Sirtec International Co.,Ltd. (TPEX:5356)
Taiwan
· Delayed Price · Currency is TWD 28.65
-0.20 (-0.69%)
May 14, 2025, 9:00 AM CST
Sirtec 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 | 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 | 133.01 | 222.57 | 564.67 | -61.4 | -29.07 | 247.78 | Upgrade
|
| Depreciation & Amortization | 192.37 | 195.81 | 173.21 | 183.04 | 168.41 | 161.24 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.61 | -0.85 | -511.37 | 2.25 | 3.82 | -0.15 | Upgrade
|
| Asset Writedown & Restructuring Costs | -9.3 | -4.87 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 28.26 | 17.45 | -34.29 | 48.33 | -38 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 83.38 | -0.99 | 28.05 | 83.93 | -86.62 | -48.59 | Upgrade
|
| Provision & Write-off of Bad Debts | -6.5 | -5.58 | 3.55 | -14.91 | 8.98 | -60.16 | Upgrade
|
| Other Operating Activities | 25.29 | 28.34 | -64.43 | 8.49 | -49.65 | -274.14 | Upgrade
|
| Change in Accounts Receivable | 95.12 | 121.16 | -224.49 | 182.7 | -109.99 | 544.39 | Upgrade
|
| Change in Inventory | 56.38 | 30.9 | -5.89 | -197.22 | -111.8 | 85.8 | Upgrade
|
| Change in Accounts Payable | 51.13 | -17.43 | 94.43 | -66.49 | 72.08 | -318.37 | Upgrade
|
| Change in Other Net Operating Assets | -4.58 | -9.55 | 70.13 | -25.53 | 57.22 | -28.69 | Upgrade
|
| Operating Cash Flow | 643.96 | 585.82 | 84.7 | 143.19 | -114.62 | 309.12 | Upgrade
|
| Operating Cash Flow Growth | - | 591.65% | -40.85% | - | - | -65.22% | Upgrade
|
| Capital Expenditures | -64.53 | -83.4 | -101.47 | -319.1 | -139.59 | -137.11 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.17 | 1.41 | 3.85 | 26.14 | 16.41 | 0.82 | Upgrade
|
| Cash Acquisitions | - | - | - | 2.65 | - | - | Upgrade
|
| Divestitures | - | - | -14.43 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.92 | -2.65 | -1.34 | -9.09 | -4.08 | -8.73 | Upgrade
|
| Investment in Securities | 193.48 | 72.38 | -235.2 | 275.03 | -311.94 | 292.54 | Upgrade
|
| Other Investing Activities | 24.67 | 24.1 | 1.9 | 29.81 | -139.17 | 0.91 | Upgrade
|
| Investing Cash Flow | 151.87 | 11.85 | 228.15 | 5.45 | -578.37 | 148.43 | Upgrade
|
| Short-Term Debt Issued | - | 81 | - | 37 | 223 | - | Upgrade
|
| Total Debt Issued | 81 | 81 | - | 37 | 223 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -216 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -55.69 | -58.06 | -59.27 | -45.58 | -42.91 | Upgrade
|
| Total Debt Repaid | -89.8 | -55.69 | -274.06 | -59.27 | -45.58 | -42.91 | Upgrade
|
| Net Debt Issued (Repaid) | -8.8 | 25.32 | -274.06 | -22.27 | 177.42 | -42.91 | Upgrade
|
| Common Dividends Paid | -236.99 | -236.99 | -154.56 | -133.95 | -226.69 | -226.69 | Upgrade
|
| Other Financing Activities | -98.12 | -114.33 | 33.01 | 213.04 | 23.01 | 1.9 | Upgrade
|
| Financing Cash Flow | -343.91 | -326 | -395.61 | 56.82 | -26.26 | -267.7 | Upgrade
|
| Foreign Exchange Rate Adjustments | 48.48 | 51.45 | -5.39 | 63.98 | -31.21 | -16.43 | Upgrade
|
| Net Cash Flow | 500.39 | 323.12 | -88.14 | 269.45 | -750.47 | 173.42 | Upgrade
|
| Free Cash Flow | 579.42 | 502.42 | -16.77 | -175.9 | -254.21 | 172.01 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -77.13% | Upgrade
|
| Free Cash Flow Margin | 14.92% | 12.96% | -0.51% | -4.74% | -6.61% | 4.78% | Upgrade
|
| Free Cash Flow Per Share | 5.63 | 4.88 | -0.16 | -1.71 | -2.47 | 1.67 | Upgrade
|
| Cash Interest Paid | - | - | 9.33 | 9.83 | 4.42 | 3.64 | Upgrade
|
| Cash Income Tax Paid | - | - | 109.14 | 24.66 | 64.96 | 131.53 | Upgrade
|
| Levered Free Cash Flow | 211.44 | 473.36 | -27.1 | 156.4 | -243.56 | -62.36 | Upgrade
|
| Unlevered Free Cash Flow | 215.53 | 477.33 | -21.27 | 162.55 | -240.8 | -60.09 | Upgrade
|
| Change in Net Working Capital | 40.9 | -233.73 | 108.61 | -297.75 | 178.8 | 133.65 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.