Li Ming Development Construction Co., Ltd. (TPEX:6212)
Taiwan
· Delayed Price · Currency is TWD 48.85
-0.05 (-0.10%)
Jun 13, 2025, 1:30 PM CST
TPEX:6212 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 | 614.94 | 621.68 | 638.96 | 178.87 | 416.85 | 348.68 | Upgrade
|
| Depreciation & Amortization | 2.58 | 2.31 | 1.87 | 2.23 | 2.21 | 1.85 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -0.67 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.26 | 0.28 | -0.31 | -0.04 | -0.56 | 0.02 | Upgrade
|
| Other Operating Activities | -275.31 | -272.61 | -89.67 | -221.94 | -103.64 | -23.07 | Upgrade
|
| Change in Accounts Receivable | - | - | - | 73.6 | -73.6 | 0.23 | Upgrade
|
| Change in Inventory | -166.13 | 1,080 | 2,383 | -1,753 | -4,216 | -1,973 | Upgrade
|
| Change in Accounts Payable | -78.03 | -83.85 | 198.56 | 149.81 | 124.21 | 27.33 | Upgrade
|
| Change in Unearned Revenue | -247.38 | -1,877 | 612.66 | 70.11 | 273.31 | 653.7 | Upgrade
|
| Change in Other Net Operating Assets | 44.31 | 104.29 | 254.22 | -8.59 | -273.53 | 197.23 | Upgrade
|
| Operating Cash Flow | -104.76 | -425.09 | 4,000 | -1,509 | -3,850 | -768.03 | Upgrade
|
| Capital Expenditures | -7.72 | -7.72 | -0.24 | - | -0.2 | - | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 0.67 | Upgrade
|
| Other Investing Activities | 7.49 | 14.04 | 73.92 | 15.45 | -51.48 | -44.68 | Upgrade
|
| Investing Cash Flow | -0.23 | 6.81 | 74.86 | 16.6 | -51.08 | -44.02 | Upgrade
|
| Short-Term Debt Issued | - | 770.67 | - | 1,639 | 3,403 | 1,374 | Upgrade
|
| Total Debt Issued | 770.67 | 770.67 | - | 1,639 | 3,403 | 1,374 | Upgrade
|
| Short-Term Debt Repaid | - | - | -3,485 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1.74 | -2.74 | -3.67 | -1.8 | -1.63 | Upgrade
|
| Total Debt Repaid | -424.81 | -1.74 | -3,488 | -3.67 | -1.8 | -1.63 | Upgrade
|
| Net Debt Issued (Repaid) | 345.87 | 768.94 | -3,488 | 1,635 | 3,401 | 1,372 | Upgrade
|
| Common Dividends Paid | -357 | -357 | - | - | -306 | - | Upgrade
|
| Other Financing Activities | -0.2 | -0.42 | 0.16 | -0.02 | 0.42 | - | Upgrade
|
| Financing Cash Flow | -11.34 | 411.52 | -3,488 | 1,635 | 3,096 | 1,372 | Upgrade
|
| Net Cash Flow | -116.33 | -6.77 | 587.07 | 143.22 | -805.55 | 560.32 | Upgrade
|
| Free Cash Flow | -112.49 | -432.82 | 3,999 | -1,509 | -3,851 | -768.03 | Upgrade
|
| Free Cash Flow Margin | -4.75% | -11.42% | 70.68% | -122.61% | -117.25% | -23.22% | Upgrade
|
| Free Cash Flow Per Share | -1.10 | -4.24 | 39.20 | -14.79 | -37.75 | -7.53 | Upgrade
|
| Cash Interest Paid | 174.6 | 166.54 | 247.45 | 165.09 | 74.48 | 90.56 | Upgrade
|
| Cash Income Tax Paid | 281.8 | 281.8 | 22.89 | 130.21 | 139.49 | 27.17 | Upgrade
|
| Levered Free Cash Flow | -232.05 | -566.55 | 4,004 | -1,528 | -3,981 | -880.77 | Upgrade
|
| Unlevered Free Cash Flow | -221.23 | -560.16 | 4,012 | -1,524 | -3,977 | -876.14 | Upgrade
|
| Change in Net Working Capital | 706.03 | 1,051 | -3,500 | 1,681 | 4,306 | 1,151 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.