Trusval Technology Co., Ltd. (TPEX:6667)
Taiwan
· Delayed Price · Currency is TWD 195.00
+5.00 (2.63%)
May 14, 2025, 10:56 AM CST
Trusval Technology 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 | 510.55 | 439.62 | 321.26 | 211.16 | 130.1 | 73.55 | Upgrade
|
| Depreciation & Amortization | 75.84 | 73.36 | 67.52 | 62.35 | 52.88 | 46.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | 6.06 | 6.06 | -0.06 | -0.04 | -0.01 | -0.25 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 0.24 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -2.76 | -1.19 | -1.27 | -4.16 | 0.9 | 2.38 | Upgrade
|
| Stock-Based Compensation | 14.41 | 14.41 | - | 17.15 | - | 5.04 | Upgrade
|
| Provision & Write-off of Bad Debts | 10.54 | 0.25 | 0.04 | 0.04 | -0.02 | -0.41 | Upgrade
|
| Other Operating Activities | 34.32 | 18.62 | 13.5 | 33.44 | 19.86 | -3.6 | Upgrade
|
| Change in Accounts Receivable | -1,074 | -609.95 | -52.74 | -266.47 | -343.83 | 16.4 | Upgrade
|
| Change in Inventory | -253.28 | -169.35 | -89.62 | -152.3 | -20.69 | -4.85 | Upgrade
|
| Change in Accounts Payable | 427.7 | 142.96 | -59.19 | 38.05 | 196.63 | -38.09 | Upgrade
|
| Change in Unearned Revenue | 104.82 | 119.75 | 46.7 | 109.58 | 69.4 | -16.19 | Upgrade
|
| Change in Other Net Operating Assets | -130.04 | -52.32 | 9.89 | 55.02 | 21.02 | 27.87 | Upgrade
|
| Operating Cash Flow | -275.51 | -17.77 | 256.26 | 103.82 | 126.24 | 108.51 | Upgrade
|
| Operating Cash Flow Growth | - | - | 146.82% | -17.76% | 16.34% | - | Upgrade
|
| Capital Expenditures | -94.76 | -75.09 | -36.8 | -33.51 | -33.92 | -33.86 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.98 | 1 | 0.24 | 0.07 | 0.14 | 0.94 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.81 | -1.38 | -2.87 | -4.43 | -2.51 | -4.07 | Upgrade
|
| Investment in Securities | -34.6 | -34.6 | 88.49 | -107.49 | - | -10 | Upgrade
|
| Other Investing Activities | -1.26 | -0.12 | 0.41 | 1.14 | -7.34 | -0.1 | Upgrade
|
| Investing Cash Flow | -130.45 | -110.19 | 49.46 | -144.22 | -43.62 | -47.1 | Upgrade
|
| Short-Term Debt Issued | - | 339.5 | - | 245 | 100 | - | Upgrade
|
| Long-Term Debt Issued | - | 35.15 | 34.09 | - | 100 | 22 | Upgrade
|
| Total Debt Issued | 400.15 | 374.65 | 34.09 | 245 | 200 | 22 | Upgrade
|
| Short-Term Debt Repaid | - | - | -25 | - | - | -124 | Upgrade
|
| Long-Term Debt Repaid | - | -77.1 | -56.92 | -42.06 | -32.69 | -7.64 | Upgrade
|
| Total Debt Repaid | -80.45 | -77.1 | -81.92 | -42.06 | -32.69 | -131.64 | Upgrade
|
| Net Debt Issued (Repaid) | 319.7 | 297.56 | -47.83 | 202.94 | 167.32 | -109.64 | Upgrade
|
| Issuance of Common Stock | 179.65 | 179.65 | - | 239.29 | - | 208.32 | Upgrade
|
| Common Dividends Paid | -289.27 | -289.27 | -189.86 | -116.95 | -66.03 | -70.15 | Upgrade
|
| Other Financing Activities | 20 | 20 | 0.4 | -3.41 | 0.76 | 2.14 | Upgrade
|
| Financing Cash Flow | 230.09 | 207.94 | -237.29 | 321.87 | 102.04 | 30.68 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.45 | 0.29 | 0.23 | 0.08 | -0.02 | -0.03 | Upgrade
|
| Net Cash Flow | -174.42 | 80.28 | 68.66 | 281.55 | 184.64 | 92.06 | Upgrade
|
| Free Cash Flow | -370.27 | -92.85 | 219.46 | 70.31 | 92.33 | 74.65 | Upgrade
|
| Free Cash Flow Growth | - | - | 212.12% | -23.84% | 23.68% | - | Upgrade
|
| Free Cash Flow Margin | -8.53% | -2.56% | 9.10% | 2.85% | 5.24% | 5.76% | Upgrade
|
| Free Cash Flow Per Share | -8.03 | -2.03 | 4.85 | 1.67 | 2.31 | 2.06 | Upgrade
|
| Cash Interest Paid | 32.53 | 32.53 | 15.38 | 11.07 | 6.48 | 7.9 | Upgrade
|
| Cash Income Tax Paid | 99.41 | 99.41 | 79.78 | 52.01 | 18.8 | 12.63 | Upgrade
|
| Levered Free Cash Flow | -419.83 | -225.77 | 125.25 | -0.96 | 50.34 | 26.53 | Upgrade
|
| Unlevered Free Cash Flow | -408.33 | -214.27 | 134.88 | 6.27 | 54.38 | 31.36 | Upgrade
|
| Change in Net Working Capital | 759.28 | 527.53 | 116.72 | 180.52 | 57.3 | 14.41 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.