Khgears International Limited (TPE:4571)
Taiwan
· Delayed Price · Currency is TWD 173.00
-2.50 (-1.42%)
Jun 27, 2025, 2:38 PM CST
Khgears International 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 | 2016 - 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 | 2016 - 2019 |
| Net Income | 516.06 | 476.67 | 273.9 | 351.04 | 393.69 | 285.39 | Upgrade
|
| Depreciation & Amortization | 149.31 | 147.11 | 153.12 | 143.62 | 106.3 | 94.91 | Upgrade
|
| Other Amortization | 1.36 | 1.65 | 2.74 | 2.71 | 2.48 | 1.58 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.04 | 0.36 | -2.71 | -0.63 | -1.48 | -1.85 | Upgrade
|
| Stock-Based Compensation | -5.94 | -5.76 | -7.19 | 15.53 | 34.77 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.11 | 0.95 | -1.49 | 0.6 | -0.07 | 0.89 | Upgrade
|
| Other Operating Activities | 5.01 | 8.39 | 11.24 | 77.62 | -8.19 | -23.55 | Upgrade
|
| Change in Accounts Receivable | -143.32 | -282.23 | 135.61 | 100.66 | -25.75 | -347.73 | Upgrade
|
| Change in Inventory | 33.05 | 22.53 | 25.38 | -92.5 | -295.18 | 0.61 | Upgrade
|
| Change in Accounts Payable | 16.89 | 128 | 25.92 | -71.01 | -40.98 | 170.4 | Upgrade
|
| Change in Unearned Revenue | 0.11 | -4.67 | 8.79 | 9.2 | - | 44.5 | Upgrade
|
| Change in Other Net Operating Assets | -40.04 | 53.7 | -32.38 | -40.8 | -13.46 | 91.54 | Upgrade
|
| Operating Cash Flow | 533.41 | 546.7 | 592.92 | 496.04 | 152.13 | 316.67 | Upgrade
|
| Operating Cash Flow Growth | 40.25% | -7.80% | 19.53% | 226.05% | -51.96% | -30.83% | Upgrade
|
| Capital Expenditures | -90.47 | -79.19 | -82.38 | -165.09 | -522.84 | -120.72 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.2 | 2.75 | 4.98 | 3.49 | 1.98 | 4.85 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -4.5 | -3.86 | -1.43 | Upgrade
|
| Other Investing Activities | -183.02 | -313.83 | -0.01 | 0.55 | -1.6 | -43.22 | Upgrade
|
| Investing Cash Flow | -270.29 | -390.27 | -77.41 | -165.54 | -526.32 | -160.52 | Upgrade
|
| Short-Term Debt Issued | - | - | 165.71 | 416.25 | 436.16 | 71.56 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 43.56 | - | - | Upgrade
|
| Total Debt Issued | - | - | 165.71 | 459.8 | 436.16 | 71.56 | Upgrade
|
| Short-Term Debt Repaid | - | -63.47 | -350.35 | -228.52 | -388.52 | -142.69 | Upgrade
|
| Long-Term Debt Repaid | - | -17.74 | -16.71 | -8.72 | -0.77 | - | Upgrade
|
| Total Debt Repaid | -81.35 | -81.21 | -367.06 | -237.24 | -389.28 | -142.69 | Upgrade
|
| Net Debt Issued (Repaid) | -81.35 | -81.21 | -201.35 | 222.57 | 46.87 | -71.13 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 385 | - | Upgrade
|
| Repurchase of Common Stock | - | -94.42 | -13.81 | - | - | - | Upgrade
|
| Common Dividends Paid | -160.33 | -160.33 | -190.36 | -237.19 | -171.36 | -157.08 | Upgrade
|
| Other Financing Activities | - | - | - | - | -4 | - | Upgrade
|
| Financing Cash Flow | -241.68 | -335.95 | -405.52 | -14.63 | 256.51 | -228.21 | Upgrade
|
| Foreign Exchange Rate Adjustments | 62.05 | 53.97 | -27.45 | 38.55 | -13.5 | -3.69 | Upgrade
|
| Net Cash Flow | 83.49 | -125.56 | 82.54 | 354.42 | -131.17 | -75.75 | Upgrade
|
| Free Cash Flow | 442.94 | 467.51 | 510.54 | 330.95 | -370.71 | 195.95 | Upgrade
|
| Free Cash Flow Growth | 39.60% | -8.43% | 54.26% | - | - | -38.22% | Upgrade
|
| Free Cash Flow Margin | 14.07% | 15.27% | 21.74% | 13.54% | -13.54% | 9.49% | Upgrade
|
| Free Cash Flow Per Share | 8.55 | 9.00 | 9.52 | 6.15 | -7.55 | 4.08 | Upgrade
|
| Cash Interest Paid | 1.75 | 4.93 | 18.18 | 7.19 | 2.22 | 1.62 | Upgrade
|
| Cash Income Tax Paid | 97.44 | 85.92 | 51.1 | 48.92 | 55.46 | 40.44 | Upgrade
|
| Levered Free Cash Flow | 244.77 | 295.85 | 369.67 | 146.8 | -481.41 | 104.49 | Upgrade
|
| Unlevered Free Cash Flow | 245.86 | 298.93 | 379.5 | 151.3 | -480.01 | 105.2 | Upgrade
|
| Change in Net Working Capital | 126.55 | 66.72 | -138.17 | 3.56 | 368.18 | 85.71 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.