Power Master Energy Co.,Ltd. (TPEX:6839)
Taiwan
· Delayed Price · Currency is TWD 13.05
-0.55 (-4.04%)
Mar 10, 2026, 11:09 AM CST
Power Master Energy 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 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 |
| Net Income | -105.75 | -216.49 | 110.59 | 121.61 | 50.23 | 79.3 | Upgrade
|
| Depreciation & Amortization | 254.01 | 254.48 | 190.41 | 105.78 | 101.72 | 102.86 | Upgrade
|
| Other Amortization | 2.12 | 3.24 | 3.27 | 2.99 | 2.72 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.58 | 1.58 | 5.35 | -16.84 | 0.07 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 0.03 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -120.32 | - | -90.43 | - | - | 0.02 | Upgrade
|
| Loss (Gain) on Equity Investments | -97.66 | -4.16 | -9.23 | -21.4 | 2.89 | 43.76 | Upgrade
|
| Stock-Based Compensation | -0.82 | 1.14 | 2.57 | 9.22 | 10.5 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -1.93 | -3.44 | 1.37 | 4.88 | 3.07 | -5.95 | Upgrade
|
| Other Operating Activities | 83.49 | 90.25 | -22.48 | 15.65 | -26.22 | 7.28 | Upgrade
|
| Change in Accounts Receivable | -182.97 | -36.83 | 280.04 | -457.03 | 167.97 | -80.3 | Upgrade
|
| Change in Inventory | 29.22 | 120.47 | -195.49 | -433.64 | -209.52 | -42.83 | Upgrade
|
| Change in Accounts Payable | 50.72 | -95.14 | 45.57 | 129.78 | 6.03 | 293.1 | Upgrade
|
| Change in Unearned Revenue | -91.74 | -107.97 | -818.65 | 620.55 | 341.19 | 72.59 | Upgrade
|
| Change in Other Net Operating Assets | 113.13 | -92.35 | -63.65 | 121.09 | -423.29 | 189.07 | Upgrade
|
| Operating Cash Flow | -66.9 | -85.22 | -560.76 | 202.66 | 27.35 | 658.88 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 640.96% | -95.85% | 715.88% | Upgrade
|
| Capital Expenditures | -398.89 | -348.99 | -551.66 | -1,024 | -56.87 | -167.93 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.02 | - | Upgrade
|
| Cash Acquisitions | - | 8.98 | -30.74 | 53.57 | - | - | Upgrade
|
| Divestitures | - | - | - | 17.2 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.7 | -0.7 | -0.39 | -0.39 | -0.33 | -2.23 | Upgrade
|
| Sale (Purchase) of Real Estate | -13.54 | -13.88 | -5.36 | -26.01 | -83.93 | - | Upgrade
|
| Investment in Securities | 356.18 | 31.23 | 98.76 | 27.77 | -288.22 | -116.01 | Upgrade
|
| Other Investing Activities | 140.63 | -4.53 | -0.73 | 334.6 | -371.9 | 27.69 | Upgrade
|
| Investing Cash Flow | 83.67 | -327.89 | -490.13 | -617.37 | -801.24 | -258.48 | Upgrade
|
| Short-Term Debt Issued | - | 347.91 | 507.64 | - | 135.53 | 36.3 | Upgrade
|
| Long-Term Debt Issued | - | 446.32 | 1,383 | 618.78 | 122.59 | 95.97 | Upgrade
|
| Total Debt Issued | 704.12 | 794.23 | 1,891 | 618.78 | 258.12 | 132.27 | Upgrade
|
| Short-Term Debt Repaid | - | -9 | - | -336.14 | - | -37.9 | Upgrade
|
| Long-Term Debt Repaid | - | -458.93 | -1,038 | -134.08 | -115.53 | -145.83 | Upgrade
|
| Total Debt Repaid | -504.47 | -467.93 | -1,038 | -470.22 | -115.53 | -183.73 | Upgrade
|
| Net Debt Issued (Repaid) | 199.65 | 326.3 | 853.21 | 148.56 | 142.59 | -51.46 | Upgrade
|
| Issuance of Common Stock | - | - | 3.3 | 470.31 | 330 | 67.5 | Upgrade
|
| Common Dividends Paid | -16.4 | -16.4 | -60.08 | -38.44 | -64.06 | -56.56 | Upgrade
|
| Other Financing Activities | 33.52 | 62.88 | 24.4 | 121.5 | - | 4.9 | Upgrade
|
| Financing Cash Flow | 216.76 | 372.78 | 820.82 | 701.94 | 408.53 | -35.63 | Upgrade
|
| Net Cash Flow | 233.53 | -40.34 | -230.07 | 287.22 | -365.35 | 364.78 | Upgrade
|
| Free Cash Flow | -465.8 | -434.21 | -1,112 | -821.45 | -29.52 | 490.95 | Upgrade
|
| Free Cash Flow Margin | -25.26% | -24.01% | -50.79% | -20.90% | -1.31% | 21.70% | Upgrade
|
| Free Cash Flow Per Share | -5.55 | -5.29 | -13.44 | -10.77 | -0.43 | 7.83 | Upgrade
|
| Cash Interest Paid | 79.97 | 73.82 | 56.87 | 42.84 | 41.68 | 31.99 | Upgrade
|
| Cash Income Tax Paid | 25.37 | 28.1 | 49.89 | 10.51 | 38.4 | 7.78 | Upgrade
|
| Levered Free Cash Flow | -200.1 | -421.18 | -1,126 | -536.47 | -439.94 | 456.83 | Upgrade
|
| Unlevered Free Cash Flow | -150.3 | -375.07 | -1,090 | -509.73 | -417.96 | 476.08 | Upgrade
|
| Change in Working Capital | -81.64 | -211.82 | -752.18 | -19.24 | -117.61 | 431.62 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.