Allied Circuit Co., Ltd. (TPEX:8155)
Taiwan
· Delayed Price · Currency is TWD 108.50
+9.50 (9.60%)
Apr 10, 2025, 1:30 PM CST
Allied Circuit Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 236.36 | 204.12 | 555.7 | 390.43 | 531.74 | Upgrade
|
Depreciation & Amortization | 176.09 | 147.86 | 128.43 | 112.5 | 95.76 | Upgrade
|
Other Amortization | 8.09 | 6.52 | 5.97 | 10.95 | 4.16 | Upgrade
|
Loss (Gain) From Sale of Assets | -1.97 | -2.95 | 0.01 | -0.09 | -0.26 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | - | -2.77 | - | Upgrade
|
Stock-Based Compensation | 13.72 | 46.49 | 42.15 | - | - | Upgrade
|
Provision & Write-off of Bad Debts | 2 | 0.31 | -0.04 | 0.33 | -0.45 | Upgrade
|
Other Operating Activities | -20.78 | -54.17 | -9.47 | -7.49 | 53.88 | Upgrade
|
Change in Accounts Receivable | -216.61 | -17.1 | 92.44 | -467.58 | 12.17 | Upgrade
|
Change in Inventory | -234.2 | 113.63 | -52.62 | -148.95 | -34.26 | Upgrade
|
Change in Accounts Payable | 397.85 | 107.85 | -59.7 | 150.96 | -22.57 | Upgrade
|
Change in Other Net Operating Assets | 38.77 | -56.93 | -25.34 | 91.42 | 47.72 | Upgrade
|
Operating Cash Flow | 399.31 | 495.64 | 677.51 | 129.7 | 687.9 | Upgrade
|
Operating Cash Flow Growth | -19.44% | -26.84% | 422.36% | -81.14% | 92.55% | Upgrade
|
Capital Expenditures | -269.22 | -236.41 | -210.84 | -177.38 | -132.02 | Upgrade
|
Sale of Property, Plant & Equipment | 2.93 | 2.95 | 0.02 | 0.46 | 0.26 | Upgrade
|
Sale (Purchase) of Intangibles | -7.88 | -9.71 | -5.7 | -10.64 | -4.16 | Upgrade
|
Other Investing Activities | -3.6 | 0.02 | - | 0.03 | -0.03 | Upgrade
|
Investing Cash Flow | -277.76 | -243.16 | -216.52 | -187.52 | -135.96 | Upgrade
|
Short-Term Debt Issued | 585.57 | 679.08 | 979.28 | 758.12 | 799.04 | Upgrade
|
Total Debt Issued | 585.57 | 679.08 | 979.28 | 758.12 | 799.04 | Upgrade
|
Short-Term Debt Repaid | -626.67 | -737.77 | -991.58 | -699.5 | -701.61 | Upgrade
|
Long-Term Debt Repaid | -2.27 | -3.26 | -3.15 | -3.07 | -3.38 | Upgrade
|
Total Debt Repaid | -628.95 | -741.03 | -994.73 | -702.57 | -704.99 | Upgrade
|
Net Debt Issued (Repaid) | -43.37 | -61.95 | -15.45 | 55.55 | 94.05 | Upgrade
|
Common Dividends Paid | -183.56 | -373.99 | -298.54 | -348.29 | -179.12 | Upgrade
|
Other Financing Activities | -0.36 | -0.45 | 0.51 | - | 0.7 | Upgrade
|
Financing Cash Flow | -227.29 | -436.39 | -313.48 | -292.75 | -84.38 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.15 | -0.08 | 0.06 | -0.03 | 0.07 | Upgrade
|
Net Cash Flow | -105.6 | -183.98 | 147.57 | -350.6 | 467.63 | Upgrade
|
Free Cash Flow | 130.09 | 259.23 | 466.67 | -47.67 | 555.87 | Upgrade
|
Free Cash Flow Growth | -49.82% | -44.45% | - | - | 132.57% | Upgrade
|
Free Cash Flow Margin | 3.60% | 8.96% | 13.54% | -1.64% | 19.07% | Upgrade
|
Free Cash Flow Per Share | 2.55 | 5.11 | 9.27 | -0.95 | 11.08 | Upgrade
|
Cash Interest Paid | 12.44 | 11.13 | 6.08 | 1.79 | 3.64 | Upgrade
|
Cash Income Tax Paid | 49.31 | 81.89 | 129.03 | 89.01 | 60.13 | Upgrade
|
Levered Free Cash Flow | 73.65 | 178.71 | 300.39 | -133.79 | 404.2 | Upgrade
|
Unlevered Free Cash Flow | 81.48 | 185.54 | 304.18 | -132.57 | 406.26 | Upgrade
|
Change in Net Working Capital | -5.63 | -95.53 | 67.9 | 352.92 | -41.04 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.