Gallant Micro. Machining Co., LTD. (TPEX: 6640)
Taiwan
· Delayed Price · Currency is TWD 940.00
+65.00 (7.43%)
Sep 11, 2024, 1:30 PM CST
Gallant Micro. Machining Co., LTD. Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 261.12 | 100.86 | 229.72 | 157.51 | 44.52 | 85.43 | Upgrade
|
| Depreciation & Amortization | 33.95 | 31.51 | 30.28 | 30.61 | 29.25 | 25.27 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.14 | 0.17 | 0.23 | 0.1 | 1.31 | 0.05 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 4.1 | Upgrade
|
| Stock-Based Compensation | 13.06 | 4.27 | 16.38 | 10.39 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -11.24 | -12.46 | 0.89 | 31.4 | 31.54 | -8.67 | Upgrade
|
| Other Operating Activities | -27 | -54.48 | 21.27 | 19.35 | -35.1 | -6.91 | Upgrade
|
| Change in Accounts Receivable | -124.72 | 114.74 | -169.71 | -244.74 | -93.72 | 93.17 | Upgrade
|
| Change in Inventory | -192.3 | -163.24 | -62.15 | -98.72 | -8.19 | 16.6 | Upgrade
|
| Change in Accounts Payable | 306.84 | 343.18 | -120.06 | 91.12 | 99.37 | -59.48 | Upgrade
|
| Change in Unearned Revenue | 56.87 | 50.38 | -45.75 | 21.98 | 25.61 | 19.22 | Upgrade
|
| Change in Other Net Operating Assets | 104.25 | -48.02 | -1.32 | 52.16 | -3.58 | 15.82 | Upgrade
|
| Operating Cash Flow | 414.83 | 366.9 | -100.23 | 71.16 | 91.01 | 184.6 | Upgrade
|
| Operating Cash Flow Growth | 441.96% | - | - | -21.81% | -50.70% | 125.42% | Upgrade
|
| Capital Expenditures | -5.82 | -15.93 | -15.75 | -5.61 | -39.02 | -8.29 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.38 | 0.68 | - | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -5.26 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -3.22 | -1.12 | -1.41 | -0.96 | -0.11 | -1.04 | Upgrade
|
| Investment in Securities | -94.95 | -77.88 | 36.22 | 32.12 | -178.89 | -22.3 | Upgrade
|
| Other Investing Activities | 0.92 | 0.06 | -1.68 | 5.42 | -5.12 | -39.95 | Upgrade
|
| Investing Cash Flow | -102.69 | -94.19 | 17.37 | 30.97 | -228.4 | -71.58 | Upgrade
|
| Short-Term Debt Issued | - | 986.15 | 713 | 956 | 603 | 870 | Upgrade
|
| Long-Term Debt Issued | - | 74 | - | - | 68 | - | Upgrade
|
| Total Debt Issued | 893.1 | 1,060 | 713 | 956 | 671 | 870 | Upgrade
|
| Short-Term Debt Repaid | - | -696 | -590 | -706 | -601 | -820 | Upgrade
|
| Long-Term Debt Repaid | - | -73.5 | -33.22 | -31.6 | -27.59 | -36.87 | Upgrade
|
| Total Debt Repaid | -1,079 | -769.5 | -623.22 | -737.6 | -628.59 | -856.87 | Upgrade
|
| Net Debt Issued (Repaid) | -185.85 | 290.66 | 89.78 | 218.4 | 42.42 | 13.13 | Upgrade
|
| Issuance of Common Stock | - | - | 83.98 | 67.13 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -151.11 | - | - | Upgrade
|
| Common Dividends Paid | -169.66 | -169.66 | -135.71 | -78.83 | -84.83 | -84.83 | Upgrade
|
| Other Financing Activities | - | - | 30 | - | - | - | Upgrade
|
| Financing Cash Flow | -355.51 | 121 | 68.06 | 55.59 | -42.41 | -71.7 | Upgrade
|
| Foreign Exchange Rate Adjustments | 11.62 | 2.9 | 2.49 | 1.52 | 1.26 | -13.97 | Upgrade
|
| Net Cash Flow | -31.75 | 396.61 | -12.32 | 159.25 | -178.54 | 27.35 | Upgrade
|
| Free Cash Flow | 409.02 | 350.97 | -115.98 | 65.55 | 51.99 | 176.31 | Upgrade
|
| Free Cash Flow Growth | 624.42% | - | - | 26.08% | -70.51% | 161.66% | Upgrade
|
| Free Cash Flow Margin | 22.44% | 29.55% | -7.82% | 4.42% | 5.93% | 23.26% | Upgrade
|
| Free Cash Flow Per Share | 14.14 | 12.32 | -4.12 | 2.41 | 1.83 | 6.13 | Upgrade
|
| Cash Interest Paid | 17.37 | 16.82 | 10.14 | 8.55 | 7.52 | 4.08 | Upgrade
|
| Cash Income Tax Paid | 87.63 | 69.37 | 47.82 | 23 | 21.92 | 25.11 | Upgrade
|
| Levered Free Cash Flow | 344.52 | 381.47 | -229 | 7.29 | -14.88 | 106.91 | Upgrade
|
| Unlevered Free Cash Flow | 355.34 | 392.29 | -222.6 | 12.66 | -10.17 | 110.22 | Upgrade
|
| Change in Net Working Capital | -139.47 | -299.28 | 405.87 | 122.39 | -9.55 | -28.37 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.