XAC Automation Corporation (TPEX:5490)
Taiwan
· Delayed Price · Currency is TWD 29.05
+0.10 (0.35%)
May 14, 2025, 1:30 PM CST
XAC Automation 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 | 94.67 | 32.86 | -172.56 | -165.47 | 133.26 | 207.15 | Upgrade
|
| Depreciation & Amortization | 21.42 | 21.19 | 28 | 29.63 | 25.04 | 18.61 | Upgrade
|
| Other Amortization | 2 | 2 | 1.49 | 3.7 | 3.41 | 3.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 0 | 0 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 0.17 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.37 | 0.1 | -0.03 | 1.5 | 3.3 | -0.62 | Upgrade
|
| Stock-Based Compensation | - | - | 0.94 | 5.78 | 12.41 | 21.45 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.03 | -2.06 | 0.76 | -0.17 | -1.28 | -2.8 | Upgrade
|
| Other Operating Activities | 50.43 | 33.34 | 4.57 | -40.77 | -17.57 | 21.47 | Upgrade
|
| Change in Accounts Receivable | -75.17 | -64.46 | -12.06 | 371.36 | -167.95 | 188.32 | Upgrade
|
| Change in Inventory | 8.74 | -5.64 | 107.81 | 11.78 | -326.67 | -9.94 | Upgrade
|
| Change in Accounts Payable | -11.82 | 34.08 | 4.57 | -191.18 | 58.31 | -18.07 | Upgrade
|
| Change in Other Net Operating Assets | -317.96 | -28.54 | 6.19 | 284.29 | 12.36 | 22.88 | Upgrade
|
| Operating Cash Flow | -228.04 | 22.87 | -30.31 | 310.45 | -265.2 | 452.43 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 109.97% | Upgrade
|
| Capital Expenditures | -2.04 | -1.54 | -4.71 | -4.99 | -4.13 | -7.27 | Upgrade
|
| Sale (Purchase) of Intangibles | -3.91 | -2.84 | -0.65 | -0.24 | -0.65 | -0.21 | Upgrade
|
| Investment in Securities | 24.05 | 6.03 | 155.86 | -47.42 | 68.68 | -229.58 | Upgrade
|
| Other Investing Activities | 0.43 | 2.58 | -1.56 | -0.06 | -2.17 | 6.29 | Upgrade
|
| Investing Cash Flow | 18.53 | 4.22 | 148.95 | -52.7 | 61.73 | -230.78 | Upgrade
|
| Short-Term Debt Issued | - | 40 | - | - | - | - | Upgrade
|
| Total Debt Issued | 40 | 40 | - | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -40 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -12.87 | -19.16 | -20.07 | -15.01 | -8.39 | Upgrade
|
| Total Debt Repaid | -52.98 | -52.87 | -19.16 | -20.07 | -15.01 | -8.39 | Upgrade
|
| Net Debt Issued (Repaid) | -12.98 | -12.87 | -19.16 | -20.07 | -15.01 | -8.39 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -82.85 | - | Upgrade
|
| Common Dividends Paid | - | - | - | -115.6 | -189.86 | -141.75 | Upgrade
|
| Other Financing Activities | 6.01 | 6.01 | -0.51 | 0.03 | - | - | Upgrade
|
| Financing Cash Flow | -6.97 | -6.86 | -19.67 | -135.64 | -287.72 | -150.14 | Upgrade
|
| Foreign Exchange Rate Adjustments | -13.74 | 47.41 | -46.02 | 1.94 | 0.96 | -1.13 | Upgrade
|
| Net Cash Flow | -230.22 | 67.63 | 52.95 | 124.05 | -490.23 | 70.38 | Upgrade
|
| Free Cash Flow | -230.08 | 21.32 | -35.02 | 305.45 | -269.33 | 445.17 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 108.73% | Upgrade
|
| Free Cash Flow Margin | -15.78% | 1.55% | -4.56% | 21.75% | -17.06% | 26.07% | Upgrade
|
| Free Cash Flow Per Share | -2.49 | 0.23 | -0.38 | 3.30 | -2.79 | 4.63 | Upgrade
|
| Cash Interest Paid | 0.65 | 0.63 | 0.9 | 1.17 | 0.84 | 0.55 | Upgrade
|
| Cash Income Tax Paid | 5.58 | 5.36 | 0.12 | 34.48 | 56.41 | 54.52 | Upgrade
|
| Levered Free Cash Flow | -305.4 | 387.97 | 28.09 | 224.94 | -308.3 | 402.87 | Upgrade
|
| Unlevered Free Cash Flow | -304.99 | 388.36 | 28.65 | 225.67 | -307.78 | 403.22 | Upgrade
|
| Change in Net Working Capital | 381.38 | -352.13 | -146.28 | -123.96 | 449.82 | -202.02 | Upgrade
|
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.