Lebledor F&B Co., Ltd. (TPEX:7757)
Taiwan
· Delayed Price · Currency is TWD 156.50
-4.50 (-2.80%)
Jun 27, 2025, 2:00 PM CST
Lebledor F&B 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 |
|---|---|---|---|---|---|
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 |
| Net Income | 214.16 | 219.41 | 231.06 | 123.28 | 45.42 |
| Depreciation & Amortization | 214.41 | 208.93 | 204.91 | 198.85 | 211.83 |
| Loss (Gain) From Sale of Assets | - | - | -0.09 | -0.29 | 1.56 |
| Stock-Based Compensation | - | - | - | - | 10.69 |
| Provision & Write-off of Bad Debts | 0.01 | -0.36 | 0.33 | 0.29 | -1.13 |
| Other Operating Activities | -3.65 | -3.12 | 20.52 | 14.51 | -10.12 |
| Change in Accounts Receivable | 15.49 | -0.57 | -8.9 | 6.29 | -10.05 |
| Change in Inventory | -4.67 | -6.49 | -7.59 | -2.28 | -1 |
| Change in Accounts Payable | 0.09 | 16.48 | 9.29 | 9.49 | 13.21 |
| Change in Unearned Revenue | 6.88 | 7.42 | 0.14 | -3.14 | 3.66 |
| Change in Other Net Operating Assets | 5.13 | -14.95 | 77.1 | -11.28 | -13.75 |
| Operating Cash Flow | 447.85 | 426.76 | 526.77 | 335.72 | 250.32 |
| Operating Cash Flow Growth | -0.67% | -18.99% | 56.91% | 34.12% | - |
| Capital Expenditures | -153.79 | -160.49 | -95.44 | -42.36 | -212.87 |
| Sale of Property, Plant & Equipment | - | - | 0.27 | 1.41 | 2.3 |
| Sale (Purchase) of Intangibles | -4.28 | -4.13 | -0.5 | -0.39 | -0.09 |
| Investment in Securities | -10.33 | 22.03 | -21.44 | - | - |
| Other Investing Activities | -0.47 | -0.83 | -5.63 | 0.86 | 10.74 |
| Investing Cash Flow | -168.87 | -143.42 | -122.74 | -40.48 | -199.91 |
| Long-Term Debt Issued | - | - | - | - | 134.4 |
| Short-Term Debt Repaid | - | -25 | -42.61 | -71.79 | -9.02 |
| Long-Term Debt Repaid | - | -108.93 | -286.67 | -180.15 | -169.8 |
| Total Debt Repaid | -138.38 | -133.93 | -329.28 | -251.94 | -178.82 |
| Net Debt Issued (Repaid) | -138.38 | -133.93 | -329.28 | -251.94 | -44.42 |
| Issuance of Common Stock | 5.05 | 3.91 | - | - | 47.47 |
| Common Dividends Paid | -186.3 | -186.3 | -87.67 | -54.8 | -44.74 |
| Other Financing Activities | 0 | 5.4 | 13.1 | - | 1.53 |
| Financing Cash Flow | -319.64 | -310.91 | -403.86 | -306.73 | -40.16 |
| Foreign Exchange Rate Adjustments | 0.06 | 0.16 | 0.74 | 0.59 | -0.51 |
| Net Cash Flow | -40.59 | -27.41 | 0.9 | -10.9 | 9.74 |
| Free Cash Flow | 294.06 | 266.27 | 431.33 | 293.36 | 37.46 |
| Free Cash Flow Growth | -12.65% | -38.27% | 47.03% | 683.22% | - |
| Free Cash Flow Margin | 13.02% | 12.08% | 22.16% | 19.59% | 2.87% |
| Free Cash Flow Per Share | 13.39 | 12.13 | 19.58 | 13.35 | 1.83 |
| Cash Interest Paid | 7.13 | 6.99 | 7.65 | 10.01 | 10.88 |
| Cash Income Tax Paid | 57.37 | 57.66 | 39.91 | 8.01 | 8.98 |
| Levered Free Cash Flow | - | 209.5 | 346.15 | 259.95 | - |
| Unlevered Free Cash Flow | - | 213.86 | 350.93 | 266.2 | - |
| Change in Net Working Capital | - | 0.99 | -67.82 | -21.66 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.