Dimerco Data System Corporation (TPEX:5403)
Taiwan
· Delayed Price · Currency is TWD 121.50
+11.00 (9.95%)
Apr 10, 2025, 1:30 PM CST
Dimerco Data System Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 619.17 | 607.88 | 497.06 | 404.77 | 325.9 | Upgrade
|
Depreciation & Amortization | 21.79 | 25.63 | 39.76 | 39.51 | 22.37 | Upgrade
|
Other Amortization | - | - | 2.82 | 5.6 | 1.99 | Upgrade
|
Loss (Gain) From Sale of Assets | -0.03 | -0.02 | -0.12 | 8.09 | 0.33 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | 11.75 | - | - | Upgrade
|
Loss (Gain) From Sale of Investments | -0.31 | -52.42 | 0.99 | -4.4 | -0.9 | Upgrade
|
Loss (Gain) on Equity Investments | -4.19 | -1.59 | - | - | -54.13 | Upgrade
|
Stock-Based Compensation | 41.75 | 22.83 | 21.7 | 4.96 | - | Upgrade
|
Other Operating Activities | 0.24 | -102.4 | -12.73 | 24.02 | 57.83 | Upgrade
|
Change in Accounts Receivable | -5.24 | -109.26 | -163.18 | 151.15 | -208.6 | Upgrade
|
Change in Inventory | -79.58 | -234.39 | -25.13 | -50.91 | -47.27 | Upgrade
|
Change in Accounts Payable | -150.61 | 262.58 | 213.46 | -119.11 | 18.14 | Upgrade
|
Change in Unearned Revenue | 171.2 | -144.04 | 41.27 | -39.06 | 216.79 | Upgrade
|
Change in Other Net Operating Assets | 40.96 | 155.24 | -37.18 | 81.77 | 26.33 | Upgrade
|
Operating Cash Flow | 655.13 | 520.94 | 676.85 | 579.88 | 358.78 | Upgrade
|
Operating Cash Flow Growth | 25.76% | -23.04% | 16.72% | 61.63% | -33.55% | Upgrade
|
Capital Expenditures | -147.63 | -6.05 | -11.91 | -52.8 | -12.76 | Upgrade
|
Sale of Property, Plant & Equipment | 0.24 | 0.04 | 1.5 | 44.81 | 0 | Upgrade
|
Cash Acquisitions | - | - | - | - | -139.05 | Upgrade
|
Divestitures | - | 309.87 | 0.01 | - | - | Upgrade
|
Sale (Purchase) of Intangibles | -6.33 | -4 | -2.97 | -3.18 | -1.22 | Upgrade
|
Investment in Securities | 6.44 | 94.39 | 23.42 | 58.67 | -81.79 | Upgrade
|
Other Investing Activities | -42.59 | -26.08 | 9.83 | 32.23 | 68.66 | Upgrade
|
Investing Cash Flow | -187.18 | 372.63 | 48.7 | 121.51 | -149.73 | Upgrade
|
Short-Term Debt Issued | - | 29.99 | - | - | 124.89 | Upgrade
|
Long-Term Debt Issued | - | - | 65.28 | - | - | Upgrade
|
Total Debt Issued | - | 29.99 | 65.28 | - | 124.89 | Upgrade
|
Short-Term Debt Repaid | - | -72 | -69.83 | -587.63 | - | Upgrade
|
Long-Term Debt Repaid | - | -10.85 | -33.56 | -56.92 | -4.6 | Upgrade
|
Total Debt Repaid | - | -82.85 | -103.39 | -644.55 | -4.6 | Upgrade
|
Net Debt Issued (Repaid) | - | -52.86 | -38.11 | -644.55 | 120.29 | Upgrade
|
Issuance of Common Stock | - | 102.5 | - | 60.8 | - | Upgrade
|
Common Dividends Paid | -457.71 | -371.62 | -283.52 | -187.89 | -194.15 | Upgrade
|
Other Financing Activities | -2.61 | -1.38 | 63.83 | -12.53 | - | Upgrade
|
Financing Cash Flow | -460.32 | -323.36 | -257.8 | -784.17 | -73.86 | Upgrade
|
Net Cash Flow | 7.63 | 570.21 | 467.74 | -82.79 | 135.19 | Upgrade
|
Free Cash Flow | 507.51 | 514.89 | 664.93 | 527.08 | 346.02 | Upgrade
|
Free Cash Flow Growth | -1.43% | -22.56% | 26.15% | 52.33% | -34.72% | Upgrade
|
Free Cash Flow Margin | 16.08% | 18.61% | 26.78% | 23.21% | 14.79% | Upgrade
|
Free Cash Flow Per Share | 6.74 | 6.92 | 8.99 | 7.20 | 4.73 | Upgrade
|
Cash Interest Paid | 0 | 1.85 | 4.71 | 8.13 | 4.12 | Upgrade
|
Cash Income Tax Paid | 145.32 | 158.49 | 128.07 | 83.28 | 61.66 | Upgrade
|
Levered Free Cash Flow | 191.24 | 912.98 | 170.01 | 488.07 | -127.69 | Upgrade
|
Unlevered Free Cash Flow | 191.24 | 913.01 | 170.16 | 489.77 | -125.18 | Upgrade
|
Change in Net Working Capital | 155.88 | -486.63 | 214.8 | -221.28 | 351.53 | Upgrade
|
Updated Mar 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.