Shiny Brands Group Co., Ltd. (TPEX:6703)
Taiwan
· Delayed Price · Currency is TWD 122.00
-2.50 (-2.01%)
Jun 13, 2025, 1:30 PM CST
Shiny Brands Group 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 | 253.73 | 300.24 | 403.49 | 181.91 | 142.19 | 121.23 | Upgrade
|
| Depreciation & Amortization | 41.78 | 40.96 | 23.91 | 9.96 | 9.36 | 10.66 | Upgrade
|
| Other Amortization | 3.18 | 3.02 | 1.95 | 2.36 | 1.95 | 1.64 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.54 | 0.27 | -2.71 | 12.63 | -2.02 | - | Upgrade
|
| Stock-Based Compensation | 0.32 | 11.45 | 6.95 | 9.06 | 14.78 | 11.74 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.04 | -0.06 | 0.08 | - | - | - | Upgrade
|
| Other Operating Activities | -85.73 | -72.86 | 47.44 | 7.39 | 4.36 | 11.8 | Upgrade
|
| Change in Accounts Receivable | 69.98 | 47.85 | -113.23 | -51.39 | 25.9 | 12.44 | Upgrade
|
| Change in Inventory | 80.8 | 26.79 | -160.75 | -22.8 | -12.82 | -21.95 | Upgrade
|
| Change in Accounts Payable | -6.67 | -57.34 | 36.23 | 65.88 | 30.13 | 2.14 | Upgrade
|
| Change in Unearned Revenue | 0.89 | 0.88 | 3.67 | -1.71 | 2.84 | 0.55 | Upgrade
|
| Change in Other Net Operating Assets | -4.16 | -35.74 | 94.89 | 23.32 | -66.69 | 15.22 | Upgrade
|
| Operating Cash Flow | 354.61 | 265.46 | 341.92 | 236.61 | 149.97 | 165.48 | Upgrade
|
| Operating Cash Flow Growth | 33.19% | -22.36% | 44.51% | 57.77% | -9.37% | 36.59% | Upgrade
|
| Capital Expenditures | -19.04 | -21.34 | -75.49 | -3.61 | -0.21 | -0.49 | Upgrade
|
| Cash Acquisitions | - | - | 14.24 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4.68 | -2.03 | -7.98 | -2.56 | -2.08 | -5.32 | Upgrade
|
| Investment in Securities | 32.19 | 79.59 | -97.81 | -294.9 | 54.7 | -17.03 | Upgrade
|
| Other Investing Activities | -3.6 | 1.36 | 2.2 | 2.14 | 0.15 | 0.4 | Upgrade
|
| Investing Cash Flow | 4.87 | 57.59 | -164.83 | -298.94 | 52.55 | -22.44 | Upgrade
|
| Short-Term Debt Issued | - | 144 | 15 | - | - | - | Upgrade
|
| Total Debt Issued | 108 | 144 | 15 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -59.03 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -26.37 | -27 | -8.15 | -7.33 | -7.25 | Upgrade
|
| Total Debt Repaid | -84.64 | -85.4 | -27 | -8.15 | -7.33 | -7.25 | Upgrade
|
| Net Debt Issued (Repaid) | 23.36 | 58.6 | -12 | -8.15 | -7.33 | -7.25 | Upgrade
|
| Issuance of Common Stock | 28.2 | 31.3 | 32.01 | 40.84 | - | 345.67 | Upgrade
|
| Repurchase of Common Stock | -30.93 | -21.31 | - | -20.3 | - | - | Upgrade
|
| Common Dividends Paid | -347.8 | -347.8 | -133.32 | -151.84 | -150.8 | -142.4 | Upgrade
|
| Other Financing Activities | - | - | - | -3.01 | - | - | Upgrade
|
| Financing Cash Flow | -327.16 | -279.2 | -113.31 | -142.47 | -158.13 | 196.02 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.33 | 0.17 | -0.45 | 0.3 | -0.36 | 0.47 | Upgrade
|
| Net Cash Flow | 32.65 | 44.01 | 63.32 | -204.5 | 44.03 | 339.54 | Upgrade
|
| Free Cash Flow | 335.57 | 244.13 | 266.43 | 233 | 149.76 | 165 | Upgrade
|
| Free Cash Flow Growth | 80.70% | -8.37% | 14.35% | 55.58% | -9.23% | 39.61% | Upgrade
|
| Free Cash Flow Margin | 9.70% | 6.81% | 8.96% | 13.64% | 11.05% | 12.41% | Upgrade
|
| Free Cash Flow Per Share | 11.32 | 8.25 | 9.06 | 8.06 | 5.24 | 6.53 | Upgrade
|
| Cash Interest Paid | 10.59 | 10.42 | 4.32 | - | - | - | Upgrade
|
| Cash Income Tax Paid | 135.08 | 135.09 | 53.97 | 40.23 | 33.54 | 19.26 | Upgrade
|
| Levered Free Cash Flow | 126.26 | 166.85 | 126.73 | 173.56 | 124.31 | 138.34 | Upgrade
|
| Unlevered Free Cash Flow | 133.26 | 173.73 | 130.2 | 173.92 | 124.6 | 138.69 | Upgrade
|
| Change in Net Working Capital | 72.99 | 83 | 131.99 | -19.92 | 16.36 | -21.53 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.