Grade Upon Technology Corp (TPEX: 6739)
Taiwan
· Delayed Price · Currency is TWD 199.50
-22.00 (-9.93%)
Nov 15, 2024, 1:30 PM CST
Grade Upon Technology 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | 74.41 | 49.86 | 31.08 | 11.15 | 11 | -24.06 | Upgrade
|
| Depreciation & Amortization | 9.22 | 9.01 | 6.43 | 10.16 | 9.13 | 6.98 | Upgrade
|
| Other Amortization | 0.93 | 1.08 | 1.51 | 1.88 | 1.84 | 1.52 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.07 | -0.27 | -0.03 | 0 | 0.24 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.11 | - | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 0.64 | 0.74 | 0.78 | 1.24 | 0.27 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -1.34 | 2.29 | 4.01 | 3.2 | 0.68 | 3.08 | Upgrade
|
| Other Operating Activities | 8.63 | 9.46 | 1.83 | -1.56 | -0.66 | -9.3 | Upgrade
|
| Change in Accounts Receivable | 18.48 | 32.6 | -11.22 | -39.9 | 0.18 | 12.86 | Upgrade
|
| Change in Inventory | 10.14 | 2.58 | 14.41 | -41.63 | 41.59 | -22.03 | Upgrade
|
| Change in Accounts Payable | 22.23 | -17.31 | -1.63 | 20.99 | 3.14 | -13.44 | Upgrade
|
| Change in Unearned Revenue | 52.25 | 34.36 | -17.05 | 11.95 | 3.55 | 1.21 | Upgrade
|
| Change in Other Net Operating Assets | 10.24 | 5.54 | 4.1 | 6.2 | 9.83 | -7.78 | Upgrade
|
| Operating Cash Flow | 198.7 | 129.95 | 34.21 | -16.32 | 80.77 | -50.95 | Upgrade
|
| Operating Cash Flow Growth | 371.58% | 279.85% | - | - | - | - | Upgrade
|
| Capital Expenditures | -0.94 | -0.63 | -0.53 | -1.47 | -6.56 | -8.84 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.1 | 0.3 | 0.14 | - | 0.42 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.44 | -0.97 | -0.55 | -1.51 | -0.68 | -2.68 | Upgrade
|
| Investment in Securities | -29.04 | -3.17 | - | 28.48 | -28.48 | - | Upgrade
|
| Other Investing Activities | -0.34 | 0.14 | 0.18 | -0.43 | 0.46 | -0.44 | Upgrade
|
| Investing Cash Flow | -30.66 | -4.33 | -0.77 | 25.08 | -34.84 | -11.95 | Upgrade
|
| Short-Term Debt Issued | - | 1 | 60 | 86 | 17 | 43 | Upgrade
|
| Long-Term Debt Issued | - | 35 | - | - | - | - | Upgrade
|
| Total Debt Issued | 36 | 36 | 60 | 86 | 17 | 43 | Upgrade
|
| Short-Term Debt Repaid | - | -44 | -60 | -86 | -17 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1.63 | -1.36 | -1.36 | -2.82 | -2.48 | Upgrade
|
| Total Debt Repaid | -2.76 | -45.63 | -61.36 | -87.36 | -19.82 | -2.48 | Upgrade
|
| Net Debt Issued (Repaid) | 33.24 | -9.63 | -1.36 | -1.36 | -2.82 | 40.52 | Upgrade
|
| Issuance of Common Stock | 2.47 | 63.03 | 0.91 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -8.58 | -8.58 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -20.16 | -20.16 | - | - | - | - | Upgrade
|
| Financing Cash Flow | 6.98 | 24.66 | -0.45 | -1.36 | -2.82 | 40.52 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.99 | -0.59 | 0.48 | 0.08 | 0.28 | -2.31 | Upgrade
|
| Net Cash Flow | 176.01 | 149.69 | 33.47 | 7.48 | 43.39 | -24.7 | Upgrade
|
| Free Cash Flow | 197.77 | 129.32 | 33.68 | -17.78 | 74.21 | -59.8 | Upgrade
|
| Free Cash Flow Growth | 373.64% | 283.94% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 65.62% | 50.66% | 15.36% | -8.19% | 30.08% | -32.08% | Upgrade
|
| Free Cash Flow Per Share | 9.67 | 6.47 | 1.86 | -0.99 | 4.11 | -3.32 | Upgrade
|
| Cash Interest Paid | 0.21 | 0.52 | 0.48 | 0.49 | 0.71 | 0.23 | Upgrade
|
| Cash Income Tax Paid | 15.49 | 12.34 | 4.53 | 4.69 | 2.74 | 4.55 | Upgrade
|
| Levered Free Cash Flow | 202.4 | 135.01 | 21.67 | -24.78 | 68.19 | -34.65 | Upgrade
|
| Unlevered Free Cash Flow | 202.53 | 135.33 | 21.96 | -24.48 | 68.64 | -34.47 | Upgrade
|
| Change in Net Working Capital | -139.88 | -82.71 | 5.82 | 43.88 | -55.39 | 15.35 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.