North-Star International Co., LTD. (TPEX:8927)
Taiwan · Delayed Price · Currency is TWD 19.80
-0.25 (-1.25%)
Aug 28, 2026, 1:30 PM CST
TPEX:8927 Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 386.82 | 152.47 | 475.25 | 112.66 | 131.47 | 154.86 |
Depreciation & Amortization | 814.98 | 802.05 | 676.54 | 450 | 250.16 | 235.61 |
Other Amortization | 19.71 | 19.71 | 18.9 | - | 1.73 | 2.57 |
Loss (Gain) From Sale of Assets | -128.56 | 2.43 | 1.19 | 0.47 | 0.1 | -28.76 |
Asset Writedown & Restructuring Costs | 125.67 | 120.55 | 3.66 | 24.05 | - | - |
Loss (Gain) From Sale of Investments | 8.07 | 5.12 | 1.65 | 1.64 | 1.82 | 2.66 |
Loss (Gain) on Equity Investments | 14.78 | 25.93 | 20.25 | -33.99 | -180.58 | -83.01 |
Stock-Based Compensation | - | - | - | - | 8.18 | 3.73 |
Provision & Write-off of Bad Debts | -0 | -0.01 | -0.04 | 0.08 | - | - |
Other Operating Activities | 82.82 | -241.91 | 729.1 | 118.57 | 148.44 | -3.06 |
Change in Accounts Receivable | 164.48 | 431.78 | -901.09 | -373.72 | -19.22 | -16.93 |
Change in Inventory | 2,785 | 131.82 | 338.6 | -655.58 | -230.96 | -119.44 |
Change in Accounts Payable | 51.87 | 115.13 | -407.08 | 278.6 | 281.57 | -59.95 |
Change in Unearned Revenue | -230.11 | -122.76 | -477.42 | 168.81 | 51.18 | 128.01 |
Change in Other Net Operating Assets | 521.94 | -589.14 | 521.12 | -84.8 | -117.44 | -22.68 |
Operating Cash Flow | 4,618 | 853.19 | 1,001 | 6.79 | 326.43 | 193.61 |
Operating Cash Flow Growth | - | -14.73% | 14647.60% | -97.92% | 68.61% | -47.04% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -1,217 | -1,572 | -2,160 | -5,162 | -2,659 | -369.94 |
Sale of Property, Plant & Equipment | 496.42 | 5.07 | 249.72 | - | 32.31 | 5.34 |
Cash Acquisitions | - | - | - | 62.1 | - | 0.56 |
Sale (Purchase) of Intangibles | -24.55 | -24.78 | -7.23 | -19.23 | -0.57 | -144.03 |
Sale (Purchase) of Real Estate | -60.62 | -55.52 | -1,533 | -2,155 | -2,307 | -421.18 |
Investment in Securities | -169.31 | -719.4 | -474.17 | 47.21 | -384.55 | 73 |
Other Investing Activities | -133.66 | -46.62 | 46.05 | -232.32 | -149.54 | -16.58 |
Investing Cash Flow | -1,108 | -2,414 | -3,878 | -7,459 | -5,468 | -872.84 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Short-Term Debt Issued | - | 1,264 | 2,131 | 170.71 | 955.78 | - |
Long-Term Debt Issued | - | 2,075 | 5,990 | 6,430 | 4,720 | 2,905 |
Total Debt Issued | 1,489 | 3,339 | 8,122 | 6,601 | 5,676 | 2,905 |
Short-Term Debt Repaid | - | -262.28 | - | -526.96 | - | -289.03 |
Long-Term Debt Repaid | - | -1,599 | -4,732 | -1,496 | -417.42 | -2,389 |
Total Debt Repaid | -3,704 | -1,862 | -4,732 | -2,023 | -417.42 | -2,678 |
Net Debt Issued (Repaid) | -2,215 | 1,477 | 3,390 | 4,578 | 5,258 | 226.77 |
Issuance of Common Stock | - | - | - | - | - | 1,000 |
Repurchase of Common Stock | -317.59 | -110.3 | - | - | - | - |
Common Dividends Paid | -110.79 | -110.79 | -228.51 | -196.25 | -148.23 | -95.92 |
Other Financing Activities | 132.86 | 381.21 | -398.53 | 2,979 | -1.52 | 85.28 |
Financing Cash Flow | -2,511 | 1,638 | 2,763 | 7,360 | 5,108 | 1,216 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Foreign Exchange Rate Adjustments | 1.22 | -1.85 | -3.69 | - | - | - |
Net Cash Flow | 999.66 | 75.34 | -118.3 | -91.87 | -32.85 | 536.91 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 3,401 | -719.08 | -1,159 | -5,155 | -2,332 | -176.34 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | 25.56% | -6.71% | -9.24% | -66.96% | -34.53% | -3.19% |
Free Cash Flow Per Share | 7.75 | -1.66 | -2.57 | -11.93 | -5.40 | -0.53 |
Levered Free Cash Flow | 2,322 | -244.27 | -1,839 | -7,222 | -2,574 | -302.04 |
Unlevered Free Cash Flow | 2,580 | 18.87 | -1,638 | -7,109 | -2,518 | -259.52 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | 408.03 | 408.03 | 281.18 | 160.82 | 83.11 | 68.02 |
Cash Income Tax Paid | 295.07 | 295.07 | 136.08 | 19.21 | 30.29 | 31.54 |
Change in Working Capital | 3,293 | -33.16 | -925.87 | -666.68 | -34.88 | -90.99 |