United Alloy-Tech Company (TPEX:3162)
Taiwan
· Delayed Price · Currency is TWD 78.00
-3.70 (-4.53%)
Apr 29, 2026, 1:30 PM CST
United Alloy-Tech Company 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 | 222.41 | 70.26 | 131.39 | -211.31 | 80.57 | Upgrade
|
| Depreciation & Amortization | 407.01 | 299.9 | 232.88 | 54.55 | 40.53 | Upgrade
|
| Other Amortization | 3.28 | 3.03 | 3.09 | 3 | 0.78 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.56 | 1.54 | 1.12 | 1.09 | 10.25 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 5.14 | - | 15.37 | Upgrade
|
| Stock-Based Compensation | 10.3 | 9.45 | 23.58 | 8.5 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.08 | 14.3 | - | - | -6.72 | Upgrade
|
| Other Operating Activities | -23.35 | -17.13 | 7.09 | 31.65 | 18.55 | Upgrade
|
| Change in Accounts Receivable | -218.77 | -641.1 | -84.65 | -1,121 | -64.45 | Upgrade
|
| Change in Inventory | -731.11 | -136.57 | 26.63 | -415.82 | -39.97 | Upgrade
|
| Change in Accounts Payable | 1,141 | 417.71 | 76.55 | 850.19 | 36.82 | Upgrade
|
| Change in Unearned Revenue | -12.41 | 80.52 | -49.61 | 34.58 | -40.98 | Upgrade
|
| Change in Other Net Operating Assets | 183.44 | 45.8 | -268.18 | 64.16 | 25.27 | Upgrade
|
| Operating Cash Flow | 982.6 | 147.71 | 105.04 | -700.68 | 76.02 | Upgrade
|
| Operating Cash Flow Growth | 565.22% | 40.63% | - | - | -29.63% | Upgrade
|
| Capital Expenditures | -1,397 | -572.24 | -661.11 | -2,438 | -228.61 | Upgrade
|
| Sale of Property, Plant & Equipment | 32.55 | 93.93 | 52.1 | 61.03 | 73.28 | Upgrade
|
| Sale (Purchase) of Intangibles | -9.23 | -0.98 | -1.34 | -4.4 | -0.57 | Upgrade
|
| Investment in Securities | 142.95 | -170.21 | -27.64 | 40.28 | -1.44 | Upgrade
|
| Other Investing Activities | 0.98 | 184.7 | -196.44 | 6.78 | 2.93 | Upgrade
|
| Investing Cash Flow | -1,230 | -464.8 | -834.43 | -2,334 | -154.41 | Upgrade
|
| Short-Term Debt Issued | 3,241 | 1,467 | 605.89 | 207.24 | 129.06 | Upgrade
|
| Long-Term Debt Issued | 96.93 | 929.64 | 824.67 | 905.4 | - | Upgrade
|
| Total Debt Issued | 3,338 | 2,396 | 1,431 | 1,113 | 129.06 | Upgrade
|
| Short-Term Debt Repaid | -1,545 | -1,395 | -356.68 | -151.85 | -48.73 | Upgrade
|
| Long-Term Debt Repaid | -1,644 | -169.21 | -560.85 | -18.65 | -23.34 | Upgrade
|
| Total Debt Repaid | -3,189 | -1,564 | -917.52 | -170.5 | -72.07 | Upgrade
|
| Net Debt Issued (Repaid) | 148.24 | 831.95 | 513.04 | 942.14 | 56.99 | Upgrade
|
| Issuance of Common Stock | - | - | - | 841.55 | 1,316 | Upgrade
|
| Repurchase of Common Stock | -4.43 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -65.19 | - | - | - | - | Upgrade
|
| Other Financing Activities | -62.08 | -488.24 | -15.65 | 92.59 | 306.53 | Upgrade
|
| Financing Cash Flow | 16.54 | 343.71 | 497.4 | 1,876 | 1,679 | Upgrade
|
| Foreign Exchange Rate Adjustments | 84.57 | -22.31 | 3.27 | 0.36 | -9.84 | Upgrade
|
| Net Cash Flow | -146.24 | 4.31 | -228.72 | -1,158 | 1,591 | Upgrade
|
| Free Cash Flow | -414.6 | -424.53 | -556.07 | -3,138 | -152.59 | Upgrade
|
| Free Cash Flow Margin | -5.38% | -9.13% | -15.48% | -129.02% | -11.34% | Upgrade
|
| Free Cash Flow Per Share | -3.16 | -3.25 | -4.29 | -27.55 | -1.55 | Upgrade
|
| Cash Interest Paid | 97.59 | 91.65 | 114.66 | 27.63 | 23.32 | Upgrade
|
| Cash Income Tax Paid | 23.72 | 3.38 | 22.62 | 3.06 | 3.53 | Upgrade
|
| Levered Free Cash Flow | -151.75 | -842.74 | -578.91 | -3,097 | -167.57 | Upgrade
|
| Unlevered Free Cash Flow | -90.96 | -783.31 | -527.82 | -3,065 | -153.34 | Upgrade
|
| Change in Working Capital | 362.43 | -233.64 | -299.25 | -588.16 | -83.3 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.