Sunonwealth Electric Machine Industry Co., Ltd. (TPE:2421)
Taiwan
· Delayed Price · Currency is TWD 129.00
-8.00 (-5.84%)
At close: Mar 9, 2026
TPE:2421 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 | 2,166 | 1,492 | 1,334 | 1,089 | 429.25 | Upgrade
|
| Depreciation & Amortization | 549.9 | 464.95 | 516.4 | 497.22 | 501.73 | Upgrade
|
| Other Amortization | - | 29.62 | 17.85 | 15.44 | 15.44 | Upgrade
|
| Loss (Gain) From Sale of Assets | 6.18 | 10.91 | 34.69 | 2.2 | 12.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -4.91 | Upgrade
|
| Loss (Gain) From Sale of Investments | 173.17 | -12.92 | -10.04 | -2.64 | -3.89 | Upgrade
|
| Loss (Gain) on Equity Investments | 4.08 | 6.59 | -1.48 | 1.4 | 4.13 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.32 | 3.5 | -0.48 | -2.31 | -0.38 | Upgrade
|
| Other Operating Activities | 203.42 | 87.91 | 23.57 | 147.1 | 16.14 | Upgrade
|
| Change in Accounts Receivable | -1,064 | -1,051 | 335.28 | 44.89 | -217.05 | Upgrade
|
| Change in Inventory | -241.49 | -132.76 | 599.62 | -144.79 | -743.52 | Upgrade
|
| Change in Accounts Payable | 1,095 | 697.76 | -442.28 | 253.32 | 103.25 | Upgrade
|
| Change in Unearned Revenue | 55.6 | -0.24 | -66.62 | 65.75 | 4.92 | Upgrade
|
| Change in Other Net Operating Assets | 339.7 | 85.75 | -379.78 | 141.11 | -86.02 | Upgrade
|
| Operating Cash Flow | 3,293 | 1,682 | 2,175 | 2,158 | 190.85 | Upgrade
|
| Operating Cash Flow Growth | 95.83% | -22.67% | 0.77% | 1030.78% | -87.11% | Upgrade
|
| Capital Expenditures | -953.15 | -513.02 | -297.65 | -393.99 | -443.83 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.51 | - | 0.07 | 0.11 | 178.02 | Upgrade
|
| Sale (Purchase) of Intangibles | -23.65 | -57.31 | -16.64 | -15.54 | -14.74 | Upgrade
|
| Investment in Securities | -29.33 | -162.53 | -35.99 | - | 12.31 | Upgrade
|
| Other Investing Activities | -108.38 | -11.81 | -3.87 | -28.48 | -212.18 | Upgrade
|
| Investing Cash Flow | -1,114 | -744.67 | -354.07 | -437.9 | -480.42 | Upgrade
|
| Short-Term Debt Issued | - | 470.02 | - | - | 1,279 | Upgrade
|
| Long-Term Debt Issued | 128.28 | 205.05 | 1,381 | - | 39.57 | Upgrade
|
| Total Debt Issued | 128.28 | 675.07 | 1,381 | - | 1,319 | Upgrade
|
| Short-Term Debt Repaid | -458.08 | - | -829.94 | -662.12 | - | Upgrade
|
| Long-Term Debt Repaid | -99.08 | -129.03 | -105.12 | -227.93 | -127.75 | Upgrade
|
| Total Debt Repaid | -557.17 | -129.03 | -935.05 | -890.05 | -127.75 | Upgrade
|
| Net Debt Issued (Repaid) | -428.89 | 546.04 | 446.22 | -890.05 | 1,191 | Upgrade
|
| Repurchase of Common Stock | -77.94 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -1,012 | -957.05 | -652.42 | -301.12 | -602.23 | Upgrade
|
| Other Financing Activities | -0.5 | 0.54 | -2.19 | 2 | -3.07 | Upgrade
|
| Financing Cash Flow | -1,519 | -410.48 | -208.39 | -1,189 | 585.49 | Upgrade
|
| Foreign Exchange Rate Adjustments | -82.43 | 120.92 | -38.84 | 14.25 | 41.17 | Upgrade
|
| Net Cash Flow | 577.96 | 647.55 | 1,574 | 545.32 | 337.1 | Upgrade
|
| Free Cash Flow | 2,340 | 1,169 | 1,877 | 1,764 | -252.98 | Upgrade
|
| Free Cash Flow Growth | 100.24% | -37.74% | 6.41% | - | - | Upgrade
|
| Free Cash Flow Margin | 12.53% | 7.99% | 14.54% | 12.54% | -1.86% | Upgrade
|
| Free Cash Flow Per Share | 8.57 | 4.27 | 7.12 | 7.01 | -1.01 | Upgrade
|
| Cash Interest Paid | - | 36.35 | 44.41 | 42.29 | 27.6 | Upgrade
|
| Cash Income Tax Paid | - | 397.22 | 387.23 | 192.82 | 142.36 | Upgrade
|
| Levered Free Cash Flow | 1,589 | 698.16 | 1,339 | 1,317 | -697.11 | Upgrade
|
| Unlevered Free Cash Flow | 1,615 | 721.48 | 1,368 | 1,344 | -679.51 | Upgrade
|
| Change in Working Capital | 185.7 | -400.87 | 260.39 | 410.63 | -779.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.