IC Plus Corp. (TPEX:8040)
Taiwan
· Delayed Price · Currency is TWD 61.60
+0.60 (0.98%)
May 13, 2025, 1:30 PM CST
IC Plus 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 | -69.76 | -113.8 | -120.49 | 150.09 | 61.12 | -115.08 | Upgrade
|
| Depreciation & Amortization | 36.45 | 32.28 | 28.56 | 18.24 | 17.19 | 22.2 | Upgrade
|
| Other Amortization | 22.49 | 22.49 | 19.35 | 19.54 | 18.61 | 12.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.05 | 0.09 | - | 0.03 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 3.77 | 38.74 | 75.24 | 67.17 | 40.88 | 98.63 | Upgrade
|
| Stock-Based Compensation | 0.34 | 1 | 5.31 | 11.82 | 14.04 | 3.6 | Upgrade
|
| Other Operating Activities | -1.94 | -1.5 | -3.55 | -0.09 | -2.32 | -7.94 | Upgrade
|
| Change in Accounts Receivable | -21.02 | 13.55 | 36.09 | -21.31 | -6.22 | 1.35 | Upgrade
|
| Change in Inventory | 70.06 | 31.23 | 101.21 | -162.77 | 37.01 | 23.14 | Upgrade
|
| Change in Accounts Payable | -11.96 | -9.7 | -107.16 | 17.48 | 28.04 | -3 | Upgrade
|
| Change in Unearned Revenue | 6.53 | 0.24 | -2.16 | 7.27 | -4.94 | 4.41 | Upgrade
|
| Change in Other Net Operating Assets | -26.32 | -18.6 | -24.4 | 23.94 | 9.15 | -18.59 | Upgrade
|
| Operating Cash Flow | 19.46 | -3.27 | 8.49 | 131.42 | 210.49 | 37.21 | Upgrade
|
| Operating Cash Flow Growth | -57.34% | - | -93.54% | -37.56% | 465.62% | -40.38% | Upgrade
|
| Capital Expenditures | -28.46 | -26.75 | -24.03 | -40.55 | -10.06 | -11.66 | Upgrade
|
| Sale (Purchase) of Intangibles | -34.62 | -32.86 | -17.76 | -19.21 | -10.06 | -19.22 | Upgrade
|
| Investment in Securities | 9.35 | - | 10 | -10 | 29.73 | -29.94 | Upgrade
|
| Other Investing Activities | -0.5 | -0.49 | - | - | -9.86 | 0 | Upgrade
|
| Investing Cash Flow | -54.23 | -60.1 | -31.79 | -69.76 | -0.24 | -60.82 | Upgrade
|
| Short-Term Debt Issued | - | 110 | 130 | 140 | 210 | 450 | Upgrade
|
| Total Debt Issued | - | 110 | 130 | 140 | 210 | 450 | Upgrade
|
| Short-Term Debt Repaid | - | -150 | -130 | -140 | -270 | -419.7 | Upgrade
|
| Total Debt Repaid | -80 | -150 | -130 | -140 | -270 | -419.7 | Upgrade
|
| Net Debt Issued (Repaid) | -80 | -40 | - | - | -60 | 30.3 | Upgrade
|
| Issuance of Common Stock | 1,933 | 1,933 | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | - | -82.62 | -41.31 | - | -13.44 | Upgrade
|
| Other Financing Activities | -0.22 | - | 0.2 | - | 0.06 | 0 | Upgrade
|
| Financing Cash Flow | 1,853 | 1,893 | -82.42 | -41.31 | -59.94 | 16.86 | Upgrade
|
| Net Cash Flow | 1,818 | 1,829 | -105.71 | 20.35 | 150.31 | -6.75 | Upgrade
|
| Free Cash Flow | -9 | -30.02 | -15.54 | 90.87 | 200.43 | 25.55 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -54.66% | 684.37% | -52.28% | Upgrade
|
| Free Cash Flow Margin | -1.35% | -4.66% | -2.16% | 6.98% | 18.11% | 3.07% | Upgrade
|
| Free Cash Flow Per Share | -0.10 | -0.36 | -0.23 | 1.31 | 2.92 | 0.38 | Upgrade
|
| Cash Interest Paid | 0.33 | 0.7 | 0.91 | 0.59 | 0.84 | 1.63 | Upgrade
|
| Levered Free Cash Flow | -29.2 | -34.51 | -18.47 | 37.18 | 203.46 | -123.62 | Upgrade
|
| Unlevered Free Cash Flow | -29.02 | -34.08 | -17.89 | 37.54 | 203.98 | -122.6 | Upgrade
|
| Change in Net Working Capital | -34.44 | -35.22 | -6.07 | 61.91 | -112.42 | 111.79 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.