Wonder Pets Enterprises Corporation (TPEX:6968)
Taiwan
· Delayed Price · Currency is TWD 64.50
0.00 (0.00%)
Jun 12, 2025, 1:22 PM CST
Wonder Pets Enterprises 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 | 104.82 | 100.83 | 83.08 | 66.71 | 64.04 | 10.2 |
| Depreciation & Amortization | 319.24 | 308.11 | 278.99 | 229.08 | 183.12 | 161.83 |
| Other Amortization | 7.97 | 7.64 | 5.04 | 2.53 | 2.41 | 2.58 |
| Loss (Gain) From Sale of Assets | -1.01 | -0.99 | 0.22 | 0.03 | 6.99 | 0.34 |
| Loss (Gain) on Equity Investments | -9.55 | -10.85 | -3.89 | -1.21 | - | - |
| Stock-Based Compensation | 1.27 | 1.12 | 0.3 | 4.09 | - | 0.13 |
| Provision & Write-off of Bad Debts | 2.26 | 2.29 | -0.23 | 0.52 | 0.07 | - |
| Other Operating Activities | 2.17 | 1.04 | 1 | 0.99 | -4.96 | 0.57 |
| Change in Accounts Receivable | 6.23 | 6.36 | -9.28 | -13.11 | -4.67 | 0.13 |
| Change in Inventory | -90.78 | -130.93 | 24.97 | -219.64 | -95.33 | -36.83 |
| Change in Accounts Payable | 27 | 52.94 | -73.27 | 48.87 | 122.6 | 28.09 |
| Change in Unearned Revenue | 1.35 | 1.45 | -1.46 | 3.86 | 2.55 | 0.63 |
| Change in Other Net Operating Assets | -4.65 | -5.04 | 19.46 | 15.41 | 45.32 | 11.69 |
| Operating Cash Flow | 366.31 | 333.95 | 324.92 | 138.14 | 322.14 | 179.37 |
| Operating Cash Flow Growth | -3.11% | 2.78% | 135.21% | -57.12% | 79.59% | - |
| Capital Expenditures | -115.93 | -110.69 | -110.75 | -127.21 | -62.47 | -17.42 |
| Sale (Purchase) of Intangibles | -5.26 | -6.14 | -17.72 | -0.42 | -6.59 | - |
| Investment in Securities | 6 | 6 | -24 | -63 | 15 | 15 |
| Other Investing Activities | -5.09 | -5.41 | -4.01 | -7.95 | -5.71 | -1.21 |
| Investing Cash Flow | -120.28 | -116.24 | -156.28 | -198.33 | -59.6 | -3.63 |
| Short-Term Debt Issued | - | - | - | 30 | - | - |
| Long-Term Debt Issued | - | 26 | 20 | 100 | 30 | - |
| Total Debt Issued | -24 | 26 | 20 | 130 | 30 | - |
| Short-Term Debt Repaid | - | -100 | -10 | - | -50 | -20 |
| Long-Term Debt Repaid | - | -284.69 | -284.55 | -181.19 | -137.86 | -123.26 |
| Total Debt Repaid | -387.63 | -384.69 | -294.55 | -181.19 | -187.86 | -143.26 |
| Net Debt Issued (Repaid) | -411.63 | -358.69 | -274.55 | -51.19 | -157.86 | -143.26 |
| Issuance of Common Stock | 277.66 | 277.66 | 141 | 42 | - | 75.6 |
| Common Dividends Paid | -39.99 | -39.99 | -26.58 | - | - | - |
| Other Financing Activities | 4.15 | 3.09 | -0.05 | 0.4 | 0.05 | -94.6 |
| Financing Cash Flow | -169.81 | -117.93 | -160.18 | -8.79 | -157.81 | -162.26 |
| Foreign Exchange Rate Adjustments | 0.01 | 0.1 | 0 | 0.24 | -0.39 | -0.09 |
| Net Cash Flow | 76.22 | 99.89 | 8.45 | -68.74 | 104.34 | 13.4 |
| Free Cash Flow | 250.38 | 223.26 | 214.17 | 10.92 | 259.67 | 161.95 |
| Free Cash Flow Growth | -13.70% | 4.25% | 1860.87% | -95.79% | 60.34% | - |
| Free Cash Flow Margin | 8.48% | 7.76% | 8.42% | 0.54% | 17.20% | 14.37% |
| Free Cash Flow Per Share | 5.91 | 5.39 | 5.50 | 0.32 | 8.09 | 5.47 |
| Cash Interest Paid | 36.11 | 36.19 | 37.43 | 31.98 | 23.46 | 22.37 |
| Cash Income Tax Paid | 0.21 | 0.21 | 0.35 | 0.15 | -0.33 | 0.02 |
| Levered Free Cash Flow | 201.54 | 172.09 | 161.19 | -40.92 | 255.26 | - |
| Unlevered Free Cash Flow | 224.11 | 194.71 | 184.58 | -20.93 | 269.92 | - |
| Change in Net Working Capital | 53.04 | 68.18 | 35.53 | 181.69 | -103.31 | - |
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.