Solid Year Co., Ltd. (TPEX:6737)
Taiwan
· Delayed Price · Currency is TWD 45.80
-0.95 (-2.03%)
May 14, 2025, 9:50 AM CST
Solid Year Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2016 - 2019 |
| Net Income | 442.11 | 220.66 | 276.17 | 308.43 | 487.41 | Upgrade
|
| Depreciation & Amortization | 66.15 | 68.43 | 61.68 | 50.68 | 43.9 | Upgrade
|
| Other Amortization | 0.02 | 0.02 | 2.82 | 1.46 | 1.88 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.38 | 1.31 | -0.12 | -3.04 | 1.21 | Upgrade
|
| Loss (Gain) on Equity Investments | 1.2 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | - | - | - | 22.51 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -1.8 | 2.61 | 8.01 | -2.14 | -1.93 | Upgrade
|
| Other Operating Activities | 85.92 | 36.31 | 119.51 | -18.98 | 196.56 | Upgrade
|
| Change in Accounts Receivable | -74.59 | 26.54 | 174.55 | 1,067 | -1,266 | Upgrade
|
| Change in Inventory | 112.91 | 70.55 | -91.34 | -117.83 | -283.99 | Upgrade
|
| Change in Accounts Payable | -8.67 | 57.47 | -159.2 | -886.05 | 1,083 | Upgrade
|
| Change in Unearned Revenue | 13.39 | -78.85 | 119.67 | -93.05 | 70.77 | Upgrade
|
| Change in Other Net Operating Assets | 41.89 | 57.38 | 53.11 | -102.86 | 50.42 | Upgrade
|
| Operating Cash Flow | 680.88 | 462.45 | 564.85 | 226.6 | 382.9 | Upgrade
|
| Operating Cash Flow Growth | 47.23% | -18.13% | 149.28% | -40.82% | -6.68% | Upgrade
|
| Capital Expenditures | -32.58 | -110.64 | -78 | -436.42 | -102.27 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 1.06 | 44.79 | 0.33 | Upgrade
|
| Divestitures | -4.81 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -7.92 | -2.14 | -10.14 | -2.61 | -3.65 | Upgrade
|
| Investment in Securities | -48 | - | - | -43 | -36 | Upgrade
|
| Other Investing Activities | -5.89 | -11.24 | -14.28 | 69.16 | -68.72 | Upgrade
|
| Investing Cash Flow | -98.89 | -121.98 | -101.35 | -368.07 | -210.31 | Upgrade
|
| Short-Term Debt Issued | 30 | 85 | 362 | - | 121.06 | Upgrade
|
| Long-Term Debt Issued | 8.9 | 106.66 | 275.04 | 302.8 | 73.1 | Upgrade
|
| Total Debt Issued | 38.9 | 191.66 | 637.04 | 302.8 | 194.16 | Upgrade
|
| Short-Term Debt Repaid | -68 | -234 | -458 | -63.82 | - | Upgrade
|
| Long-Term Debt Repaid | -190.38 | -77.91 | -390.51 | -30.45 | -65.37 | Upgrade
|
| Total Debt Repaid | -258.38 | -311.91 | -848.51 | -94.27 | -65.37 | Upgrade
|
| Net Debt Issued (Repaid) | -219.48 | -120.25 | -211.47 | 208.53 | 128.78 | Upgrade
|
| Issuance of Common Stock | - | - | - | 14.42 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -14.42 | Upgrade
|
| Common Dividends Paid | -126.11 | -150.13 | -208.15 | -275.65 | -72.06 | Upgrade
|
| Other Financing Activities | 0.76 | -0.24 | 0.01 | 30.12 | 0.19 | Upgrade
|
| Financing Cash Flow | -344.82 | -270.62 | -419.61 | -22.57 | 42.49 | Upgrade
|
| Foreign Exchange Rate Adjustments | 9.92 | -13.24 | 57.56 | 17.65 | -10.33 | Upgrade
|
| Net Cash Flow | 247.1 | 56.61 | 101.45 | -146.4 | 204.75 | Upgrade
|
| Free Cash Flow | 648.3 | 351.81 | 486.86 | -209.82 | 280.63 | Upgrade
|
| Free Cash Flow Growth | 84.28% | -27.74% | - | - | -19.28% | Upgrade
|
| Free Cash Flow Margin | 13.75% | 10.59% | 11.14% | -3.96% | 4.75% | Upgrade
|
| Free Cash Flow Per Share | 10.74 | 5.83 | 8.06 | -3.49 | 4.67 | Upgrade
|
| Cash Interest Paid | 6.94 | 9.68 | 11.32 | 9.64 | 9.71 | Upgrade
|
| Cash Income Tax Paid | 67.78 | 36.83 | 18.24 | 160.35 | 33.61 | Upgrade
|
| Levered Free Cash Flow | 512.49 | 242.64 | 344.57 | -268.65 | 203.09 | Upgrade
|
| Unlevered Free Cash Flow | 518.69 | 250.56 | 353.54 | -262.57 | 209.05 | Upgrade
|
| Change in Net Working Capital | -109.84 | -134.94 | -173.2 | 139.09 | 132.78 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.