SHUI-MU International Co., Ltd. (TPE:8443)
Taiwan
· Delayed Price · Currency is TWD 11.95
+0.05 (0.42%)
Apr 29, 2026, 1:30 PM CST
SHUI-MU International 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 | -97.26 | -48.48 | 17.02 | -210.62 | -260.75 | Upgrade
|
| Depreciation & Amortization | 194.63 | 193.87 | 193.83 | 200.13 | 224.44 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.28 | 0.72 | 1.2 | 3.18 | 9.31 | Upgrade
|
| Loss (Gain) From Sale of Investments | -7.14 | -4.91 | -4.12 | 9.57 | 0.83 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.98 | -0.62 | -0.5 | -0.27 | 0.06 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.55 | - | - | -0.5 | 0.82 | Upgrade
|
| Other Operating Activities | 0.52 | -0.58 | -0.44 | 74.2 | 15.65 | Upgrade
|
| Change in Accounts Receivable | 19.4 | -11.51 | 1.66 | 21.86 | 12.57 | Upgrade
|
| Change in Inventory | 24.94 | -3.42 | 114.02 | -7.23 | 33.16 | Upgrade
|
| Change in Accounts Payable | -3.74 | -5.81 | -21.51 | -7.34 | 33.79 | Upgrade
|
| Change in Unearned Revenue | -1.67 | 14.54 | 16.74 | 8.64 | 20.99 | Upgrade
|
| Change in Other Net Operating Assets | 5.17 | -2.67 | -3.48 | -3.04 | -0.14 | Upgrade
|
| Operating Cash Flow | 137.71 | 127.51 | 318.4 | 89.28 | 142.29 | Upgrade
|
| Operating Cash Flow Growth | 8.00% | -59.95% | 256.65% | -37.26% | -17.58% | Upgrade
|
| Capital Expenditures | -31.96 | -13.82 | -9.16 | -17.21 | -23.69 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.53 | -2.75 | -1.88 | -1.58 | -0.83 | Upgrade
|
| Investment in Securities | 29.98 | -19.99 | -43.1 | 23.59 | 39.78 | Upgrade
|
| Other Investing Activities | 1.74 | -0.83 | 0.21 | 0.84 | 8.92 | Upgrade
|
| Investing Cash Flow | -0.77 | -37.38 | -53.94 | 5.63 | 24.18 | Upgrade
|
| Long-Term Debt Repaid | -143.85 | -140.04 | -140.82 | -143.27 | -155.09 | Upgrade
|
| Total Debt Repaid | -143.85 | -140.04 | -140.82 | -143.27 | -155.09 | Upgrade
|
| Net Debt Issued (Repaid) | -143.85 | -140.04 | -140.82 | -143.27 | -155.09 | Upgrade
|
| Common Dividends Paid | -13.36 | - | - | - | -10.02 | Upgrade
|
| Other Financing Activities | -0.78 | -0.06 | -0.06 | 1.34 | -0.24 | Upgrade
|
| Financing Cash Flow | -157.99 | -140.1 | -140.88 | -141.94 | -165.35 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -5.69 | -0.02 | 7.26 | -0.89 | Upgrade
|
| Net Cash Flow | -21.04 | -55.66 | 123.58 | -39.76 | 0.24 | Upgrade
|
| Free Cash Flow | 105.76 | 113.7 | 309.24 | 72.07 | 118.6 | Upgrade
|
| Free Cash Flow Growth | -6.98% | -63.23% | 329.11% | -39.24% | 11.50% | Upgrade
|
| Free Cash Flow Margin | 9.46% | 10.01% | 26.25% | 5.81% | 10.94% | Upgrade
|
| Free Cash Flow Per Share | 1.58 | 1.70 | 4.63 | 1.08 | 1.78 | Upgrade
|
| Cash Interest Paid | 8.71 | 7.78 | 6.05 | 6.05 | 9.68 | Upgrade
|
| Cash Income Tax Paid | 0.19 | 0.19 | 0.04 | 0.31 | -0.24 | Upgrade
|
| Levered Free Cash Flow | 133.67 | 117.42 | 289.17 | 111.58 | 151.19 | Upgrade
|
| Unlevered Free Cash Flow | 139.11 | 122.28 | 292.95 | 115.37 | 157.24 | Upgrade
|
| Change in Working Capital | 44.1 | -12.49 | 111.4 | 13.59 | 151.94 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.