InnoCare Optoelectronics Corporation (TPE:6861)
Taiwan
· Delayed Price · Currency is TWD 149.00
+13.50 (9.96%)
Mar 10, 2026, 1:35 PM CST
InnoCare Optoelectronics 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 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 |
| Net Income | 145.29 | 152.94 | 116.66 | 198.72 | 198.52 | 166.03 | Upgrade
|
| Depreciation & Amortization | 77.17 | 79.39 | 80.41 | 69.78 | 67.89 | 59.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.11 | -0.17 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.01 | -0.02 | -0.01 | -0 | -0 | - | Upgrade
|
| Stock-Based Compensation | - | 0.95 | 21.56 | 4.79 | 10.57 | 12.94 | Upgrade
|
| Other Operating Activities | -7.02 | 14.99 | -19.68 | 53.14 | 7.26 | 1.22 | Upgrade
|
| Change in Accounts Receivable | -205.5 | -77.8 | 19.68 | -226.4 | 121.65 | -172.67 | Upgrade
|
| Change in Inventory | 15.7 | 59.55 | -118.06 | -67.49 | -77.59 | -148.83 | Upgrade
|
| Change in Accounts Payable | 172.23 | -39.6 | 85.07 | -339.23 | -557.35 | 524.41 | Upgrade
|
| Change in Unearned Revenue | -0 | -4.71 | -2.93 | 11.31 | -9.82 | 7.23 | Upgrade
|
| Change in Other Net Operating Assets | 24.24 | 49.42 | -73.5 | 42.14 | 112.64 | -8.7 | Upgrade
|
| Operating Cash Flow | 221.99 | 234.93 | 109.2 | -253.25 | -126.25 | 440.78 | Upgrade
|
| Operating Cash Flow Growth | 100.95% | 115.14% | - | - | - | 8.91% | Upgrade
|
| Capital Expenditures | -39.89 | -89.06 | -46.98 | -61.85 | -67.45 | -204.09 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.06 | 48.73 | 1.03 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -90.34 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4.32 | -1.92 | -14.81 | -0.81 | -0.15 | -1.86 | Upgrade
|
| Investment in Securities | -35.5 | -19.56 | -36.2 | 34.62 | -0.08 | - | Upgrade
|
| Other Investing Activities | 10.46 | 9.76 | 22.45 | 4.79 | -29.45 | -3.06 | Upgrade
|
| Investing Cash Flow | -68.19 | -52.03 | -74.52 | -23.25 | -187.47 | -209.01 | Upgrade
|
| Short-Term Debt Issued | - | 100 | - | 425 | - | - | Upgrade
|
| Total Debt Issued | 240 | 100 | - | 425 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -170 | -255 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -14.96 | -15.84 | -14.86 | -13.48 | -7.94 | Upgrade
|
| Total Debt Repaid | -274.17 | -184.96 | -270.84 | -14.86 | -13.48 | -7.94 | Upgrade
|
| Net Debt Issued (Repaid) | -34.17 | -84.96 | -270.84 | 410.14 | -13.48 | -7.94 | Upgrade
|
| Issuance of Common Stock | 1.35 | 18.12 | 391.97 | 11.61 | 57.78 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -109.35 | Upgrade
|
| Common Dividends Paid | -74.76 | -44.29 | -51.2 | -38.48 | - | - | Upgrade
|
| Other Financing Activities | -6.59 | 24.08 | 6.94 | 8.29 | -13.91 | 39.78 | Upgrade
|
| Financing Cash Flow | -114.16 | -87.06 | 76.86 | 391.55 | 30.38 | -77.51 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.81 | 7.49 | -17.26 | 2.87 | -6.23 | 1.47 | Upgrade
|
| Net Cash Flow | 44.44 | 103.32 | 94.29 | 117.92 | -289.57 | 155.73 | Upgrade
|
| Free Cash Flow | 182.1 | 145.88 | 62.22 | -315.1 | -193.7 | 236.69 | Upgrade
|
| Free Cash Flow Growth | 1528.91% | 134.47% | - | - | - | -38.26% | Upgrade
|
| Free Cash Flow Margin | 8.35% | 7.33% | 3.39% | -16.70% | -9.98% | 10.13% | Upgrade
|
| Free Cash Flow Per Share | 4.32 | 3.48 | 1.52 | -8.28 | -5.36 | 7.47 | Upgrade
|
| Cash Interest Paid | 1.84 | 2.8 | 7.2 | 5.28 | 0.8 | 0.7 | Upgrade
|
| Cash Income Tax Paid | - | - | - | 34.67 | 57.2 | 46.02 | Upgrade
|
| Levered Free Cash Flow | 142.28 | 4.04 | -19.05 | -461.81 | -424.57 | 55.32 | Upgrade
|
| Unlevered Free Cash Flow | 143.63 | 5.86 | -14.47 | -458.51 | -424.07 | 55.76 | Upgrade
|
| Change in Working Capital | 6.67 | -13.15 | -89.74 | -579.68 | -410.49 | 201.43 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.