Universal Microelectronics Co., Ltd. (TPE:2413)
Taiwan
· Delayed Price · Currency is TWD 44.85
+0.25 (0.56%)
Apr 29, 2026, 1:30 PM CST
TPE:2413 Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 52.48 | -55.49 | 106.49 | 262.58 | 44.71 | Upgrade
|
| Depreciation & Amortization | 151.98 | 170.52 | 171.73 | 174.46 | 181.72 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.08 | 3.7 | -2.98 | -0.4 | 18.23 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -16.15 | Upgrade
|
| Loss (Gain) From Sale of Investments | -23.98 | -2.66 | -9.88 | 7.25 | -1.36 | Upgrade
|
| Loss (Gain) on Equity Investments | -32.54 | -17.86 | -1.15 | 3.04 | 2.22 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.02 | 1.04 | -0.08 | 0.67 | -0.99 | Upgrade
|
| Other Operating Activities | 15.2 | -41.04 | -19.41 | 54.79 | 6.16 | Upgrade
|
| Change in Accounts Receivable | 30.84 | -55.82 | 290 | -144.08 | -14.15 | Upgrade
|
| Change in Inventory | 278.44 | 619.71 | 231.64 | -514.5 | -552.92 | Upgrade
|
| Change in Accounts Payable | 178 | -273.92 | -254.57 | 268.83 | -14.92 | Upgrade
|
| Change in Unearned Revenue | -1.02 | -5.35 | -170.7 | 139.12 | 44.06 | Upgrade
|
| Change in Other Net Operating Assets | -1.07 | -55.1 | 5.85 | 42.55 | -11.55 | Upgrade
|
| Operating Cash Flow | 648.42 | 287.71 | 346.95 | 294.31 | -314.93 | Upgrade
|
| Operating Cash Flow Growth | 125.37% | -17.07% | 17.89% | - | - | Upgrade
|
| Capital Expenditures | -16.37 | -36.02 | -106.5 | -75.43 | -102.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.38 | 7.44 | 4.39 | 1.8 | 2.39 | Upgrade
|
| Sale (Purchase) of Intangibles | -8.31 | -9.87 | -15.06 | -7.22 | -6.88 | Upgrade
|
| Investment in Securities | -90.94 | -108.92 | 147.01 | -62.9 | 92.42 | Upgrade
|
| Other Investing Activities | -11.86 | -31.63 | -9.96 | -51.35 | -7.07 | Upgrade
|
| Investing Cash Flow | -126.1 | -179 | 19.89 | -195.1 | -21.47 | Upgrade
|
| Short-Term Debt Issued | - | - | 35 | 41.27 | 159.5 | Upgrade
|
| Long-Term Debt Issued | 750.4 | 1,049 | 973.59 | 752.2 | 492.94 | Upgrade
|
| Total Debt Issued | 750.4 | 1,049 | 1,009 | 793.47 | 652.44 | Upgrade
|
| Short-Term Debt Repaid | -70 | -237.94 | -12.8 | -35.03 | - | Upgrade
|
| Long-Term Debt Repaid | -1,080 | -879.75 | -1,211 | -798.81 | -664.34 | Upgrade
|
| Total Debt Repaid | -1,150 | -1,118 | -1,223 | -833.84 | -664.34 | Upgrade
|
| Net Debt Issued (Repaid) | -399.77 | -68.62 | -214.9 | -40.37 | -11.9 | Upgrade
|
| Issuance of Common Stock | 6.16 | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | -25.36 | -63.41 | - | - | Upgrade
|
| Other Financing Activities | -0.14 | -0.09 | -2.63 | -1.28 | 3.17 | Upgrade
|
| Financing Cash Flow | -393.75 | -94.08 | -280.94 | -41.64 | -8.74 | Upgrade
|
| Foreign Exchange Rate Adjustments | 8.06 | -8.99 | 10.98 | -12.24 | -10.68 | Upgrade
|
| Net Cash Flow | 136.64 | 5.65 | 96.87 | 45.32 | -355.81 | Upgrade
|
| Free Cash Flow | 632.05 | 251.7 | 240.45 | 218.88 | -417.26 | Upgrade
|
| Free Cash Flow Growth | 151.12% | 4.67% | 9.86% | - | - | Upgrade
|
| Free Cash Flow Margin | 18.90% | 7.79% | 5.22% | 4.53% | -10.33% | Upgrade
|
| Free Cash Flow Per Share | 4.96 | 1.99 | 1.89 | 1.72 | -3.29 | Upgrade
|
| Cash Interest Paid | 31.76 | 36.51 | 35.67 | 33.52 | 26.95 | Upgrade
|
| Cash Income Tax Paid | 4.43 | 13.03 | 43.43 | 11.53 | 7.79 | Upgrade
|
| Levered Free Cash Flow | 616.87 | 229.82 | 329.39 | -123.14 | -448.9 | Upgrade
|
| Unlevered Free Cash Flow | 636.64 | 252.48 | 351.66 | -102 | -432.12 | Upgrade
|
| Change in Working Capital | 485.2 | 229.51 | 102.23 | -208.08 | -549.47 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.