InterServ International Inc. (TPEX:6169)
Taiwan
· Delayed Price · Currency is TWD 16.50
-0.50 (-2.94%)
At close: Mar 9, 2026
InterServ International 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 - 2015 |
|---|---|---|---|---|---|---|---|
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 - 2015 |
| Net Income | -49.83 | -28.48 | -16.23 | 5.71 | 3.08 | -27.78 | Upgrade
|
| Depreciation & Amortization | 1.97 | 1.96 | 3.25 | 2.42 | 2.71 | 10.59 | Upgrade
|
| Other Amortization | 0.22 | 0.21 | 0.19 | 0.08 | 0.03 | 0.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 0.14 | 0.02 | 0.13 | 0.08 | Upgrade
|
| Asset Writedown & Restructuring Costs | -5.21 | -5.21 | -13.02 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -0.21 | -20.62 | -16.6 | 8.49 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 1.35 | 0.35 | 0.58 | 0.42 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 0 | -2.96 | Upgrade
|
| Other Operating Activities | 0.52 | -0.3 | 2.89 | -1.32 | -0.71 | 1 | Upgrade
|
| Change in Accounts Receivable | 1.54 | -0.26 | -2.95 | -0.72 | 4.63 | 39.2 | Upgrade
|
| Change in Accounts Payable | -1.58 | -0.6 | 4.23 | - | -3.57 | 5.44 | Upgrade
|
| Change in Unearned Revenue | -6.63 | 5.32 | 1.25 | -3.61 | -7.07 | -14.07 | Upgrade
|
| Change in Other Net Operating Assets | 5.71 | -2.71 | -2.73 | -0.21 | -1.91 | -0.74 | Upgrade
|
| Operating Cash Flow | -53.29 | -30.07 | -21.83 | -17.9 | -18.71 | 19.68 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | -76.13% | Upgrade
|
| Capital Expenditures | -0.02 | -0.28 | -0.36 | -0.61 | - | -1.18 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.04 | 1.49 | Upgrade
|
| Divestitures | - | - | - | - | - | -1.8 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.27 | -0.08 | -0.48 | -0.18 | -0.16 | -0.1 | Upgrade
|
| Investment in Securities | -0.52 | 0.5 | 25.49 | -2.91 | -19.71 | 69.29 | Upgrade
|
| Other Investing Activities | 0.02 | 0.02 | -0.04 | -0.5 | 0.61 | 0.7 | Upgrade
|
| Investing Cash Flow | -0.78 | 0.15 | 24.62 | -4.2 | -19.22 | 68.4 | Upgrade
|
| Short-Term Debt Issued | - | 21 | - | 80 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 130 | - | 40 | Upgrade
|
| Total Debt Issued | 234.2 | 21 | - | 210 | - | 40 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -120 | - | -179.83 | Upgrade
|
| Long-Term Debt Repaid | - | -5.7 | -6.79 | -52.38 | -2.21 | -5.67 | Upgrade
|
| Total Debt Repaid | -180.35 | -5.7 | -6.79 | -172.38 | -2.21 | -185.5 | Upgrade
|
| Net Debt Issued (Repaid) | 53.86 | 15.3 | -6.79 | 37.62 | -2.21 | -145.5 | Upgrade
|
| Other Financing Activities | - | 0.48 | - | - | 0.04 | - | Upgrade
|
| Financing Cash Flow | 53.86 | 15.78 | -6.79 | 37.62 | -2.17 | -145.5 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.04 | 0.01 | -0.03 | 0.22 | -0.07 | -1.32 | Upgrade
|
| Net Cash Flow | -0.25 | -14.14 | -4.03 | 15.74 | -40.17 | -58.74 | Upgrade
|
| Free Cash Flow | -53.31 | -30.36 | -22.19 | -18.51 | -18.71 | 18.5 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -77.44% | Upgrade
|
| Free Cash Flow Margin | -165.80% | -127.13% | -115.59% | -444.85% | -163.06% | 15.74% | Upgrade
|
| Free Cash Flow Per Share | -2.28 | -1.30 | -0.95 | -0.79 | -0.80 | 0.79 | Upgrade
|
| Cash Interest Paid | 2.96 | 2.04 | 1.93 | 1.33 | 0.91 | 1.07 | Upgrade
|
| Cash Income Tax Paid | 0.22 | 0.02 | 0.14 | 0.02 | 0.02 | 0.24 | Upgrade
|
| Levered Free Cash Flow | -40.8 | -25.19 | -19.43 | -21.1 | -18.31 | 33.58 | Upgrade
|
| Unlevered Free Cash Flow | -38.9 | -23.88 | -18.15 | -20.27 | -17.74 | 34.27 | Upgrade
|
| Change in Working Capital | -0.96 | 1.75 | -0.2 | -4.54 | -7.93 | 29.83 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.