Alcor Micro,Corp. (TPEX:8054)
Taiwan
· Delayed Price · Currency is TWD 102.50
+3.20 (3.22%)
Jun 13, 2025, 1:30 PM CST
Alcor Micro,Corp. 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 | -260.92 | -223.28 | -111.78 | 51.51 | 240.13 | -42.37 | Upgrade
|
| Depreciation & Amortization | 198.1 | 142.19 | 145.95 | 97.84 | 70.15 | 96.45 | Upgrade
|
| Other Amortization | 285.92 | 285.65 | 72.97 | 32.15 | 26.15 | 19.71 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.17 | 0.17 | 2.08 | 0.2 | 1.11 | 0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.84 | 1.84 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -267.71 | -10.94 | -94.55 | -24.36 | -96.37 | -3.21 | Upgrade
|
| Loss (Gain) on Equity Investments | 35.23 | 42.27 | 21.94 | -16.99 | -38.55 | -12.73 | Upgrade
|
| Stock-Based Compensation | 31.01 | 16.97 | 34.33 | 41.28 | 22.56 | 14.98 | Upgrade
|
| Provision & Write-off of Bad Debts | 4.85 | -0.12 | -0.45 | -0.16 | - | - | Upgrade
|
| Other Operating Activities | -92.75 | -301.36 | -172.42 | -15.25 | 31.08 | 26.78 | Upgrade
|
| Change in Accounts Receivable | 55.37 | 51.6 | -34.41 | 77.71 | -12.6 | 3.95 | Upgrade
|
| Change in Inventory | 177.36 | 238.59 | 240.62 | -151.22 | -133.75 | 1.27 | Upgrade
|
| Change in Accounts Payable | -29.3 | -98.69 | 45.22 | -156.91 | 26.15 | 7.93 | Upgrade
|
| Change in Other Net Operating Assets | 88.73 | -52.82 | -30.17 | -22.24 | 59.18 | -27.09 | Upgrade
|
| Operating Cash Flow | 601.72 | 404.74 | 464.66 | -5.44 | -106.01 | 269.28 | Upgrade
|
| Operating Cash Flow Growth | 11.60% | -12.90% | - | - | - | 12.26% | Upgrade
|
| Capital Expenditures | -98.97 | -103.1 | -67.08 | -29.73 | -14.95 | -12.81 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.09 | 0.05 | - | - | Upgrade
|
| Cash Acquisitions | -228.24 | -271.53 | -166.84 | 318.84 | - | - | Upgrade
|
| Divestitures | 23.44 | -24.32 | -2.82 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -563.16 | -523.52 | -70.06 | -78.99 | -28.95 | -30.41 | Upgrade
|
| Investment in Securities | -173.7 | -140.99 | 143.76 | -244.16 | -208.18 | -38.77 | Upgrade
|
| Other Investing Activities | 67.06 | 67.09 | 17.95 | 68.5 | 27.34 | 3.73 | Upgrade
|
| Investing Cash Flow | -973.56 | -996.38 | -145 | 34.51 | -224.73 | -78.26 | Upgrade
|
| Short-Term Debt Issued | - | 231.24 | - | 46 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 300.35 | - | - | - | - | Upgrade
|
| Total Debt Issued | 531.59 | 531.59 | - | 46 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -36 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -43.53 | -54.82 | -59.54 | -49.76 | -48.53 | Upgrade
|
| Total Debt Repaid | -35.96 | -43.53 | -90.82 | -59.54 | -49.76 | -48.53 | Upgrade
|
| Net Debt Issued (Repaid) | 495.63 | 488.07 | -90.82 | -13.54 | -49.76 | -48.53 | Upgrade
|
| Issuance of Common Stock | 717.5 | - | 239.75 | - | 794.6 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -63.98 | Upgrade
|
| Common Dividends Paid | -48.79 | -48.79 | -45.29 | -148.92 | -34.9 | -37.1 | Upgrade
|
| Other Financing Activities | 19.91 | 79.43 | 96.95 | -90.05 | 117.11 | -31.4 | Upgrade
|
| Financing Cash Flow | 1,184 | 518.7 | 200.59 | -252.51 | 827.05 | -181.01 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.94 | 2.34 | -0.21 | 9.35 | -0.61 | -0.1 | Upgrade
|
| Net Cash Flow | 814.37 | -70.59 | 520.05 | -214.08 | 495.7 | 9.91 | Upgrade
|
| Free Cash Flow | 502.76 | 301.64 | 397.58 | -35.17 | -120.96 | 256.47 | Upgrade
|
| Free Cash Flow Growth | 8.43% | -24.13% | - | - | - | 26.61% | Upgrade
|
| Free Cash Flow Margin | 23.11% | 13.74% | 19.98% | -2.19% | -8.14% | 22.33% | Upgrade
|
| Free Cash Flow Per Share | 5.13 | 3.09 | 4.30 | -0.39 | -1.62 | 3.66 | Upgrade
|
| Cash Interest Paid | 13.85 | 9.13 | 7.78 | 2.78 | 2.13 | 2.33 | Upgrade
|
| Cash Income Tax Paid | 5.38 | 16.82 | 9.56 | 12.01 | 6.34 | 4.44 | Upgrade
|
| Levered Free Cash Flow | 383.07 | 378.3 | 370.49 | -778.85 | 116.15 | 40.35 | Upgrade
|
| Unlevered Free Cash Flow | 400.33 | 389.68 | 375.35 | -777.11 | 117.48 | 41.8 | Upgrade
|
| Change in Net Working Capital | -916.42 | -902.11 | -496.07 | 823.3 | 44.65 | 21.31 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.