ICARES Medicus, Inc. (TPEX:6612)
Taiwan
· Delayed Price · Currency is TWD 121.00
-0.50 (-0.41%)
Apr 2, 2025, 1:30 PM CST
ICARES Medicus 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 | 103.12 | 97.73 | 128.91 | 58.6 | 51.91 | Upgrade
|
| Depreciation & Amortization | 87.52 | 42.66 | 26.56 | 27.16 | 28.44 | Upgrade
|
| Other Amortization | 1.53 | 1.08 | 1.75 | 1.54 | 1.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -4.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.38 | -8.87 | -4.67 | 13.12 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -2.38 | 1.35 | 4.18 | 2.17 | 5.46 | Upgrade
|
| Stock-Based Compensation | 27.39 | 20.13 | 9.79 | 11.13 | 5.45 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.81 | 10.08 | 2.43 | 3.16 | -1.21 | Upgrade
|
| Other Operating Activities | -10.14 | -38.05 | -24.64 | -29.33 | -23.46 | Upgrade
|
| Change in Accounts Receivable | -11.49 | -33.28 | -45.69 | -28.04 | 27.19 | Upgrade
|
| Change in Inventory | -115.21 | -50.33 | -20.82 | -9.49 | -0.9 | Upgrade
|
| Change in Accounts Payable | -19.74 | -1.76 | 3.67 | 0.89 | -2.15 | Upgrade
|
| Change in Unearned Revenue | -7.55 | 5.31 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -70.05 | -71.83 | 47.44 | -12.33 | -16.95 | Upgrade
|
| Operating Cash Flow | -10.82 | -25.79 | 128.92 | 38.57 | 71.37 | Upgrade
|
| Operating Cash Flow Growth | - | - | 234.27% | -45.96% | -19.61% | Upgrade
|
| Capital Expenditures | -148.97 | -70.95 | -31.45 | -5.39 | -9.11 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.39 | - | - | 0.01 | 32.48 | Upgrade
|
| Cash Acquisitions | -688.43 | - | - | - | -47.97 | Upgrade
|
| Sale (Purchase) of Intangibles | -7.75 | -5.52 | -2.59 | -1.09 | -2.08 | Upgrade
|
| Investment in Securities | 293.32 | -449.46 | -167.07 | - | -60.38 | Upgrade
|
| Other Investing Activities | -0.16 | -1.65 | -1.45 | -0.13 | -12.3 | Upgrade
|
| Investing Cash Flow | -550.6 | -527.58 | -202.56 | -6.6 | -99.36 | Upgrade
|
| Short-Term Debt Issued | 316.32 | 21.49 | - | - | - | Upgrade
|
| Long-Term Debt Issued | 505.44 | - | - | - | - | Upgrade
|
| Total Debt Issued | 821.75 | 21.49 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | -22.52 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -177.99 | -18.03 | -8.29 | -8.12 | -6.78 | Upgrade
|
| Total Debt Repaid | -200.51 | -18.03 | -8.29 | -8.12 | -6.78 | Upgrade
|
| Net Debt Issued (Repaid) | 621.25 | 3.46 | -8.29 | -8.12 | -6.78 | Upgrade
|
| Issuance of Common Stock | - | 598.43 | - | - | - | Upgrade
|
| Common Dividends Paid | -7.83 | -34.16 | -16.99 | -3.4 | -16.87 | Upgrade
|
| Other Financing Activities | -0.94 | 88.37 | 1.38 | 58.09 | 29.33 | Upgrade
|
| Financing Cash Flow | 612.48 | 656.1 | -23.89 | 46.57 | 5.69 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7.47 | -6.05 | 25.86 | -3.62 | -6.82 | Upgrade
|
| Net Cash Flow | 58.52 | 96.67 | -71.67 | 74.92 | -29.11 | Upgrade
|
| Free Cash Flow | -159.8 | -96.74 | 97.47 | 33.18 | 62.26 | Upgrade
|
| Free Cash Flow Growth | - | - | 193.75% | -46.70% | - | Upgrade
|
| Free Cash Flow Margin | -18.59% | -15.98% | 19.04% | 8.42% | 17.17% | Upgrade
|
| Free Cash Flow Per Share | -3.72 | -2.51 | 2.60 | 0.89 | 1.68 | Upgrade
|
| Cash Interest Paid | 17.86 | 6.79 | 0.35 | 0.62 | 0.75 | Upgrade
|
| Cash Income Tax Paid | 72.17 | 54.77 | 40.74 | 42.44 | 45.32 | Upgrade
|
| Levered Free Cash Flow | -286.65 | -43.38 | 10.56 | 96.64 | 51.52 | Upgrade
|
| Unlevered Free Cash Flow | -275.19 | -38.89 | 10.92 | 97.16 | 52.13 | Upgrade
|
| Change in Net Working Capital | 311.94 | 94.14 | 71.09 | -8.91 | 21.24 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.