Bafang Yunji International Company Limited (TPE:2753)
Taiwan
· Delayed Price · Currency is TWD 185.00
-4.50 (-2.37%)
May 14, 2025, 1:30 PM CST
TPE:2753 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 | 639.85 | 602.02 | 554.17 | 660.95 | 541.34 | 633.61 | Upgrade
|
| Depreciation & Amortization | 770.23 | 757.04 | 684.03 | 654.54 | 591.78 | 526.89 | Upgrade
|
| Other Amortization | 5.54 | 5.54 | 4.48 | 3.31 | 2.09 | 2.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | 17.72 | 9.6 | 17.64 | 15.71 | -0.71 | -1.24 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.75 | -2.18 | 7.25 | -0.3 | 0.07 | 10.13 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 17.5 | Upgrade
|
| Stock-Based Compensation | 1.08 | 1.73 | 4.97 | 13.56 | 25.63 | 5.75 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -0.31 | -0.84 | - | - | Upgrade
|
| Other Operating Activities | 69.83 | 71.11 | -44.12 | 44.3 | -22.42 | 42.99 | Upgrade
|
| Change in Accounts Receivable | -3.29 | -17 | -22.29 | -11.29 | -28.87 | -3.64 | Upgrade
|
| Change in Inventory | -117.76 | -51.57 | -20.41 | -16.75 | -34.29 | -13.57 | Upgrade
|
| Change in Accounts Payable | 18.88 | 23.19 | 39.59 | -3.3 | 31.54 | 27.74 | Upgrade
|
| Change in Other Net Operating Assets | -5.81 | 1.79 | -5.17 | 28.14 | -35.13 | 31.96 | Upgrade
|
| Operating Cash Flow | 1,395 | 1,401 | 1,220 | 1,388 | 1,071 | 1,281 | Upgrade
|
| Operating Cash Flow Growth | 6.19% | 14.87% | -12.12% | 29.60% | -16.36% | 28.25% | Upgrade
|
| Capital Expenditures | -887.94 | -791.45 | -995.18 | -446.96 | -509.63 | -271.58 | Upgrade
|
| Sale of Property, Plant & Equipment | 44.58 | 61.83 | 67.95 | 67.71 | 88.46 | 220.93 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -46.95 | Upgrade
|
| Divestitures | - | - | - | -0.07 | - | -0.16 | Upgrade
|
| Sale (Purchase) of Intangibles | -4.53 | -4.44 | -7.06 | -13 | -3.63 | -2.35 | Upgrade
|
| Investment in Securities | 521.1 | 384.84 | 488.1 | -727.62 | -479.37 | -3.75 | Upgrade
|
| Other Investing Activities | -7.42 | -8.6 | 14.14 | -22.76 | -11.77 | -17.85 | Upgrade
|
| Investing Cash Flow | -294.46 | -314.65 | -372.63 | -1,088 | -878.74 | -121.71 | Upgrade
|
| Short-Term Debt Issued | - | - | 272 | 3 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 2.16 | 87.62 | - | Upgrade
|
| Total Debt Issued | - | - | 272 | 5.16 | 87.62 | - | Upgrade
|
| Short-Term Debt Repaid | - | -120.04 | - | - | -43 | -45 | Upgrade
|
| Long-Term Debt Repaid | - | -559.19 | -525.98 | -552.19 | -568.54 | -407.13 | Upgrade
|
| Total Debt Repaid | -566.05 | -679.23 | -525.98 | -552.19 | -611.54 | -452.14 | Upgrade
|
| Net Debt Issued (Repaid) | -566.05 | -679.23 | -253.98 | -547.03 | -523.92 | -452.14 | Upgrade
|
| Issuance of Common Stock | 3.77 | 3.77 | 4.54 | 7.64 | 972.97 | - | Upgrade
|
| Common Dividends Paid | -465.76 | -465.46 | -497.54 | -429.29 | -390.29 | -360.27 | Upgrade
|
| Other Financing Activities | 228.44 | 180.59 | 13.35 | 66.21 | -19.27 | 36.71 | Upgrade
|
| Financing Cash Flow | -799.61 | -960.34 | -733.63 | -902.47 | 39.49 | -775.69 | Upgrade
|
| Foreign Exchange Rate Adjustments | 25.63 | 32.38 | -0.06 | 44.29 | -11.51 | -11.55 | Upgrade
|
| Net Cash Flow | 326.07 | 158.63 | 113.51 | -557.71 | 220.27 | 371.57 | Upgrade
|
| Free Cash Flow | 506.58 | 609.79 | 224.65 | 941.07 | 561.39 | 1,009 | Upgrade
|
| Free Cash Flow Growth | 63.30% | 171.44% | -76.13% | 67.63% | -44.36% | 67.24% | Upgrade
|
| Free Cash Flow Margin | 6.12% | 7.60% | 3.06% | 13.84% | 9.43% | 19.46% | Upgrade
|
| Free Cash Flow Per Share | 7.59 | 9.14 | 3.37 | 14.13 | 9.00 | 16.76 | Upgrade
|
| Cash Interest Paid | 6.46 | 6.46 | 3.52 | 2.02 | 2.03 | 2.39 | Upgrade
|
| Cash Income Tax Paid | 116.58 | 116.58 | 190.96 | 144.32 | 169.27 | 147.29 | Upgrade
|
| Levered Free Cash Flow | 375.96 | 451.12 | 14.99 | 704.56 | 513.42 | 690.03 | Upgrade
|
| Unlevered Free Cash Flow | 404.01 | 477.07 | 34.92 | 722.57 | 527.41 | 701.97 | Upgrade
|
| Change in Net Working Capital | -27.29 | -57.7 | 74.22 | -18.41 | -12.82 | 35.92 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.