Magnachip Semiconductor Corporation (MX)
NYSE: MX · Real-Time Price · USD
4.050
+0.020 (0.50%)
Jun 27, 2025, 4:00 PM - Market closed
Magnachip Semiconductor Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | -47.77 | -54.31 | -36.62 | -8.04 | 56.71 | 344.97 | Upgrade
|
| Depreciation & Amortization | 15.34 | 16.16 | 16.68 | 15 | 14.24 | 11.12 | Upgrade
|
| Other Amortization | - | - | - | - | 0.26 | 2.22 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.64 | 4.64 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 6.34 | 6.21 | 7.22 | 6.04 | 7.7 | 6.7 | Upgrade
|
| Other Operating Activities | 24.34 | 34.11 | -0.06 | 36.53 | 43.26 | -46.25 | Upgrade
|
| Change in Accounts Receivable | 1.95 | 2.72 | 1.91 | 10.28 | 7.51 | -5.01 | Upgrade
|
| Change in Inventory | -5.64 | -1.58 | 2.37 | -12.63 | -5.94 | -0.82 | Upgrade
|
| Change in Accounts Payable | 0.01 | -1.97 | 7.15 | -16.33 | -11.44 | 4.91 | Upgrade
|
| Change in Unearned Revenue | -0.31 | -0.31 | 0.09 | -1.26 | -0.13 | 2.17 | Upgrade
|
| Change in Income Taxes | -1.61 | -1.43 | -1.57 | -8.4 | -0 | 10.83 | Upgrade
|
| Change in Other Net Operating Assets | -4.13 | -10.37 | -0.19 | -16.03 | -24.43 | -41.61 | Upgrade
|
| Operating Cash Flow | -6.83 | -6.13 | -3.01 | 5.17 | 87.74 | 7.47 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -94.11% | 1074.61% | -85.21% | Upgrade
|
| Capital Expenditures | -11.14 | -11.6 | -6.96 | -23.39 | -32.21 | -36.1 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.55 | 1.45 | 0.07 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.32 | -0.32 | -0.26 | -0.39 | -0.61 | -0.74 | Upgrade
|
| Other Investing Activities | 0.87 | 0.24 | -0.44 | -1.69 | -0.06 | 355.26 | Upgrade
|
| Investing Cash Flow | -10.59 | -11.67 | -7.66 | -24.93 | -31.44 | 318.48 | Upgrade
|
| Long-Term Debt Issued | - | 30.06 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -0.61 | -0.58 | -0.5 | -0.56 | -224.8 | Upgrade
|
| Net Debt Issued (Repaid) | -0.6 | 29.45 | -0.58 | -0.5 | -0.56 | -224.8 | Upgrade
|
| Issuance of Common Stock | - | - | 0.03 | 1.79 | 4.28 | 3.92 | Upgrade
|
| Repurchase of Common Stock | -9.54 | -12.89 | -51.78 | -13.96 | -39.15 | -1.13 | Upgrade
|
| Other Financing Activities | - | - | - | -0.07 | -0.11 | -0.28 | Upgrade
|
| Financing Cash Flow | -10.14 | 16.56 | -52.34 | -12.74 | -35.54 | -222.28 | Upgrade
|
| Foreign Exchange Rate Adjustments | -11.38 | -18.23 | -4.38 | -21.56 | -21.15 | 24.61 | Upgrade
|
| Net Cash Flow | -38.95 | -19.48 | -67.39 | -54.07 | -0.39 | 128.28 | Upgrade
|
| Free Cash Flow | -17.97 | -17.73 | -9.97 | -18.23 | 55.53 | -28.63 | Upgrade
|
| Free Cash Flow Margin | -7.71% | -7.65% | -4.33% | -5.40% | 11.71% | -5.65% | Upgrade
|
| Free Cash Flow Per Share | -0.48 | -0.47 | -0.24 | -0.41 | 1.16 | -0.62 | Upgrade
|
| Cash Interest Paid | 1.29 | 0.97 | - | - | 2.09 | 22.22 | Upgrade
|
| Cash Income Tax Paid | 0.73 | 1.34 | 1.44 | 18.99 | 12.67 | 23.06 | Upgrade
|
| Levered Free Cash Flow | -11.49 | -13.14 | 10.03 | -24.82 | 15.03 | 45.62 | Upgrade
|
| Unlevered Free Cash Flow | -10.1 | -11.91 | 10.55 | -24.1 | 15.62 | 54.74 | Upgrade
|
| Change in Net Working Capital | -6.73 | -6.62 | -24.1 | 20.14 | 4.67 | -53.75 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.