ChenFull Precision Co., Ltd. (TPEX:6829)
Taiwan
· Delayed Price · Currency is TWD 144.50
+7.50 (5.47%)
May 14, 2025, 1:30 PM CST
ChenFull Precision 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 |
|---|---|---|---|---|---|---|
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 |
| Net Income | 353.4 | 335.13 | 207.69 | 355.41 | 256.44 | 74.97 |
| Depreciation & Amortization | 109.83 | 110.82 | 116.29 | 106.72 | 111.96 | 73.11 |
| Other Amortization | 4.82 | 4.82 | 3.85 | 3.02 | 4.23 | - |
| Loss (Gain) From Sale of Assets | -0.05 | -1.35 | - | -0.01 | -0.25 | -0.84 |
| Stock-Based Compensation | - | - | - | 18.59 | 7.78 | - |
| Provision & Write-off of Bad Debts | - | - | -0.01 | - | - | - |
| Other Operating Activities | 50.05 | 45.16 | -53.12 | 3.97 | 37.9 | 24.1 |
| Change in Accounts Receivable | -87.52 | -133.52 | -11.45 | -1.71 | -133.25 | 16.59 |
| Change in Inventory | -110.59 | -97.98 | -24.57 | 6.14 | -63.78 | 80.61 |
| Change in Accounts Payable | 28.83 | 56.42 | -49.01 | -55.03 | 104.07 | -137.91 |
| Change in Unearned Revenue | -15.37 | -14.43 | -7.97 | -1.66 | -76.98 | 30.05 |
| Change in Other Net Operating Assets | -1.15 | 4.73 | -25.26 | -7.06 | 48.98 | -94.37 |
| Operating Cash Flow | 331.49 | 309.81 | 156.44 | 428.37 | 297.09 | 66.29 |
| Operating Cash Flow Growth | 40.45% | 98.04% | -63.48% | 44.19% | 348.14% | - |
| Capital Expenditures | -163.83 | -582.86 | -100.78 | -14.23 | -28.4 | -14.55 |
| Sale of Property, Plant & Equipment | 0.14 | 1.44 | - | 0.01 | 0.25 | 0.84 |
| Sale (Purchase) of Intangibles | -3.76 | -3.03 | -8.18 | -4.14 | -8.85 | - |
| Other Investing Activities | -1 | -34.73 | -3.87 | -174.5 | -15.66 | -10.01 |
| Investing Cash Flow | -168.44 | -619.18 | -112.83 | -192.87 | -52.66 | -23.72 |
| Short-Term Debt Issued | - | 3,064 | 10 | - | 70 | - |
| Long-Term Debt Issued | - | 69.46 | - | - | - | - |
| Total Debt Issued | 2,433 | 3,133 | 10 | - | 70 | - |
| Short-Term Debt Repaid | - | -2,964 | -10 | - | -70 | - |
| Long-Term Debt Repaid | - | -5.48 | -6.6 | -6.94 | -6.91 | - |
| Total Debt Repaid | -2,770 | -2,969 | -16.6 | -6.94 | -76.91 | -4.5 |
| Net Debt Issued (Repaid) | -336.06 | 163.98 | -6.6 | -6.94 | -6.91 | -4.5 |
| Issuance of Common Stock | - | - | - | 391.71 | 136.92 | 261.6 |
| Common Dividends Paid | -177.51 | -177.51 | -319.51 | -215.16 | -30 | - |
| Other Financing Activities | - | - | -0.32 | 0.32 | - | 0.13 |
| Financing Cash Flow | -513.57 | -13.53 | -326.43 | 169.92 | 100.01 | 257.23 |
| Net Cash Flow | -350.53 | -322.9 | -282.83 | 405.43 | 344.43 | 299.8 |
| Free Cash Flow | 167.66 | -273.06 | 55.65 | 414.14 | 268.69 | 51.74 |
| Free Cash Flow Growth | - | - | -86.56% | 54.13% | 419.29% | - |
| Free Cash Flow Margin | 10.26% | -17.97% | 4.12% | 23.22% | 15.72% | 6.07% |
| Free Cash Flow Per Share | 2.82 | -4.59 | 0.94 | 7.05 | 5.11 | 1.85 |
| Cash Interest Paid | 11.42 | 11.42 | 2.25 | 2.06 | 2.01 | 0.81 |
| Cash Income Tax Paid | 40.27 | 40.27 | 96.43 | 80.26 | 14.08 | - |
| Levered Free Cash Flow | 49.16 | -411.46 | 10.43 | 258.71 | 200.04 | - |
| Unlevered Free Cash Flow | 56.22 | -404.28 | 11.84 | 260 | 201.29 | - |
| Change in Net Working Capital | 135.54 | 147.44 | 159.24 | 58.52 | 80.4 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.