Sun Brothers Development Co., Limited (TPEX:3489)
Taiwan
· Delayed Price · Currency is TWD 22.30
+0.10 (0.45%)
Apr 29, 2026, 1:30 PM CST
Sun Brothers Development 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 | -8.45 | -80.11 | 9.78 | 24.31 | 47.62 | Upgrade
|
| Depreciation & Amortization | 0.96 | 2.18 | 6.16 | 6.15 | 6.14 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -0.01 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 0.04 | 0.1 | Upgrade
|
| Other Operating Activities | -17.02 | -72.11 | -50.87 | -27.35 | -26.47 | Upgrade
|
| Change in Accounts Receivable | 27.26 | 17.86 | 60.46 | -86.26 | 30.72 | Upgrade
|
| Change in Inventory | -486.02 | 1,024 | -389.01 | -376.4 | 399 | Upgrade
|
| Change in Accounts Payable | -7.46 | 98.13 | 22.95 | -12.22 | 5.42 | Upgrade
|
| Change in Unearned Revenue | 248.2 | 58.91 | 419.96 | 64.62 | -1.76 | Upgrade
|
| Change in Other Net Operating Assets | -141.41 | 12.81 | -40.11 | 191.65 | -171.62 | Upgrade
|
| Operating Cash Flow | -383.94 | 1,062 | 39.32 | -215.48 | 289.14 | Upgrade
|
| Operating Cash Flow Growth | - | 2599.63% | - | - | - | Upgrade
|
| Capital Expenditures | -0.15 | - | - | -0.07 | -0.02 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.01 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -0.07 | -0.19 | Upgrade
|
| Sale (Purchase) of Real Estate | - | - | - | - | -0.24 | Upgrade
|
| Investment in Securities | -150 | - | - | - | - | Upgrade
|
| Other Investing Activities | 0.12 | 0.86 | -0.78 | 0.65 | 0.07 | Upgrade
|
| Investing Cash Flow | -150.04 | 0.86 | -0.78 | 0.52 | -0.38 | Upgrade
|
| Short-Term Debt Issued | 1,410 | 1,023 | 714.45 | 1,183 | 685 | Upgrade
|
| Long-Term Debt Issued | - | - | 47 | - | 255 | Upgrade
|
| Total Debt Issued | 1,410 | 1,023 | 761.45 | 1,183 | 940 | Upgrade
|
| Short-Term Debt Repaid | -1,416 | -1,886 | -123.5 | -785.5 | -1,199 | Upgrade
|
| Long-Term Debt Repaid | - | - | -335.63 | -6.44 | -6.39 | Upgrade
|
| Total Debt Repaid | -1,416 | -1,886 | -459.13 | -791.94 | -1,206 | Upgrade
|
| Net Debt Issued (Repaid) | -6.6 | -862.27 | 302.32 | 390.58 | -265.79 | Upgrade
|
| Common Dividends Paid | -45.27 | -36.18 | -24.94 | -41.57 | -24.94 | Upgrade
|
| Other Financing Activities | -0.03 | 0.55 | -0.22 | 0.36 | 0.26 | Upgrade
|
| Financing Cash Flow | -51.9 | -897.9 | 277.16 | 349.37 | -290.46 | Upgrade
|
| Net Cash Flow | -585.87 | 164.48 | 315.7 | 134.41 | -1.7 | Upgrade
|
| Free Cash Flow | -384.09 | 1,062 | 39.32 | -215.55 | 289.12 | Upgrade
|
| Free Cash Flow Growth | - | 2599.63% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -53.41% | 44.53% | 5.30% | -23.34% | 15.14% | Upgrade
|
| Free Cash Flow Per Share | -4.25 | 11.74 | 0.47 | -2.37 | 3.19 | Upgrade
|
| Cash Interest Paid | 42.78 | 62.64 | 49.4 | 35.02 | 29.96 | Upgrade
|
| Cash Income Tax Paid | 5.28 | 47.71 | 18.23 | 2.94 | 16.42 | Upgrade
|
| Levered Free Cash Flow | -383.99 | 1,119 | 21.1 | -233.1 | 281.79 | Upgrade
|
| Unlevered Free Cash Flow | -374.99 | 1,123 | 22.45 | -232.55 | 282.16 | Upgrade
|
| Change in Working Capital | -359.43 | 1,212 | 74.25 | -218.62 | 261.76 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.