Allied Circuit Co., Ltd. (TPEX:8155)
Taiwan
· Delayed Price · Currency is TWD 175.00
+2.00 (1.16%)
Dec 5, 2025, 1:30 PM CST
Allied Circuit 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 | 255.04 | 236.36 | 204.12 | 555.7 | 390.43 | 531.74 | Upgrade
|
| Depreciation & Amortization | 211.27 | 176.09 | 147.86 | 128.43 | 112.5 | 95.76 | Upgrade
|
| Other Amortization | 7.87 | 8.09 | 6.52 | 5.97 | 10.95 | 4.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.02 | -1.97 | -2.95 | 0.01 | -0.09 | -0.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -2.77 | - | Upgrade
|
| Stock-Based Compensation | 18.68 | 13.72 | 46.49 | 42.15 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -0.48 | 2 | 0.31 | -0.04 | 0.33 | -0.45 | Upgrade
|
| Other Operating Activities | -1.14 | -20.78 | -54.17 | -9.47 | -7.49 | 53.88 | Upgrade
|
| Change in Accounts Receivable | -335.47 | -216.61 | -17.1 | 92.44 | -467.58 | 12.17 | Upgrade
|
| Change in Inventory | -177.21 | -234.2 | 113.63 | -52.62 | -148.95 | -34.26 | Upgrade
|
| Change in Accounts Payable | 250.25 | 397.85 | 107.85 | -59.7 | 150.96 | -22.57 | Upgrade
|
| Change in Other Net Operating Assets | -25.83 | 38.77 | -56.93 | -25.34 | 91.42 | 47.72 | Upgrade
|
| Operating Cash Flow | 193.88 | 399.31 | 495.64 | 677.51 | 129.7 | 687.9 | Upgrade
|
| Operating Cash Flow Growth | -38.49% | -19.44% | -26.84% | 422.36% | -81.14% | 92.55% | Upgrade
|
| Capital Expenditures | -450.81 | -269.22 | -236.41 | -210.84 | -177.38 | -132.02 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.58 | 2.93 | 2.95 | 0.02 | 0.46 | 0.26 | Upgrade
|
| Sale (Purchase) of Intangibles | -3.96 | -7.88 | -9.71 | -5.7 | -10.64 | -4.16 | Upgrade
|
| Other Investing Activities | -3.6 | -3.6 | 0.02 | - | 0.03 | -0.03 | Upgrade
|
| Investing Cash Flow | -457.79 | -277.76 | -243.16 | -216.52 | -187.52 | -135.96 | Upgrade
|
| Short-Term Debt Issued | - | 585.57 | 679.08 | 979.28 | 758.12 | 799.04 | Upgrade
|
| Total Debt Issued | 1,933 | 585.57 | 679.08 | 979.28 | 758.12 | 799.04 | Upgrade
|
| Short-Term Debt Repaid | - | -626.67 | -737.77 | -991.58 | -699.5 | -701.61 | Upgrade
|
| Long-Term Debt Repaid | - | -2.27 | -3.26 | -3.15 | -3.07 | -3.38 | Upgrade
|
| Total Debt Repaid | -888.22 | -628.95 | -741.03 | -994.73 | -702.57 | -704.99 | Upgrade
|
| Net Debt Issued (Repaid) | 1,044 | -43.37 | -61.95 | -15.45 | 55.55 | 94.05 | Upgrade
|
| Issuance of Common Stock | 500 | - | - | - | - | - | Upgrade
|
| Common Dividends Paid | -211.92 | -183.56 | -373.99 | -298.54 | -348.29 | -179.12 | Upgrade
|
| Other Financing Activities | -0.06 | -0.36 | -0.45 | 0.51 | - | 0.7 | Upgrade
|
| Financing Cash Flow | 1,332 | -227.29 | -436.39 | -313.48 | -292.75 | -84.38 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.25 | 0.15 | -0.08 | 0.06 | -0.03 | 0.07 | Upgrade
|
| Net Cash Flow | 1,068 | -105.6 | -183.98 | 147.57 | -350.6 | 467.63 | Upgrade
|
| Free Cash Flow | -256.92 | 130.09 | 259.23 | 466.67 | -47.67 | 555.87 | Upgrade
|
| Free Cash Flow Growth | - | -49.82% | -44.45% | - | - | 132.57% | Upgrade
|
| Free Cash Flow Margin | -5.66% | 3.60% | 8.96% | 13.54% | -1.64% | 19.07% | Upgrade
|
| Free Cash Flow Per Share | -4.30 | 2.55 | 5.11 | 9.27 | -0.95 | 11.08 | Upgrade
|
| Cash Interest Paid | 13.87 | 12.44 | 11.13 | 6.08 | 1.79 | 3.64 | Upgrade
|
| Cash Income Tax Paid | 42.81 | 49.31 | 81.89 | 129.03 | 89.01 | 60.13 | Upgrade
|
| Levered Free Cash Flow | -363.13 | 73.65 | 178.71 | 300.39 | -133.79 | 404.2 | Upgrade
|
| Unlevered Free Cash Flow | -345.24 | 81.48 | 185.54 | 304.18 | -132.57 | 406.26 | Upgrade
|
| Change in Working Capital | -288.26 | -14.19 | 147.45 | -45.22 | -374.15 | 3.06 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.