Value Valves Co., Ltd. (TPEX:4580)
Taiwan
· Delayed Price · Currency is TWD 79.60
+0.10 (0.13%)
Apr 29, 2026, 1:30 PM CST
Value Valves 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 | 232.14 | 383.67 | 331.31 | 333 | 314.5 | Upgrade
|
| Depreciation & Amortization | 54.79 | 55.95 | 54.79 | 53.36 | 53.83 | Upgrade
|
| Other Amortization | 3.52 | 4.81 | 7.1 | 7.03 | 7.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.07 | 0.09 | 0.02 | 0.04 | 0.08 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.61 | -3.65 | 0.08 | 1.4 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -1.36 | -3.78 | - | - | - | Upgrade
|
| Stock-Based Compensation | - | - | - | 3.87 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -2.59 | -33.84 | -15.37 | 58.84 | 17.15 | Upgrade
|
| Other Operating Activities | -19.55 | 17.07 | 18.47 | 46.28 | 10.38 | Upgrade
|
| Change in Accounts Receivable | -55.05 | -61.84 | 101.55 | -6.29 | -45.81 | Upgrade
|
| Change in Inventory | 50.11 | -13.7 | 310.77 | -331.41 | -168.58 | Upgrade
|
| Change in Accounts Payable | -55.71 | 40.34 | -65.18 | -65.92 | 198.52 | Upgrade
|
| Change in Unearned Revenue | 8.62 | -2.67 | -1.24 | 0.92 | 5.38 | Upgrade
|
| Change in Other Net Operating Assets | 23.15 | 47.05 | -68.38 | 82.12 | -59.33 | Upgrade
|
| Operating Cash Flow | 237.4 | 429.49 | 673.93 | 183.25 | 334.1 | Upgrade
|
| Operating Cash Flow Growth | -44.73% | -36.27% | 267.77% | -45.15% | 2.51% | Upgrade
|
| Capital Expenditures | -20.58 | -18.44 | -19.84 | -198.4 | -108.38 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.42 | 0.13 | 0.11 | - | 0.17 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.07 | -0.51 | -0.85 | -0.42 | -0.73 | Upgrade
|
| Investment in Securities | -144.69 | 23.07 | -60 | -91.99 | -1.54 | Upgrade
|
| Other Investing Activities | -9.77 | -9.6 | 89.38 | -2.18 | -8.2 | Upgrade
|
| Investing Cash Flow | -175.69 | -5.36 | 8.8 | -293 | -118.68 | Upgrade
|
| Short-Term Debt Issued | 420 | 500 | 520 | 210 | 135 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 295.8 | - | Upgrade
|
| Total Debt Issued | 420 | 500 | 520 | 505.8 | 135 | Upgrade
|
| Short-Term Debt Repaid | -420 | -500 | -520 | -492 | - | Upgrade
|
| Long-Term Debt Repaid | -5.93 | -4.93 | -4.74 | -5.07 | -6.5 | Upgrade
|
| Total Debt Repaid | -425.93 | -504.93 | -524.74 | -497.07 | -6.5 | Upgrade
|
| Net Debt Issued (Repaid) | -5.93 | -4.93 | -4.74 | 8.73 | 128.5 | Upgrade
|
| Issuance of Common Stock | - | - | - | 336 | - | Upgrade
|
| Common Dividends Paid | -234.1 | -207.04 | -226.44 | -225.01 | -199.97 | Upgrade
|
| Financing Cash Flow | -240.03 | -211.97 | -231.18 | 119.72 | -71.47 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.24 | 16.1 | -7.23 | 1.65 | -6.39 | Upgrade
|
| Net Cash Flow | -174.09 | 228.26 | 444.31 | 11.62 | 137.56 | Upgrade
|
| Free Cash Flow | 216.82 | 411.05 | 654.09 | -15.16 | 225.72 | Upgrade
|
| Free Cash Flow Growth | -47.25% | -37.16% | - | - | -9.27% | Upgrade
|
| Free Cash Flow Margin | 9.55% | 17.11% | 25.06% | -0.59% | 9.41% | Upgrade
|
| Free Cash Flow Per Share | 4.63 | 8.77 | 14.01 | -0.34 | 5.76 | Upgrade
|
| Cash Interest Paid | 6.7 | 6.73 | 6.7 | 7.2 | 7.99 | Upgrade
|
| Cash Income Tax Paid | 96.14 | 93.03 | 137.15 | 89.64 | 87 | Upgrade
|
| Levered Free Cash Flow | 142.43 | 269.71 | 557.58 | -109.6 | 153.76 | Upgrade
|
| Unlevered Free Cash Flow | 147.23 | 277.11 | 564.99 | -102.89 | 158.76 | Upgrade
|
| Change in Working Capital | -28.87 | 9.19 | 277.52 | -320.57 | -69.82 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.