23.01 | 1.9 | Upgrade |
Financing Cash Flow | -600.96 | -326 | -395.61 | 56.82 | -26.26 | -267.7 | Upgrade |
Foreign Exchange Rate Adjustments | -73.98 | 51.45 | -5.39 | 63.98 | -31.21 | -16.43 | Upgrade |
Net Cash Flow | -209.8 | 323.12 | -88.14 | 269.45 | -750.47 | 173.42 | Upgrade |
Free Cash Flow | 250.38 | 502.42 | -16.77 | -175.9 | -254.21 | 172.01 | Upgrade |
Free Cash Flow Growth | -16.23% | - | - | - | - | -77.13% | Upgrade |
Free Cash Flow Margin | 7.02% | 12.96% | -0.51% | -4.74% | -6.61% | 4.78% | Upgrade |
Free Cash Flow Per Share | 2.43 | 4.87 | -0.16 | -1.71 | -2.47 | 1.67 | Upgrade |
Cash Interest Paid | 5.5 | 6.35 | 9.33 | 9.83 | 4.42 | 3.64 | Upgrade |
Cash Income Tax Paid | 57.01 | 56.34 | 109.14 | 24.66 | 64.96 | 131.53 | Upgrade |
Levered Free Cash Flow | 142.79 | 473.36 | -27.1 | 156.4 | -243.56 | -62.36 | Upgrade |
Unlevered Free Cash Flow | 146.22 | 477.33 | -21.27 | 162.55 | -240.8 | -60.09 | Upgrade |
Change in Working Capital | 74.66 | 133.95 | -74.7 | -106.55 | -92.49 | 283.14 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.