TPEX:7730 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	67.75	86.95	133.26	171.56
Depreciation & Amortization	13.85	13.02	12.25	8.88
Other Amortization	1.66	1.66	1.48	1.13
Loss (Gain) From Sale of Assets	0.05	0.04	-	8.37
Loss (Gain) From Sale of Investments	-0.09	-0.42	-0.24	0.71
Stock-Based Compensation	-	-	9.35	-
Provision & Write-off of Bad Debts	-3.47	-2.14	-3.35	4.8
Other Operating Activities	-21.17	-16.61	-6.17	17.84
Change in Accounts Receivable	40	37.6	9.45	-214.14
Change in Inventory	-22.14	63.77	151.93	-5.69
Change in Accounts Payable	60.77	6.83	-68.19	43.85
Change in Unearned Revenue	20.57	-5.92	-118.12	23
Change in Other Net Operating Assets	-13.82	-12.49	12.98	-7.52
Operating Cash Flow	143.96	172.29	134.63	52.78
Operating Cash Flow Growth	-16.99%	27.97%	155.07%	-
Capital Expenditures	-4.26	-4.95	-3.66	-3.9
Sale of Property, Plant & Equipment	0.19	0.19	-	0.12
Sale (Purchase) of Intangibles	-0.85	-1.22	-1.46	-0.42
Other Investing Activities	-17.02	-17.76	0.07	14.77
Investing Cash Flow	-21.94	-23.74	-5.06	10.57
Long-Term Debt Repaid	-	-11.04	-5.83	-13.25
Net Debt Issued (Repaid)	-12.33	-11.04	-5.83	-13.25
Issuance of Common Stock	-	-	49.48	-
Common Dividends Paid	-57.72	-57.72	-26.26	-22.83
Other Financing Activities	-	-	-	13.41
Financing Cash Flow	-70.05	-68.76	17.39	-22.68
Foreign Exchange Rate Adjustments	0.2	0.14	-0.05	0.09
Net Cash Flow	52.18	79.94	146.92	40.77
Free Cash Flow	139.7	167.34	130.97	48.88
Free Cash Flow Growth	-17.36%	27.77%	167.93%	-
Free Cash Flow Margin	29.53%	30.56%	17.19%	6.04%
Free Cash Flow Per Share	4.77	5.70	4.76	1.78
Cash Interest Paid	2.79	2.77	2.59	1.43
Cash Income Tax Paid	42.22	42.23	44.51	26.37
Levered Free Cash Flow	-	124.17	91.87	-
Unlevered Free Cash Flow	-	124.17	91.87	-
Change in Net Working Capital	-	-61.26	30.21	-

Updated Aug 13, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.