LIWANLI Innovation Co., Ltd. (TPE:3054)
Taiwan
· Delayed Price · Currency is TWD 67.30
-3.00 (-4.27%)
Apr 29, 2026, 1:30 PM CST
LIWANLI Innovation Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 273.23 | 158.15 | -32.07 | 5.1 | -120.91 | 45.56 | Upgrade
|
| Depreciation & Amortization | 5.28 | 4.97 | 3.91 | 4.26 | 5.83 | 7.51 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -0.81 | -0.08 | -1.08 | Upgrade
|
| Loss (Gain) From Sale of Investments | -237.64 | -208.61 | 13.48 | -24.01 | 110.74 | -85.17 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.91 | -0.87 | -0.44 | 1.47 | -0 | 0 | Upgrade
|
| Other Operating Activities | -3.7 | -0.09 | 0.96 | 4.18 | -11.06 | 11.63 | Upgrade
|
| Change in Accounts Receivable | -22.62 | -0.13 | 1.7 | -2.59 | 1.73 | -0.84 | Upgrade
|
| Change in Inventory | -167.32 | -71.59 | 33.46 | -50.28 | -1.86 | 18.36 | Upgrade
|
| Change in Accounts Payable | 53.12 | 1.73 | -12.3 | 13.77 | -0 | 2.84 | Upgrade
|
| Change in Unearned Revenue | 2.94 | -2.48 | -0.52 | 2.66 | 0.02 | 0.17 | Upgrade
|
| Change in Other Net Operating Assets | 42.15 | 47.16 | -0.75 | -7.7 | -0.72 | 22.66 | Upgrade
|
| Operating Cash Flow | -55.47 | -71.75 | 14.2 | -50.34 | 78.48 | -61.13 | Upgrade
|
| Capital Expenditures | -1.14 | -4.05 | -8.53 | - | - | -1.96 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.08 | 2.39 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.21 | -0.24 | -2.01 | -0.11 | -0.39 | -0.22 | Upgrade
|
| Investment in Securities | -27.09 | -27.09 | -0.03 | -0.02 | 4.43 | 46 | Upgrade
|
| Other Investing Activities | 1.54 | 1.79 | -0.61 | 0.11 | -0.72 | -0.26 | Upgrade
|
| Investing Cash Flow | -26.9 | -29.59 | -11.19 | -0.02 | 3.39 | 45.96 | Upgrade
|
| Short-Term Debt Issued | - | 605 | 570 | 470 | 455.4 | 550 | Upgrade
|
| Total Debt Issued | 520 | 605 | 570 | 470 | 455.4 | 550 | Upgrade
|
| Short-Term Debt Repaid | - | -605 | -570 | -470 | -455.4 | -574.07 | Upgrade
|
| Long-Term Debt Repaid | - | -0.43 | -0.48 | -0.47 | -1.4 | -1.94 | Upgrade
|
| Total Debt Repaid | -520.42 | -605.43 | -570.48 | -470.47 | -456.8 | -576.02 | Upgrade
|
| Net Debt Issued (Repaid) | -0.42 | -0.43 | -0.48 | -0.47 | -1.4 | -26.02 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -81.44 | Upgrade
|
| Other Financing Activities | -0.06 | 0.05 | - | - | - | -0.08 | Upgrade
|
| Financing Cash Flow | -0.47 | -0.38 | -0.48 | -0.47 | -1.4 | -107.53 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.3 | -0.08 | -1.02 | 0.55 | -0.2 | 0.37 | Upgrade
|
| Net Cash Flow | -83.13 | -101.81 | 1.52 | -50.28 | 80.27 | -122.33 | Upgrade
|
| Free Cash Flow | -56.6 | -75.81 | 5.67 | -50.34 | 78.48 | -63.09 | Upgrade
|
| Free Cash Flow Margin | -23.28% | -60.39% | 5.72% | -129.46% | 230.90% | -131.95% | Upgrade
|
| Free Cash Flow Per Share | -0.63 | -0.93 | 0.07 | -0.62 | 0.97 | -0.76 | Upgrade
|
| Cash Interest Paid | 0.69 | 0.69 | 0.52 | 0.58 | 0.31 | 0.51 | Upgrade
|
| Cash Income Tax Paid | 0.19 | 0.19 | 0.2 | -0.86 | 11.71 | 0.05 | Upgrade
|
| Levered Free Cash Flow | -83.75 | -70.99 | -6.29 | -60.5 | -29.79 | 81.43 | Upgrade
|
| Unlevered Free Cash Flow | -83.35 | -70.58 | -5.98 | -60.15 | -29.6 | 81.74 | Upgrade
|
| Change in Working Capital | -91.72 | -25.3 | 28.36 | -40.53 | 93.95 | -39.59 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.