Azion Corporation (TPEX:6148)
Taiwan
· Delayed Price · Currency is TWD 71.60
+2.30 (3.32%)
May 15, 2025, 1:30 PM CST
Azion 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 | 67.97 | 71.96 | 76.03 | 37.89 | 44.74 | 49.82 | Upgrade
|
| Depreciation & Amortization | 11.12 | 11.32 | 11.19 | 10.02 | 9.81 | 9.07 | Upgrade
|
| Other Amortization | 4.57 | 4.57 | 2.44 | 1.29 | 0.48 | 0.77 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 0.08 | -0.26 | -3.78 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.9 | - | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -11.08 | -10.86 | 0.09 | -0.53 | -1 | 0.03 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | -2 | Upgrade
|
| Stock-Based Compensation | - | - | 5.57 | - | 3.73 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -1.31 | -1.07 | 0.8 | 0.46 | -0.11 | -0.78 | Upgrade
|
| Other Operating Activities | -28.67 | -25.13 | 22.26 | -3.27 | -0.68 | 4.85 | Upgrade
|
| Change in Accounts Receivable | -62.01 | -77.59 | 53.19 | -2.35 | -137.32 | 33.44 | Upgrade
|
| Change in Inventory | -19.27 | 35.52 | 28.15 | -53.47 | 12.03 | 49.86 | Upgrade
|
| Change in Accounts Payable | -59.12 | -50.44 | 35.52 | 16.73 | 80.31 | 3.62 | Upgrade
|
| Change in Unearned Revenue | -17.2 | -14.55 | -14.76 | 33.18 | -31.79 | 5.68 | Upgrade
|
| Change in Other Net Operating Assets | 98.03 | 70.36 | -151.85 | 71.23 | 107.39 | -90.81 | Upgrade
|
| Operating Cash Flow | -16.05 | 14.08 | 68.71 | 110.94 | 77.09 | 63.54 | Upgrade
|
| Operating Cash Flow Growth | - | -79.51% | -38.07% | 43.91% | 21.33% | 0.98% | Upgrade
|
| Capital Expenditures | -0.1 | - | - | -4.27 | -2.7 | -2.16 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.03 | 0.01 | - | Upgrade
|
| Divestitures | - | - | - | - | -13.12 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -1.34 | -1.65 | -5.57 | -2.84 | -0.79 | -0.25 | Upgrade
|
| Investment in Securities | 3.1 | 10.5 | -10.24 | 10.43 | 1.82 | 20.42 | Upgrade
|
| Other Investing Activities | 3.83 | 10.97 | 0.47 | 5.74 | -9.22 | 12.15 | Upgrade
|
| Investing Cash Flow | 2.84 | 17.17 | -19.63 | 9.09 | -23.99 | 30.16 | Upgrade
|
| Short-Term Debt Issued | - | 7.49 | 57.51 | - | 36.14 | - | Upgrade
|
| Long-Term Debt Issued | - | 60 | 112 | - | 147.19 | 142.35 | Upgrade
|
| Total Debt Issued | 88.72 | 67.49 | 169.51 | - | 183.34 | 142.35 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -44.35 | - | -73.48 | Upgrade
|
| Long-Term Debt Repaid | - | -87.45 | -82.87 | -154.24 | -116.69 | -91.86 | Upgrade
|
| Total Debt Repaid | -81.89 | -87.45 | -82.87 | -198.59 | -116.69 | -165.33 | Upgrade
|
| Net Debt Issued (Repaid) | 6.83 | -19.96 | 86.64 | -198.59 | 66.64 | -22.98 | Upgrade
|
| Issuance of Common Stock | - | - | 8.99 | - | 9.74 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -9.01 | Upgrade
|
| Common Dividends Paid | -55.92 | -55.92 | -35 | -45.7 | -37 | -14.1 | Upgrade
|
| Other Financing Activities | 1.56 | 1.48 | 0.88 | -0.31 | 21.76 | -10.43 | Upgrade
|
| Financing Cash Flow | -47.53 | -74.4 | 61.51 | -244.6 | 61.14 | -56.52 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.28 | 0.13 | -0.3 | 1.04 | -0.63 | -1.23 | Upgrade
|
| Net Cash Flow | -61.02 | -43.02 | 110.29 | -123.53 | 113.62 | 35.95 | Upgrade
|
| Free Cash Flow | -16.15 | 14.08 | 68.71 | 106.67 | 74.4 | 61.38 | Upgrade
|
| Free Cash Flow Growth | - | -79.51% | -35.59% | 43.39% | 21.21% | -0.77% | Upgrade
|
| Free Cash Flow Margin | -2.15% | 1.87% | 7.76% | 21.14% | 11.77% | 8.32% | Upgrade
|
| Free Cash Flow Per Share | -0.34 | 0.30 | 1.48 | 2.33 | 1.63 | 1.36 | Upgrade
|
| Cash Interest Paid | 1.67 | 1.67 | 1.77 | 1.52 | 0.79 | 1.69 | Upgrade
|
| Cash Income Tax Paid | 36.91 | 36.91 | 2.99 | 14.86 | 15.85 | 6.66 | Upgrade
|
| Levered Free Cash Flow | 9.79 | -41.82 | 186.91 | 17.91 | -13.17 | 140.02 | Upgrade
|
| Unlevered Free Cash Flow | 10.95 | -40.78 | 188.03 | 18.81 | -12.66 | 141.08 | Upgrade
|
| Change in Net Working Capital | 31.08 | 88.23 | -121.14 | 1.74 | 46.03 | -103.34 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.