Axiomtek Co., Ltd. (TPEX:3088)
Taiwan
· Delayed Price · Currency is TWD 100.00
-1.50 (-1.48%)
May 13, 2025, 1:30 PM CST
Axiomtek 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 | 751.95 | 768.94 | 727.62 | 602.64 | 390.92 | 306.6 | Upgrade
|
| Depreciation & Amortization | 196.62 | 186.98 | 116.94 | 104.47 | 98.92 | 110.55 | Upgrade
|
| Other Amortization | 18.22 | 18.22 | 17.24 | 15.39 | 17.72 | 15.31 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | -0.04 | -0.27 | 0.03 | -78.97 | -0.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 2 | - | 9.6 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.86 | -0.9 | -0.81 | -0.01 | -0.3 | -0.2 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.91 | 0.47 | 3.59 | 3.75 | 5 | 1.6 | Upgrade
|
| Stock-Based Compensation | 17.57 | 10.46 | 5.34 | 11.83 | 16.02 | 7.81 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.38 | 1.48 | 1.35 | -1.21 | -4.28 | 2.7 | Upgrade
|
| Other Operating Activities | -138.57 | -88.53 | 34.55 | 62.6 | 51.79 | 61.3 | Upgrade
|
| Change in Accounts Receivable | -86.34 | -53.88 | -65.82 | 1.33 | -38.41 | -42.97 | Upgrade
|
| Change in Inventory | 155.86 | 198.58 | 253.98 | -416.36 | -692.43 | 127.88 | Upgrade
|
| Change in Accounts Payable | -15.42 | 41.32 | -191.25 | -142.06 | 511.79 | -79.17 | Upgrade
|
| Change in Unearned Revenue | -72.66 | -93.44 | 16.67 | -15.4 | 55.09 | 13.65 | Upgrade
|
| Change in Other Net Operating Assets | 19.8 | 67.62 | -17.78 | 11.67 | 69.98 | 6.78 | Upgrade
|
| Operating Cash Flow | 848.44 | 996.13 | 901.84 | 240.68 | 403.13 | 541.5 | Upgrade
|
| Operating Cash Flow Growth | -30.70% | 10.46% | 274.71% | -40.30% | -25.55% | 405.55% | Upgrade
|
| Capital Expenditures | -130.2 | -279.76 | -403.79 | -141.56 | -581.36 | -33.36 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.04 | 0.04 | 0.41 | 0.06 | 0.36 | 0.17 | Upgrade
|
| Cash Acquisitions | 4.83 | 4.83 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -28.78 | -29.08 | -15.92 | -21.41 | -18.21 | -10.3 | Upgrade
|
| Investment in Securities | 128.19 | 11.04 | -7 | -3 | - | - | Upgrade
|
| Other Investing Activities | -2.17 | -1.37 | 3.62 | -3.87 | 0.56 | 0.18 | Upgrade
|
| Investing Cash Flow | -28.08 | -294.31 | -422.68 | -169.78 | -473.62 | -43.31 | Upgrade
|
| Short-Term Debt Issued | - | 768 | 3,383 | 4,506 | 1,014 | 963 | Upgrade
|
| Long-Term Debt Issued | - | 10 | 848 | - | 55.77 | - | Upgrade
|
| Total Debt Issued | 685 | 778 | 4,231 | 4,506 | 1,069 | 963 | Upgrade
|
| Short-Term Debt Repaid | - | -817.74 | -4,019 | -4,244 | -639.59 | -1,065 | Upgrade
|
| Long-Term Debt Repaid | - | -75.96 | -51.91 | -101.79 | -82.67 | -45.96 | Upgrade
|
| Total Debt Repaid | -804.21 | -893.7 | -4,070 | -4,346 | -722.26 | -1,111 | Upgrade
|
| Net Debt Issued (Repaid) | -119.21 | -115.7 | 160.8 | 159.52 | 347.1 | -147.96 | Upgrade
|
| Issuance of Common Stock | 35.41 | 37.03 | 50.33 | 52.18 | 19.88 | 13.01 | Upgrade
|
| Common Dividends Paid | -438.23 | -438.23 | -229.07 | -275.12 | -216.95 | -327.57 | Upgrade
|
| Other Financing Activities | 1.73 | 1.57 | 0.02 | 0.06 | - | 0.16 | Upgrade
|
| Financing Cash Flow | -520.3 | -515.33 | -17.93 | -63.37 | 150.03 | -462.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | 56.98 | 58.36 | 8.24 | 80.22 | -43.46 | -10.77 | Upgrade
|
| Net Cash Flow | 357.04 | 244.86 | 469.47 | 87.75 | 36.08 | 25.06 | Upgrade
|
| Free Cash Flow | 718.24 | 716.37 | 498.05 | 99.12 | -178.22 | 508.14 | Upgrade
|
| Free Cash Flow Growth | 0.46% | 43.84% | 402.46% | - | - | 665.93% | Upgrade
|
| Free Cash Flow Margin | 10.09% | 10.39% | 7.43% | 1.50% | -3.52% | 11.04% | Upgrade
|
| Free Cash Flow Per Share | 6.33 | 6.35 | 4.67 | 0.97 | -1.77 | 5.09 | Upgrade
|
| Cash Interest Paid | 7.99 | 7.99 | 14.24 | 10.26 | 4.23 | 4.44 | Upgrade
|
| Cash Income Tax Paid | 377.02 | 377.02 | 219.64 | 126.15 | 50.22 | 43.55 | Upgrade
|
| Levered Free Cash Flow | 409.74 | 285.15 | 476.64 | -63.88 | -287.45 | 393.97 | Upgrade
|
| Unlevered Free Cash Flow | 422.92 | 299.16 | 488.35 | -57.36 | -288.25 | 392.65 | Upgrade
|
| Change in Net Working Capital | 194.64 | 172.71 | -178.45 | 481.54 | 76.59 | -57.41 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.