Contrel Technology Co., Ltd. (TPEX: 8064)
Taiwan
· Delayed Price · Currency is TWD 58.60
-0.70 (-1.18%)
Nov 22, 2024, 1:30 PM CST
Contrel 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 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 - 2014 |
| Net Income | 138.59 | 158.42 | 335.7 | 349.65 | 36.38 | 213.7 | Upgrade
|
| Depreciation & Amortization | 97.93 | 91.9 | 101.42 | 109.17 | 129.94 | 123.14 | Upgrade
|
| Other Amortization | 4.04 | 19.45 | 20.47 | 19.51 | 17.35 | 14.18 | Upgrade
|
| Loss (Gain) From Sale of Assets | -28.13 | -27.51 | -2.26 | -0.31 | 0.16 | 0.42 | Upgrade
|
| Asset Writedown & Restructuring Costs | 102.99 | - | - | - | 21.58 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.7 | -5.22 | 16.44 | -10.45 | -3.12 | 2.64 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | -0.45 | 0.56 | 5.73 | Upgrade
|
| Provision & Write-off of Bad Debts | -3.06 | -80.89 | 22.45 | -190.22 | -17.53 | 121.95 | Upgrade
|
| Other Operating Activities | 121.1 | 205.37 | 185.9 | 121.72 | 277.86 | 279.56 | Upgrade
|
| Change in Accounts Receivable | -47.12 | 11.53 | 279.61 | 1,055 | 115.61 | -94.96 | Upgrade
|
| Change in Inventory | 267.13 | 614.14 | -236.29 | -67.62 | 187.27 | 725.07 | Upgrade
|
| Change in Accounts Payable | -19.09 | -170.66 | -473.01 | 187.8 | -268.67 | -424.97 | Upgrade
|
| Change in Unearned Revenue | -114.47 | -410.44 | -206.27 | 907.92 | -533.95 | 358 | Upgrade
|
| Change in Other Net Operating Assets | -55.86 | -175.34 | -135.73 | -104.62 | -39.88 | -303.97 | Upgrade
|
| Operating Cash Flow | 460.35 | 230.77 | -91.58 | 2,378 | -76.47 | 1,020 | Upgrade
|
| Operating Cash Flow Growth | 435.86% | - | - | - | - | - | Upgrade
|
| Capital Expenditures | -30.54 | -6.05 | -20.2 | -35.73 | -22.46 | -26.22 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.7 | 0.01 | 0.01 | - | 0.65 | 0.07 | Upgrade
|
| Divestitures | - | - | -3.78 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -5.96 | -3.96 | -26.74 | -27.01 | -20.73 | -12.2 | Upgrade
|
| Investment in Securities | -106.07 | -19.14 | 11.73 | - | -97.84 | 751.29 | Upgrade
|
| Other Investing Activities | -5.12 | -0.11 | 10.96 | 80.41 | -3.02 | -8.33 | Upgrade
|
| Investing Cash Flow | -108.12 | 9.63 | -28.02 | 20.18 | -143.4 | 704.62 | Upgrade
|
| Short-Term Debt Issued | - | 3,183 | 1,425 | 1,184 | 1,784 | 4,242 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 100 | - | Upgrade
|
| Total Debt Issued | 1,970 | 3,183 | 1,425 | 1,184 | 1,884 | 4,242 | Upgrade
|
| Short-Term Debt Repaid | - | -3,157 | -1,472 | -2,085 | -2,265 | -4,175 | Upgrade
|
| Long-Term Debt Repaid | - | -57.32 | -59.62 | -154.42 | -66.21 | -56.9 | Upgrade
|
| Total Debt Repaid | -2,270 | -3,214 | -1,531 | -2,239 | -2,331 | -4,232 | Upgrade
|
| Net Debt Issued (Repaid) | -300.1 | -31.32 | -106.51 | -1,055 | -447.29 | 10.17 | Upgrade
|
| Common Dividends Paid | -115.37 | -247.23 | -206.02 | -32.96 | -164.82 | -164.82 | Upgrade
|
| Other Financing Activities | -25.87 | -39.58 | -29.44 | -23.14 | -36.56 | -32.9 | Upgrade
|
| Financing Cash Flow | -441.35 | -318.12 | -341.97 | -1,112 | -648.67 | -187.55 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7.27 | -3.38 | 2.27 | -0.82 | 1.94 | -2.96 | Upgrade
|
| Net Cash Flow | -81.85 | -81.11 | -459.3 | 1,285 | -866.61 | 1,535 | Upgrade
|
| Free Cash Flow | 429.8 | 224.71 | -111.78 | 2,342 | -98.93 | 994.26 | Upgrade
|
| Free Cash Flow Growth | 475.04% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 16.03% | 7.51% | -2.85% | 51.67% | -2.60% | 17.20% | Upgrade
|
| Free Cash Flow Per Share | 2.61 | 1.35 | -0.67 | 14.04 | -0.60 | 5.94 | Upgrade
|
| Cash Interest Paid | 4.46 | 17.49 | 14.97 | 11.44 | 23.62 | 24.06 | Upgrade
|
| Cash Income Tax Paid | 2.06 | 67.75 | 72.1 | 92.53 | 33.1 | 46.86 | Upgrade
|
| Levered Free Cash Flow | 357.24 | 123.08 | -406.11 | 2,154 | -53.93 | 1,130 | Upgrade
|
| Unlevered Free Cash Flow | 366.75 | 134 | -396.73 | 2,165 | -35.37 | 1,149 | Upgrade
|
| Change in Net Working Capital | -253.07 | 26.6 | 583.24 | -1,708 | 252.95 | -808.67 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.