Walsin Lihwa Corporation (LUX:WLSRS)
Luxembourg
· Delayed Price · Currency is EUR · Price in USD 7.30
+0.05 (0.69%)
At close: May 13, 2025
Walsin Lihwa 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 | 2,649 | 2,790 | 5,079 | 19,352 | 14,643 | 6,691 | Upgrade
|
| Depreciation & Amortization | 9,464 | 9,601 | 8,253 | 4,426 | 2,831 | 2,441 | Upgrade
|
| Other Amortization | 50.34 | 50.34 | 60.34 | 24.95 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 19.08 | 19.53 | -110.47 | -68.05 | -20.47 | 7.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | -23.89 | -23.88 | -12.43 | 0.09 | 693.89 | -0.67 | Upgrade
|
| Loss (Gain) From Sale of Investments | -116.76 | 386.75 | -1,135 | -7,475 | -1,326 | -656.19 | Upgrade
|
| Loss (Gain) on Equity Investments | -651.5 | -813.75 | -528.87 | -3,607 | -4,808 | -1,696 | Upgrade
|
| Stock-Based Compensation | - | - | - | 233.08 | 11.49 | 8.8 | Upgrade
|
| Provision & Write-off of Bad Debts | -75.37 | -41.65 | 412.28 | 105.68 | -7.9 | 12.21 | Upgrade
|
| Other Operating Activities | -3,109 | -6,634 | 870.32 | 2,765 | 4,016 | 1,120 | Upgrade
|
| Change in Accounts Receivable | 3,223 | 4,450 | 5,294 | -480.55 | -4,784 | -134.51 | Upgrade
|
| Change in Inventory | -4,994 | -3,458 | 3,312 | -2,101 | -11,987 | 938.71 | Upgrade
|
| Change in Accounts Payable | -2,378 | -5,004 | -701.92 | 3,674 | 999.45 | 526.65 | Upgrade
|
| Change in Unearned Revenue | 12.23 | 152.74 | 5.48 | - | 1.93 | 0.98 | Upgrade
|
| Change in Other Net Operating Assets | -1,952 | -794.32 | 975.9 | -2,984 | 1,054 | -2,112 | Upgrade
|
| Operating Cash Flow | 2,722 | 1,502 | 22,748 | 13,865 | 1,316 | 7,148 | Upgrade
|
| Operating Cash Flow Growth | -82.00% | -93.40% | 64.07% | 953.45% | -81.59% | -17.15% | Upgrade
|
| Capital Expenditures | -9,980 | -10,422 | -16,512 | -15,499 | -6,415 | -8,816 | Upgrade
|
| Sale of Property, Plant & Equipment | 112.96 | 104.68 | 32.36 | 154.16 | 50.41 | 21.68 | Upgrade
|
| Cash Acquisitions | -4,774 | -5,375 | -5,856 | -11,037 | - | - | Upgrade
|
| Divestitures | - | - | - | 9,243 | - | 2,026 | Upgrade
|
| Sale (Purchase) of Intangibles | -37.9 | -49.21 | -37.28 | -141.06 | -6.25 | -9.33 | Upgrade
|
| Investment in Securities | 288.85 | 3,471 | -2,585 | -7,484 | 4,289 | -5,609 | Upgrade
|
| Other Investing Activities | -4,824 | -3,151 | 3,458 | -1,581 | 1,099 | 77.67 | Upgrade
|
| Investing Cash Flow | -19,232 | -15,434 | -21,501 | -26,347 | -985.97 | -12,310 | Upgrade
|
| Short-Term Debt Issued | - | 8,264 | - | 7,713 | 485.65 | - | Upgrade
|
| Long-Term Debt Issued | - | 12,116 | 20,184 | 23,253 | 11,500 | 20,640 | Upgrade
|
| Total Debt Issued | 26,484 | 20,380 | 20,184 | 30,966 | 11,986 | 20,640 | Upgrade
|
| Short-Term Debt Repaid | - | - | -6,500 | - | - | -5,805 | Upgrade
|
| Long-Term Debt Repaid | - | -5,779 | -22,437 | -19,900 | -6,154 | -6,648 | Upgrade
|
| Total Debt Repaid | -8,532 | -5,779 | -28,936 | -19,900 | -6,154 | -12,453 | Upgrade
|
| Net Debt Issued (Repaid) | 17,952 | 14,601 | -8,752 | 11,066 | 5,832 | 8,187 | Upgrade
|
| Issuance of Common Stock | - | - | 11,923 | 9,000 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -1,500 | Upgrade
|
| Common Dividends Paid | -4,434 | -4,434 | -6,716 | -5,490 | -3,088 | -1,663 | Upgrade
|
| Other Financing Activities | -359.31 | -3,979 | -414.98 | 5,742 | -5,023 | 586.9 | Upgrade
|
| Financing Cash Flow | 13,159 | 6,188 | -3,960 | 20,318 | -2,280 | 5,611 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,943 | 2,155 | -378.98 | 1,134 | 392.51 | -257.52 | Upgrade
|
| Net Cash Flow | -1,409 | -5,590 | -3,092 | 8,971 | -1,557 | 191.4 | Upgrade
|
| Free Cash Flow | -7,258 | -8,921 | 6,236 | -1,634 | -5,099 | -1,668 | Upgrade
|
| Free Cash Flow Margin | -3.95% | -4.98% | 3.28% | -0.91% | -3.26% | -1.48% | Upgrade
|
| Free Cash Flow Per Share | -1.81 | -2.21 | 1.60 | -0.46 | -1.48 | -0.51 | Upgrade
|
| Cash Interest Paid | 2,237 | 2,237 | 1,926 | 740.19 | 491.58 | 534.66 | Upgrade
|
| Cash Income Tax Paid | 5,642 | 5,642 | 1,690 | 2,732 | 1,255 | 2,156 | Upgrade
|
| Levered Free Cash Flow | -14,004 | -18,336 | 4,418 | -3,882 | -9,193 | -463.91 | Upgrade
|
| Unlevered Free Cash Flow | -12,496 | -16,861 | 5,752 | -3,365 | -8,931 | -126.42 | Upgrade
|
| Change in Net Working Capital | 13,696 | 17,396 | -10,154 | -1,655 | 13,693 | -1,634 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.