Securitag Assembly Group Co., Ltd. (TPEX:6417)
Taiwan
· Delayed Price · Currency is TWD 103.50
+1.00 (0.98%)
Mar 10, 2026, 9:00 AM CST
Securitag Assembly Group 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 | 204.06 | 183.93 | 169.78 | 190.42 | 112.71 | Upgrade
|
| Depreciation & Amortization | 95.89 | 92.91 | 72.54 | 69.7 | 65.34 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -0.33 | 0.4 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.98 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 4.13 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.1 | -0.09 | -0.32 | 0.44 | -0.09 | Upgrade
|
| Other Operating Activities | 4.3 | 4.76 | -7.23 | 14.93 | -1.28 | Upgrade
|
| Change in Accounts Receivable | -6.8 | -36.2 | 26.56 | -4.92 | -35.16 | Upgrade
|
| Change in Inventory | 46.71 | 69.81 | -17.97 | -135.42 | -139.87 | Upgrade
|
| Change in Accounts Payable | -15.25 | 57.02 | -41.1 | 16.78 | 97.12 | Upgrade
|
| Change in Unearned Revenue | -4.56 | -7.48 | 9.72 | 9.84 | 0.6 | Upgrade
|
| Change in Other Net Operating Assets | -23.47 | -25.78 | 0.36 | 30.39 | -0.63 | Upgrade
|
| Operating Cash Flow | 304.77 | 338.54 | 212.75 | 192.16 | 102.88 | Upgrade
|
| Operating Cash Flow Growth | -9.98% | 59.13% | 10.71% | 86.78% | -47.53% | Upgrade
|
| Capital Expenditures | -44.67 | -117.71 | -360.62 | -382.25 | -256.32 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.49 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.2 | -1.06 | -3.82 | -4.9 | -3.8 | Upgrade
|
| Investment in Securities | -80 | -19.96 | 48.86 | 25.41 | -55.9 | Upgrade
|
| Other Investing Activities | -1.37 | 0.55 | -3.17 | -1.54 | -0.26 | Upgrade
|
| Investing Cash Flow | -128.24 | -137.68 | -318.75 | -363.28 | -316.27 | Upgrade
|
| Long-Term Debt Issued | - | 80 | 350.46 | 289.83 | 133.35 | Upgrade
|
| Total Debt Issued | - | 80 | 350.46 | 289.83 | 133.35 | Upgrade
|
| Long-Term Debt Repaid | -86.35 | -79.22 | -6.54 | -12.84 | -254.78 | Upgrade
|
| Total Debt Repaid | -86.35 | -79.22 | -6.54 | -12.84 | -254.78 | Upgrade
|
| Net Debt Issued (Repaid) | -86.35 | 0.78 | 343.93 | 276.99 | -121.44 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 398.6 | Upgrade
|
| Common Dividends Paid | -93 | -84.55 | -93 | -63.41 | -46.3 | Upgrade
|
| Other Financing Activities | 0.01 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -179.35 | -83.77 | 250.92 | 213.58 | 230.87 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.08 | -0.08 | -0.18 | -0.16 | -0.82 | Upgrade
|
| Net Cash Flow | -2.9 | 117.01 | 144.75 | 42.3 | 16.65 | Upgrade
|
| Free Cash Flow | 260.1 | 220.83 | -147.87 | -190.09 | -153.44 | Upgrade
|
| Free Cash Flow Growth | 17.78% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 16.18% | 14.81% | -10.37% | -14.46% | -14.11% | Upgrade
|
| Free Cash Flow Per Share | 6.14 | 5.21 | -3.49 | -4.49 | -4.11 | Upgrade
|
| Cash Interest Paid | 9.15 | 9.57 | 4.62 | 0.06 | 0.09 | Upgrade
|
| Cash Income Tax Paid | 46.93 | 42.17 | 53.61 | 27.51 | 23.02 | Upgrade
|
| Levered Free Cash Flow | 209.29 | 105.75 | -182.19 | -227.62 | -179.14 | Upgrade
|
| Unlevered Free Cash Flow | 217.22 | 114.18 | -179.31 | -227.58 | -179.08 | Upgrade
|
| Change in Working Capital | -3.35 | 57.38 | -22.42 | -83.33 | -77.93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.