LandMark Optoelectronics Corporation (TPEX:3081)
Taiwan
· Delayed Price · Currency is TWD 452.00
+39.50 (9.58%)
Aug 15, 2025, 1:30 PM CST
LandMark Optoelectronics 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 | Jun '25 Jun 30, 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 | 155.21 | -54.53 | -211.51 | 329.54 | 337.54 | 590.74 | Upgrade
|
| Depreciation & Amortization | 340.5 | 389.46 | 454.93 | 473.12 | 486.34 | 456.76 | Upgrade
|
| Other Amortization | 1.49 | 1.91 | 2.43 | 4.31 | 6.01 | 5.51 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0 | - | 0.05 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.05 | 0.07 | -0.02 | - | - | - | Upgrade
|
| Stock-Based Compensation | 36.49 | 24.3 | 21.76 | 49.3 | 44.16 | 40.48 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.56 | -0 | -1.11 | 1.42 | -0.64 | 0.11 | Upgrade
|
| Other Operating Activities | 50.24 | -19.05 | -99.69 | -16.58 | -37.15 | 122.16 | Upgrade
|
| Change in Accounts Receivable | -45.57 | 33.71 | 221.36 | -194.93 | 355.54 | -204.01 | Upgrade
|
| Change in Inventory | -68.21 | 10.95 | -12.28 | -109.83 | -105.36 | -31.96 | Upgrade
|
| Change in Accounts Payable | -11.21 | -14.88 | -119.55 | 89.93 | -20.75 | 20.54 | Upgrade
|
| Change in Unearned Revenue | 19.93 | 2.6 | 2.56 | -9.5 | 1.59 | -0.36 | Upgrade
|
| Change in Other Net Operating Assets | 128.1 | 1.99 | -19.31 | 22.48 | -45.34 | 17.01 | Upgrade
|
| Operating Cash Flow | 607.57 | 376.54 | 239.57 | 639.31 | 1,022 | 1,017 | Upgrade
|
| Operating Cash Flow Growth | 197.73% | 57.17% | -62.53% | -37.44% | 0.49% | 12.91% | Upgrade
|
| Capital Expenditures | -108.86 | -70.05 | -151.05 | -363.29 | -205.98 | -419.14 | Upgrade
|
| Sale of Property, Plant & Equipment | 0 | 0 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -0.39 | -0.12 | -0.35 | -0.85 | -3.73 | Upgrade
|
| Investment in Securities | -500.49 | -300 | -818.7 | - | - | - | Upgrade
|
| Other Investing Activities | -10.6 | -11.55 | -0.06 | -96.78 | -125.76 | -32.88 | Upgrade
|
| Investing Cash Flow | -619.95 | -381.99 | -969.93 | -460.42 | -332.58 | -455.74 | Upgrade
|
| Long-Term Debt Repaid | - | -7.14 | -7.14 | -7.46 | -7.8 | -8.33 | Upgrade
|
| Net Debt Issued (Repaid) | -6.67 | -7.14 | -7.14 | -7.46 | -7.8 | -8.33 | Upgrade
|
| Issuance of Common Stock | 7.19 | 7.19 | - | 21.7 | - | 19.02 | Upgrade
|
| Common Dividends Paid | -45.9 | -45.9 | -321.54 | -319.79 | -456.85 | -363.73 | Upgrade
|
| Other Financing Activities | -0.11 | -1.71 | -0.94 | -0.02 | - | - | Upgrade
|
| Financing Cash Flow | -45.5 | -47.58 | -329.61 | -305.58 | -464.65 | -353.04 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6.39 | 1.51 | -2.88 | -0.93 | -0.28 | -2.14 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.01 | 0.01 | - | - | - | - | Upgrade
|
| Net Cash Flow | -64.27 | -51.52 | -1,063 | -127.62 | 224.44 | 206.03 | Upgrade
|
| Free Cash Flow | 498.71 | 306.49 | 88.52 | 276.03 | 815.97 | 597.81 | Upgrade
|
| Free Cash Flow Growth | 208.20% | 246.24% | -67.93% | -66.17% | 36.49% | - | Upgrade
|
| Free Cash Flow Margin | 30.80% | 25.36% | 8.38% | 11.59% | 43.57% | 25.89% | Upgrade
|
| Free Cash Flow Per Share | 5.41 | 3.34 | 0.97 | 3.01 | 8.93 | 6.55 | Upgrade
|
| Cash Interest Paid | 5.94 | 5.94 | 5.12 | 4.79 | 4.2 | 4.07 | Upgrade
|
| Cash Income Tax Paid | 0.68 | 1.59 | 55.76 | 73.36 | 118.2 | 5.27 | Upgrade
|
| Levered Free Cash Flow | 422.82 | 310.37 | 177.6 | 169.55 | 704.62 | 376.82 | Upgrade
|
| Unlevered Free Cash Flow | 426.82 | 314.08 | 180.8 | 172.54 | 707.24 | 379.36 | Upgrade
|
| Change in Working Capital | 23.04 | 34.38 | 72.78 | -201.84 | 185.68 | -198.78 | Upgrade
|
Updated Feb 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.