Group Up Industrial Co., Ltd. (TPEX: 6664)
Taiwan
· Delayed Price · Currency is TWD 259.50
+4.00 (1.57%)
Nov 29, 2024, 1:30 PM CST
Group Up Industrial 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 | Sep '24 Sep 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 | 783.33 | 713.56 | 629.16 | 336.5 | 310.94 | 297.15 | Upgrade
|
| Depreciation & Amortization | 38.83 | 36.29 | 33.39 | 32.63 | 31.75 | 32.52 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.82 | -1.08 | -0.02 | 0.02 | 0.79 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -8.85 | -5.52 | -1.67 | -0.19 | -0.62 | -1.67 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.48 | -2.5 | -7.56 | -4.78 | -22.02 | 6.25 | Upgrade
|
| Other Operating Activities | 20.31 | -85.75 | 53.74 | 29.53 | -16.4 | 14.16 | Upgrade
|
| Change in Accounts Receivable | 80.38 | 183.86 | -271.66 | -82.82 | 23.3 | 162.1 | Upgrade
|
| Change in Inventory | 381.34 | -35.4 | -546.88 | -293.76 | -159.94 | 188.29 | Upgrade
|
| Change in Accounts Payable | -171.63 | -305.99 | 101 | 55.34 | 160.81 | -120.05 | Upgrade
|
| Change in Unearned Revenue | -319.72 | 1,078 | 1,238 | 150.61 | 29.38 | -206.98 | Upgrade
|
| Change in Other Net Operating Assets | 14.61 | 81.83 | -29.31 | 29.88 | 8.72 | 27.44 | Upgrade
|
| Operating Cash Flow | 816.29 | 1,658 | 1,198 | 252.97 | 366.7 | 399.21 | Upgrade
|
| Operating Cash Flow Growth | -48.21% | 38.39% | 373.48% | -31.01% | -8.14% | 22.63% | Upgrade
|
| Capital Expenditures | -22.27 | -39.24 | -81 | -22.88 | -5.01 | -1.59 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.65 | 1.2 | 0.02 | - | - | 0.04 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -5 | -5.02 | - | - | - | Upgrade
|
| Investment in Securities | -174.88 | -2,514 | 368.11 | 383.71 | -833.12 | -205.81 | Upgrade
|
| Other Investing Activities | 1.57 | 5.87 | -6.62 | 0.57 | -2.62 | 6.06 | Upgrade
|
| Investing Cash Flow | -193.93 | -2,551 | 275.48 | 361.4 | -840.75 | -201.3 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 273.34 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 499.81 | - | - | - | Upgrade
|
| Total Debt Issued | - | - | 499.81 | - | 273.34 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -263.7 | -9.64 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -5.22 | -20.94 | -65.65 | -64.95 | -65.11 | Upgrade
|
| Total Debt Repaid | -4.02 | -5.22 | -284.64 | -75.29 | -64.95 | -65.11 | Upgrade
|
| Net Debt Issued (Repaid) | -4.02 | -5.22 | 215.17 | -75.29 | 208.39 | -65.11 | Upgrade
|
| Common Dividends Paid | -463.91 | -385.2 | -269.5 | -236.5 | -231 | -220 | Upgrade
|
| Other Financing Activities | 0.12 | -0.09 | 0.07 | -0 | 0.19 | -0.18 | Upgrade
|
| Financing Cash Flow | -467.81 | -390.51 | -54.26 | -311.8 | -22.42 | -285.29 | Upgrade
|
| Foreign Exchange Rate Adjustments | 13.33 | -3.41 | 6.67 | -2.36 | 4.25 | -12.43 | Upgrade
|
| Net Cash Flow | 167.89 | -1,288 | 1,426 | 300.21 | -492.22 | -99.82 | Upgrade
|
| Free Cash Flow | 794.02 | 1,618 | 1,117 | 230.09 | 361.68 | 397.62 | Upgrade
|
| Free Cash Flow Growth | -48.30% | 44.92% | 385.36% | -36.38% | -9.04% | 25.22% | Upgrade
|
| Free Cash Flow Margin | 32.03% | 66.53% | 47.38% | 12.04% | 22.41% | 23.83% | Upgrade
|
| Free Cash Flow Per Share | 13.18 | 26.93 | 19.14 | 4.16 | 6.54 | 7.19 | Upgrade
|
| Cash Interest Paid | 3.75 | 6.55 | 5.41 | 1.22 | 1.06 | 1.49 | Upgrade
|
| Cash Income Tax Paid | 176.87 | 210.42 | 89.4 | 64.2 | 86.83 | 59.76 | Upgrade
|
| Levered Free Cash Flow | 258.92 | 1,080 | 625.33 | 168.04 | 300.89 | 321.02 | Upgrade
|
| Unlevered Free Cash Flow | 261.21 | 1,084 | 628.76 | 168.84 | 301.63 | 322.02 | Upgrade
|
| Change in Net Working Capital | 335.8 | -611.16 | -300.87 | 131.29 | -18.59 | -77.19 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.