Xin Chio Global Co., Ltd.
TPEx:3171.TWO
18.55 (TWD) • At close November 20, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 28.452 | 30.594 | 29.945 | 56.294 | 34.887 | 33.168 | 49.624 | 39.598 | 28.175 | 19.841 | 22.036 | 26.852 | 39.961 | 34.401 | 29.547 | 43.022 | 42.225 | 33.101 | 37.596 | 31.104 | 26.771 | 30.277 | 18.583 | 25.013 | 16.512 | 7.528 | 6.25 | 17.415 | 11.609 | 3.776 | 18.79 | 20.385 | 20.185 | 23.639 | 14.099 | 28.045 | 26.103 | 28.016 | 15.629 | 17.068 | 21.872 | 20.834 | -2.071 | -1.086 | -5.922 | 42.341 | 17.837 | -7.315 | -0.114 | -8.46 | -18.627 | -8.974 | -22.271 | -14.082 | -15.728 | -4.718 | -2.361 | -2.412 |
Depreciation & Amortization
| 3.55 | 3.567 | 3.634 | 3.952 | 3.45 | 3.271 | 3.389 | 3.388 | 3.378 | 3.315 | 3.284 | 3.435 | 3.493 | 3.415 | 3.156 | 2.876 | 2.88 | 2.754 | 2.73 | 2.501 | 2.109 | 2.097 | 1.776 | 1.81 | 1.83 | 1.94 | 2.087 | 2.251 | 2.243 | 2.33 | 2.364 | 2.24 | 2.265 | 2.157 | 1.723 | 1.543 | 1.305 | 1.377 | 1.719 | 1.792 | 1.849 | 2.001 | 1.16 | 1.24 | 1.028 | 1.169 | 0.894 | 2.247 | 1.716 | 2.785 | 1.752 | 1.618 | 1.641 | 1.591 | 1.596 | 1.669 | 1.741 | 1.766 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -62.03 | 17.581 | 13.105 | -4.401 | -39.101 | 35.01 | -4.388 | -46.347 | 15.716 | 36.987 | 12.815 | 39.548 | -39.234 | 21.272 | 16.728 | 0.479 | -42.336 | 16.116 | 38.908 | 23.768 | -29.529 | 8.692 | 41.966 | 10.248 | -58.414 | 32.203 | 7.552 | 16.789 | -48.418 | 36.154 | -31.654 | -6.38 | 16.995 | -11.105 | 45.719 | 3.665 | -67.662 | -13.999 | 26.819 | 7.323 | -27.025 | 103.81 | 61.903 | -1.048 | 15.354 | -76.581 | 3.926 | 43.977 | -72.616 | -20.298 | 145.766 | 21.346 | -124.903 | -1.118 | -3.894 | -2.927 | 2.575 | -3.052 |
Accounts Receivables
| -31.06 | 18.099 | 2.674 | -31.897 | 5.202 | 61.277 | -4.484 | 45.885 | -0.754 | 69.27 | -37.744 | 13.463 | -20.902 | -1.276 | -30.443 | -25.824 | -8.108 | 4.611 | -3.543 | 5.69 | -16.696 | 35.734 | -9.664 | -18.608 | -6.263 | 44.567 | 4.711 | -14.982 | -25.799 | 62.471 | -0.816 | -19.036 | -8.418 | 36.439 | 21.501 | -7.762 | -64.334 | 40.21 | 11.048 | 1.796 | 5.663 | 9.5 | -41.28 | 22.383 | -9.8 | 16.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 6.298 | -14.602 | 7.903 | -10.932 | 6.966 | -8.436 | 9.499 | -0.24 | 24.555 | -17.319 | -0.504 | -10.186 | 13.918 | -13.326 | -6.695 | -7.928 | 2.603 | -7.989 | 8.255 | -8.352 | 7.319 | -7.191 | 18.614 | 7.996 | 3.042 | -14.466 | 9.03 | -4.621 | 13.304 | -10.222 | 19.926 | -14.89 | 10.234 | -25.537 | 22.383 | -1.813 | 16.266 | -10.084 | 42.577 | 6.458 | 16.622 | -14.306 | 22.742 | -0.25 | 9.078 | -8.832 | 5.902 | -9.173 | -8.87 | -1.921 | 27.597 | 0.974 | -13.792 | -1.758 | -4.499 | -3.964 | 4.676 | -3.968 |
Change In Accounts Payables
| 2.845 | -1.206 | -8.393 | 6.752 | 3.318 | -10.829 | 1.247 | -10.002 | -30.352 | -5.604 | 1.888 | -7.094 | 10.41 | 3.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -40.113 | 15.046 | 10.921 | 31.676 | -54.587 | -7.002 | -10.65 | -81.99 | 22.267 | 54.306 | 13.319 | 49.734 | -53.152 | 34.598 | 23.423 | 8.407 | -44.939 | 24.105 | 30.653 | 32.12 | -36.848 | 15.883 | 23.352 | 2.252 | -61.456 | 46.669 | -1.478 | 21.41 | -61.722 | 46.376 | -51.58 | 8.51 | 6.761 | 14.432 | 23.336 | 5.478 | -83.928 | -3.915 | -15.758 | 0.865 | -43.647 | 118.116 | 39.161 | -0.798 | 6.276 | -67.749 | -1.976 | 53.15 | -63.746 | -18.377 | 118.169 | 20.372 | -111.111 | 0.64 | 0.605 | 1.037 | -2.101 | 0.916 |
Other Non Cash Items
| 22.297 | -2.587 | 5.196 | -37.25 | -10.71 | -2.366 | -1.018 | -13.365 | -7.326 | 8.266 | 5.377 | -29.67 | -18.093 | 0.76 | 5.682 | -9.316 | -15.663 | -0.061 | -2.423 | -7.306 | -5.436 | -3.453 | 10.645 | -2.172 | -1.394 | 2.167 | 19.798 | -4.486 | 0.825 | 0.604 | 0.006 | -9.727 | -6.427 | 0.741 | 26.395 | -0.906 | -8.45 | 0.59 | 9.832 | 1.205 | -1.907 | 1.967 | 1.929 | 0.646 | 1.723 | -46.764 | -24.864 | -1.222 | -3.295 | 1.52 | 2.244 | 0.773 | -8.992 | 9.726 | -1.335 | -0.026 | 3.665 | -0.584 |
Operating Cash Flow
| -36.748 | 50.488 | 51.88 | 18.595 | -11.474 | 69.083 | 47.607 | -16.726 | 39.943 | 68.409 | 43.512 | 40.165 | -13.873 | 59.848 | 55.113 | 37.061 | -12.894 | 51.91 | 76.811 | 50.067 | -6.085 | 37.613 | 72.97 | 34.899 | -41.466 | 43.838 | 35.687 | 31.969 | -33.741 | 42.864 | -10.494 | 6.518 | 33.018 | 15.432 | 87.936 | 32.347 | -48.704 | 15.984 | 53.999 | 27.388 | -5.211 | 128.612 | 62.921 | -0.248 | 12.183 | -79.835 | -2.207 | 37.687 | -74.309 | -24.453 | 131.135 | 14.763 | -154.525 | -3.883 | -19.361 | -6.002 | 5.62 | -4.282 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.6 | -0.57 | -1.415 | -1.601 | -5.341 | -1.205 | -0.284 | -0.046 | -1.312 | -0.021 | -1.52 | -0.368 | -0.897 | -1.125 | -3.094 | -0.36 | -6.584 | -0.368 | -0.408 | -2.402 | -1.19 | -0.025 | -0.065 | -0.128 | -0.064 | -0.07 | -0.026 | -0.4 | -1.219 | -0.03 | -8.429 | -1.203 | -6.987 | -1.451 | -315.529 | -392.499 | -0.896 | 0 | -2.271 | -0.385 | -0.016 | 0 | -0.032 | -0.013 | -0.628 | -0.066 | -1.934 | -0.972 | -3.104 | -3.85 | -1.236 | -0.82 | 0 | -1.117 | -0.41 | 0 | -0.18 | 0 |
Acquisitions Net
| 0 | 0 | 0.018 | 396.136 | 0.048 | 0 | 0.067 | 0 | 0.057 | 0 | 149.216 | 0.13 | 0.095 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.242 | 0 | 0 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -52.931 | 0 | -218.236 | -162.056 | -158.684 | -0.015 | -52.728 | -53.204 | -53.88 | -154.144 | -230.144 | -6.37 | -19.634 | -17.387 | -2.697 | -154.709 | -104.007 | -8.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 53.346 | 100.32 | 110.105 | 157.723 | 158.741 | 53.491 | 53.183 | 53.392 | 53.909 | 101.554 | 274.272 | 0.026 | 43.281 | 37.27 | 108.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 9.935 | 0.065 | -69.999 | 1.254 | -0.016 | 0.785 | 0.431 | -45.597 | 44.951 | -0.26 | 0.589 | 1.799 | -187.862 | -36.961 | -209.47 | 48.185 | 141.312 | 52.476 | -10.413 | 50.953 | -59.359 | 32.146 | 33.422 | -50.418 | -179.731 | 1.431 | -0.994 | -0.595 | -0.466 | -0.121 | 16.149 | -2.184 | -90.911 | -0.03 | -0.171 | 117.18 | -118.081 | 7.582 | -26.081 | -7.434 | 0.966 | -154.028 | -200.459 | -0.076 | 50.998 | 121.019 | 131.081 | -0.816 | 1.354 | 0.839 | -50.672 | -0.286 | -0.867 | -0.02 | -0.065 | -0.18 | -0.089 | 0.3 |
Investing Cash Flow
| 8.815 | 99.815 | -179.527 | 391.456 | -5.252 | 53.056 | 0.669 | -45.455 | 43.725 | -52.871 | 192.413 | -4.939 | -208.393 | -55.473 | -107.096 | -106.884 | 30.721 | 43.596 | -10.821 | 48.551 | -60.549 | 32.121 | 33.357 | -50.546 | -179.795 | 1.361 | -1.02 | -0.995 | -1.685 | 74.091 | 7.72 | -3.387 | -97.898 | -1.481 | -315.7 | -275.319 | -118.081 | 7.582 | -28.352 | -7.819 | 0.95 | -154.028 | -200.491 | -0.089 | 50.37 | 120.953 | 129.147 | -1.788 | -1.75 | -3.011 | -51.902 | -0.987 | -0.867 | -1.137 | -0.475 | -0.18 | -0.269 | 0.3 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3.657 | -0.244 | -122.412 | -193.868 | -0.787 | -9.447 | -123.914 | -107.783 | -20 | -30 | -200.785 | -111.359 | -30 | -30 | -186.719 | -2.682 | -32.792 | -13.149 | -50.134 | -43.12 | -56.896 | -73.089 | -38.075 | -3.06 | -16.955 | -23.031 | -214.087 | -20 | -40 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -9 | 0 | 0 | -38.989 | -0.759 | -0.252 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.016 | -72.705 | -0.49 | 0 | -1.986 | -5.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -61.638 | 0 | 0 | 0 | -96.771 | 0 | 0 | 0 | -114.029 | 0 | 0 | 0 | -85.706 | 0 | 0 | 0 | -29.602 | 0 | 0 | 0 | -20.721 | 0 | 0 | 0 | -14.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.603 | 0.007 | -1.241 | -8.977 | 21.034 | 8.697 | 12.952 | 247.63 | -0.736 | -0.574 | -225.566 | -14.482 | 183.85 | -1.002 | 227.926 | -51.484 | 116.431 | -1.347 | -0.515 | -31.002 | -3.348 | -0.316 | -50.001 | -100.721 | 129.847 | 0.003 | 110.001 | -14.612 | -49.541 | -10 | -28.035 | 0 | 35.978 | -117.106 | 287.339 | 138.045 | 0.359 | -20 | 332.5 | -30 | 0 | 80 | 0 | 0 | 0 | -45.965 | -0.456 | -4.81 | 41.164 | -8.365 | 0 | 0 | -0.001 | 0.001 | -0.001 | 0 | 0 | -0.002 |
Financing Cash Flow
| 1.807 | -1.237 | -123.653 | -264.483 | 20.247 | -0.75 | -110.962 | 43.076 | -20.736 | -30.574 | -225.566 | -14.482 | 213.85 | -31.002 | 41.207 | -80.182 | 83.639 | -14.496 | -50.649 | -76.108 | 53.548 | -73.405 | -88.076 | -103.781 | 146.802 | -23.028 | -104.086 | 5.388 | -49.541 | -10 | -28.035 | 0 | 35.978 | -117.106 | 287.339 | 138.045 | 0.359 | -20 | 332.5 | -30 | 0 | 80 | 0 | 0 | 0 | -45.965 | -0.456 | -4.81 | 41.164 | -8.365 | 0.001 | 0 | -38.99 | 199.242 | -0.253 | 0.078 | 0.002 | -0.002 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.227 | 0.518 | -0.782 | 2.557 | -2.29 | 0.016 | -0.57 | 0.221 | -0.14 | 1.672 | 0.597 | 0.219 | -0.634 | -0.93 | 2.964 | 2.146 | -1.784 | -1.409 | -0.978 | -4.849 | -1.48 | 2.92 | 0.301 | -3.686 | -0.112 | 0.716 | 0.443 | 1.383 | 1.672 | -4.478 | -1.27 | -3.36 | -2.686 | -0.57 | -4.382 | 4.217 | -0.249 | -0.269 | 0.947 | 1.094 | -0.863 | -0.092 | 0.927 | -0.427 | 1.023 | 1.96 | 2.096 | -0.307 | 0.121 | -1.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -25.899 | 149.584 | -292.082 | 148.125 | 1.231 | 121.405 | -63.256 | -18.884 | 62.792 | -13.364 | 10.956 | 20.963 | -9.05 | -27.557 | -7.812 | -147.859 | 99.682 | 79.601 | 14.363 | 17.661 | -14.566 | -0.751 | 18.552 | -123.114 | -74.571 | 22.887 | -68.976 | 37.745 | -83.295 | 102.477 | -32.079 | -0.229 | -31.588 | -103.725 | 55.193 | -100.71 | -166.675 | 3.297 | 359.094 | -9.337 | -5.124 | 54.492 | -136.643 | -0.764 | 63.576 | -2.887 | 128.58 | 30.782 | -34.774 | -37.249 | 79.234 | 13.776 | -194.382 | 194.222 | -20.089 | -6.104 | 5.353 | -3.984 |
Cash At End Of Period
| 236.66 | 262.559 | 112.975 | 365.057 | 216.932 | 215.701 | 94.296 | 157.552 | 176.436 | 113.644 | 127.008 | 116.052 | 95.089 | 104.139 | 131.696 | 139.508 | 287.367 | 187.685 | 108.084 | 93.721 | 76.06 | 90.626 | 91.377 | 72.825 | 195.939 | 270.51 | 247.623 | 316.599 | 278.854 | 362.149 | 259.672 | 291.751 | 291.98 | 323.568 | 427.293 | 372.1 | 472.81 | 639.485 | 636.188 | 277.094 | 286.431 | 291.555 | 226.223 | 362.866 | 363.63 | 300.054 | 302.941 | 174.361 | 143.579 | 178.353 | 215.602 | 136.368 | 122.592 | 316.974 | 122.752 | 142.841 | 148.945 | 143.592 |