Tian Zheng International Precision Machinery Co., Ltd. (TPEX:6654)
Taiwan
· Delayed Price · Currency is TWD 77.30
-0.10 (-0.13%)
Jun 13, 2025, 1:30 PM CST
TPEX:6654 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 | -90.13 | -75.71 | -58.77 | 28.65 | 231.45 | 68.22 | Upgrade
|
| Depreciation & Amortization | 42.23 | 29.09 | 17.99 | 17.01 | 14.46 | 16.28 | Upgrade
|
| Other Amortization | 2.87 | 2.5 | 2.21 | 1.48 | 0.59 | 0.24 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.17 | 0.17 | - | 0.46 | - | 0.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.66 | - | - | - | 6.12 | 2.86 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -1.83 | 0.93 | -5.02 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 3.15 | 0.25 | Upgrade
|
| Other Operating Activities | -20.56 | -19.98 | -5.19 | -7.78 | 57.41 | 24.42 | Upgrade
|
| Change in Accounts Receivable | -9.89 | 23.69 | 118.12 | 332.54 | -478.47 | -50.63 | Upgrade
|
| Change in Inventory | -24.79 | -34.12 | 36.39 | -35.01 | -55.37 | -56.19 | Upgrade
|
| Change in Accounts Payable | -21.81 | -12.06 | -17.31 | -61.58 | 69.08 | 14.36 | Upgrade
|
| Change in Unearned Revenue | 9.1 | 8.91 | -8.51 | -16.36 | -10.05 | 17.94 | Upgrade
|
| Change in Other Net Operating Assets | -10.66 | -2.03 | 56.27 | -175.99 | 80.8 | -23.59 | Upgrade
|
| Operating Cash Flow | -119.81 | -79.54 | 139.37 | 84.34 | -85.87 | 14.19 | Upgrade
|
| Operating Cash Flow Growth | - | - | 65.25% | - | - | -64.25% | Upgrade
|
| Capital Expenditures | -76.75 | -116.43 | -277.11 | -360.45 | -1.63 | -6.58 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.02 | 0.02 | - | 0 | - | 0.14 | Upgrade
|
| Sale (Purchase) of Intangibles | -6.57 | -2.4 | -2.35 | -12.11 | -1.8 | -1.59 | Upgrade
|
| Investment in Securities | - | - | 19.89 | -136.31 | -6.7 | - | Upgrade
|
| Other Investing Activities | 20.96 | 11.99 | 213.23 | -80.48 | -251.33 | 129.67 | Upgrade
|
| Investing Cash Flow | -62.34 | -106.83 | -46.34 | -589.35 | -261.45 | 121.64 | Upgrade
|
| Short-Term Debt Issued | - | 1,086 | 230 | 400 | 586 | 350 | Upgrade
|
| Long-Term Debt Issued | - | - | 200 | 200 | 460.24 | - | Upgrade
|
| Total Debt Issued | 1,036 | 1,086 | 430 | 600 | 1,046 | 350 | Upgrade
|
| Short-Term Debt Repaid | - | -591 | -350 | -300 | -496 | -500 | Upgrade
|
| Long-Term Debt Repaid | - | -416.87 | -4.53 | -5.34 | -2.19 | -49.91 | Upgrade
|
| Total Debt Repaid | -1,021 | -1,008 | -354.53 | -305.34 | -498.19 | -549.91 | Upgrade
|
| Net Debt Issued (Repaid) | 14.66 | 78.13 | 75.47 | 294.66 | 548.05 | -199.91 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 2.72 | Upgrade
|
| Preferred Dividends Paid | - | - | - | -16.65 | -2.59 | - | Upgrade
|
| Common Dividends Paid | - | - | -38.71 | -149.68 | -49.89 | -33.1 | Upgrade
|
| Dividends Paid | - | - | -38.71 | -166.33 | -52.49 | -33.1 | Upgrade
|
| Other Financing Activities | 8 | 8 | - | - | - | -2.26 | Upgrade
|
| Financing Cash Flow | 22.66 | 86.13 | 36.76 | 128.33 | 495.56 | -96.39 | Upgrade
|
| Foreign Exchange Rate Adjustments | 9.72 | 5.45 | -2.95 | -6.44 | -1.79 | 5.82 | Upgrade
|
| Net Cash Flow | -149.77 | -94.79 | 126.85 | -383.13 | 146.45 | 45.27 | Upgrade
|
| Free Cash Flow | -196.56 | -195.97 | -137.74 | -276.11 | -87.49 | 7.62 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -77.48% | Upgrade
|
| Free Cash Flow Margin | -62.54% | -68.16% | -33.64% | -49.36% | -7.56% | 1.43% | Upgrade
|
| Free Cash Flow Per Share | -5.91 | -5.89 | -4.14 | -8.30 | -2.35 | 0.23 | Upgrade
|
| Cash Interest Paid | 12.91 | 8.79 | 5.83 | 3.49 | 2.23 | 3.45 | Upgrade
|
| Cash Income Tax Paid | 6.85 | 9.62 | 23.52 | 27.4 | 9.16 | 5.86 | Upgrade
|
| Levered Free Cash Flow | -138.32 | -149.01 | -129.04 | -393.57 | -145.26 | 59.5 | Upgrade
|
| Unlevered Free Cash Flow | -127.76 | -140.86 | -122.94 | -388.97 | -143.76 | 61.58 | Upgrade
|
| Change in Net Working Capital | 12.48 | -11.89 | -174.09 | 47.9 | 337.56 | -5.85 | Upgrade
|
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.