New Palace International Co., Ltd.
TWSE:8940.TW
23.6 (TWD) • At close November 5, 2024
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
| -98.871 | 139.759 | 69.531 | -9.387 | 11.272 | 66.638 | 66.46 | -35.577 | -67.182 | 64.016 | -5.836 | -99.724 | -74.487 | 27.275 | 64.302 | -49.386 | -198.773 | 10.346 | 77.225 | -118.416 | -33.029 | 86.975 | 53.489 | -100.214 | -29.884 | 54.887 | 64.691 | -103.953 | -23.919 | 43.946 | 75.906 | -91.464 | -31.112 | 82.866 | 59.889 | -91.679 | -13.596 | 51.447 | 24.165 | -92.534 | -46.047 | 21.675 | 1.333 | -52.198 | -47.679 | 69.395 | 52.076 | -17.143 | -8.243 | 57.447 | 55.902 | -18.249 | 8.937 | 72.775 | 7.278 | -0.056 | 8.858 | 56.612 |
Depreciation & Amortization
| 54.209 | 56.165 | 50.886 | 49.173 | 48.752 | 41.929 | 38.974 | 39.445 | 37.955 | 39.413 | 40.124 | 41.281 | 41.314 | 40.955 | 62.02 | 73.216 | 73.063 | 74.098 | 77.924 | 87.876 | 90.362 | 86.844 | 51.096 | 50.819 | 51.29 | 51.824 | 51.519 | 42.481 | 41.946 | 42.898 | 42.806 | 45.598 | 47.446 | 50.441 | 53.639 | 55.158 | 53.245 | 51.216 | 46.672 | 45.909 | 47.417 | 39.169 | 33.577 | 29.624 | 30.464 | 30.091 | 29.726 | 34.401 | 37.128 | 37.008 | 51.588 | 36.268 | 36.638 | 36.264 | 33.915 | 26.888 | 28.42 | 28.1 |
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 | 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 |
Change In Working Capital
| 17.945 | -105.111 | 43.604 | -7.918 | 20.521 | -68.405 | 57.223 | 36.413 | -17.609 | -66.428 | 82.72 | -8.709 | -20.041 | -57.714 | 21.944 | 55.811 | -4.884 | -69.568 | 68.842 | 29.21 | 9.691 | -25.547 | 26.337 | 17.864 | 15.228 | -38.227 | -3.401 | 18.16 | 18.63 | -29.31 | 28.36 | -17.72 | 26.851 | -35.021 | -8.518 | 66.86 | 29.537 | -40.212 | 20.188 | -27.804 | 34.599 | -64.06 | 74.575 | -24.294 | 62.985 | -120.246 | 0.329 | -15.781 | -19.927 | -40.042 | 108.887 | -10.138 | 18.804 | -17.947 | 30.031 | 24.071 | 51.27 | -1.751 |
Accounts Receivables
| 20.889 | 10.731 | -41.891 | -1.756 | -0.452 | 17.79 | -25.672 | -12.876 | 12.582 | 10.174 | -21.59 | -4.373 | 17.602 | 24.448 | -26.917 | -9.397 | 5.126 | 29.627 | -20.738 | 20.446 | 17.311 | -0.22 | -31.709 | 12.267 | 20.005 | 2.665 | -56.938 | 14.156 | 10.127 | 29.207 | -38.547 | -9.107 | 19.465 | 16.864 | -35.317 | 21.702 | 25.19 | -27.644 | -8.175 | -3.424 | 6.378 | 10.732 | -14.768 | -4.595 | 29.802 | -6.848 | -31.512 | 9.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 1.732 | 27.095 | -9.888 | -26.862 | 0.123 | 13.03 | -23.976 | -17.824 | -0.219 | 7.177 | -11.441 | -0.115 | -6.281 | 9.105 | -4.043 | -6.022 | 7.865 | 29.309 | -16.013 | -7.434 | 17.015 | 20.781 | -13.89 | -18.588 | 7.738 | 10.97 | -16.37 | -12.567 | 6.406 | 15.428 | 12.16 | -23.608 | -9.717 | 23.48 | -3.95 | 0.011 | -1.637 | 27.649 | 0.133 | -32.009 | 1.796 | 19.369 | -6.018 | -23.027 | 2.535 | 22.911 | 4.968 | -12.697 | -10.156 | 30.329 | 19.962 | -46.594 | -14.594 | 27.538 | -25.86 | -28.848 | 0.311 | 12.877 |
Change In Accounts Payables
| -11.527 | -37.128 | 37.495 | 16.526 | 1.605 | -41.595 | 44.373 | 46.277 | -29.253 | -34.502 | 66.788 | -8.157 | -18.799 | -45.662 | 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
| 6.851 | -50.193 | 57.888 | 4.174 | 19.245 | -57.63 | 62.498 | 20.836 | -0.719 | -73.605 | 94.161 | -8.594 | -13.76 | -66.819 | 25.987 | 61.833 | -12.749 | -98.877 | 84.855 | 36.644 | -7.324 | -46.328 | 40.227 | 36.452 | 7.49 | -49.197 | 12.969 | 30.727 | 12.224 | -44.738 | 16.2 | 5.888 | 36.568 | -58.501 | -4.568 | 66.849 | 31.174 | -67.861 | 20.055 | 4.205 | 32.803 | -83.429 | 80.593 | -1.267 | 60.45 | -143.157 | -4.639 | -3.084 | -9.771 | -70.371 | 88.925 | 36.456 | 33.398 | -45.485 | 55.891 | 52.919 | 50.959 | -14.628 |
Other Non Cash Items
| 168.531 | 3.878 | 17.207 | -0.044 | -0.608 | -0.393 | 0.076 | 0.298 | 1.067 | 0.977 | 0.302 | 0.683 | -1.314 | 0.572 | -6.283 | -14.432 | 91.192 | -0.468 | -38.135 | 4.041 | -8.76 | -0.734 | 0.106 | -1.214 | -1.71 | -0.542 | -10.868 | -5.364 | -0.517 | -0.406 | -8.512 | -4.127 | -11.627 | -0.302 | 5.338 | -0.089 | -6.846 | -1.515 | 8.026 | -6.124 | 16.079 | -0.967 | 0.309 | -13.597 | -5.121 | -13.177 | -4.296 | -1.572 | -0.814 | -1.411 | -3.436 | 1.113 | -0.119 | 1.161 | -0.019 | -1.531 | 0.523 | 0.187 |
Operating Cash Flow
| 44.49 | 91.481 | 181.228 | 31.824 | 79.937 | 39.769 | 162.733 | 40.579 | -45.769 | 37.978 | 117.31 | -66.469 | -54.528 | 11.088 | 141.983 | 65.209 | -39.402 | 14.408 | 185.856 | 2.711 | 58.264 | 147.538 | 131.028 | -32.745 | 34.924 | 67.942 | 101.941 | -48.676 | 36.14 | 57.128 | 138.56 | -67.713 | 31.558 | 97.984 | 110.348 | 30.25 | 62.34 | 60.936 | 99.051 | -80.553 | 52.048 | -4.183 | 109.794 | -60.465 | 40.649 | -33.937 | 77.835 | -0.095 | 8.144 | 53.002 | 212.941 | 8.994 | 64.26 | 92.253 | 71.205 | 49.372 | 89.071 | 83.148 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -34.915 | -24.735 | -47.835 | -42.784 | -26.171 | -53.162 | -93.629 | -80.202 | -20.494 | -10.19 | -23.042 | -34.574 | -9.312 | -8.287 | -34.852 | -27.794 | -16.567 | -17.946 | -31.344 | -11.824 | -26.285 | -61.39 | -139.806 | -102.277 | -68.562 | -51.458 | -50.208 | -48.048 | -67.314 | -107.716 | -117.112 | -90.397 | -71.227 | -26.079 | -0.622 | -14.751 | -32.823 | -52.175 | -80.517 | -67.355 | -14.304 | -59.159 | -90.655 | -94.762 | -219.852 | -65.312 | -26.02 | -41.969 | -16.866 | -2.396 | -38.654 | -18.945 | -1.115 | -9.551 | -75.674 | -61.909 | -6.066 | -31.874 |
Acquisitions Net
| -8.704 | 0.301 | 0 | 0 | -0.221 | 0.221 | 0 | 0 | 0 | 0 | -2.51 | 0 | 0 | 0 | -8.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.855 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.471 | 28.01 | -28 | -0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -2.018 | 0 | 0 | 0 | 0 | 0 | -3.018 | 0 | -3.027 | 0 | 0 | -14.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | -493.028 | 0 | 0 | -1.513 | -2.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.786 | 0 | 0 | -5.002 | -40.006 | -11.429 | -9.999 | 0 | -20.006 | -5.015 | -20.006 | 0 | -25.249 | -10 |
Sales Maturities Of Investments
| 0 | 2.058 | 3.119 | 3.093 | 0 | 0 | 11.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 494.147 | -0.15 | 1.536 | 2.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.387 | 45.378 | 0 | 13.723 | 0 | 0 | 0 | 0.001 | 26.603 | 10.003 | 35.08 |
Other Investing Activites
| -0.581 | 0.068 | -0.252 | 0.968 | 0.354 | 0.221 | -0.281 | 0.307 | -0.035 | 0.087 | -0.167 | 0.576 | 0.327 | -0.086 | -8.451 | 2.346 | 0.349 | -1.837 | 153.536 | 2.414 | -2.992 | -2.901 | 30.207 | 8.476 | -0.738 | -0.821 | -7.374 | -0.808 | -5.33 | -5.279 | -0.802 | 3.802 | -7.103 | -24.875 | -3.01 | -0.588 | -22.088 | -1.676 | -14.511 | -7.743 | -0.673 | 2.486 | -0.565 | 1.841 | 26.702 | 72.666 | -26.292 | -10.215 | 11.179 | -1.192 | -9.243 | -3.531 | -1.465 | -61.881 | 3.477 | -9.57 | -0.976 | -2.384 |
Investing Cash Flow
| -44.268 | -22.308 | -46.986 | -38.723 | -26.038 | -52.941 | -82.407 | -79.895 | -23.547 | -10.103 | -26.236 | -33.998 | -8.985 | -22.944 | -43.303 | -25.448 | -16.218 | -19.783 | 122.192 | -9.41 | -29.277 | -64.291 | -109.599 | -93.801 | -69.3 | -52.279 | 537.05 | -541.482 | -71.108 | -110.011 | -119.427 | -89.493 | -78.33 | -50.954 | -3.632 | -15.339 | -54.911 | -53.851 | -95.028 | -62.825 | -14.977 | -56.673 | -91.22 | -92.921 | -212.936 | 7.354 | -52.312 | -16.328 | 27.695 | -43.017 | -44.259 | -22.476 | -22.586 | -76.447 | -92.202 | -44.876 | -22.288 | -9.178 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -123.919 | -3.056 | -252.725 | -118.228 | -79.166 | -41.966 | -112.054 | -379.556 | -68.056 | -158.055 | -169.723 | -247.222 | -47.222 | -203.519 | -201.667 | -281.666 | -216.66 | -158.33 | -483.33 | -655.83 | -472.496 | -424.164 | -533.593 | -403.873 | -276.664 | -336.663 | -1,108.273 | -318.334 | -265 | -90 | -177.232 | -430.566 | -288.308 | -245.663 | -170 | -100 | -110 | -200 | -100 | 0 | -300 | -60 | -210 | -30 | -30 | -100 | -40 | 0 | 0 | -40 | -30 | 0 | 0 | 0 | 0 | -20 | 0 | -20 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 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 |
Dividends Paid
| 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 | -67.491 | 0 | 0 | 0 | -134.982 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.1 | 0 | 138.058 | 96.737 | 31.699 | 32.75 | 92.287 | 436.19 | 80.771 | 145.864 | 173.428 | 330.961 | 20.985 | 166.745 | 143.484 | 251.675 | 143.953 | 120.748 | 203.657 | 758.191 | 429.885 | 283.836 | 533.5 | 370 | 270 | 290 | 748.96 | 1,028.3 | 275 | 120 | 220 | 592.396 | 330 | 180 | 38.935 | 140 | 50 | 180 | 96.538 | 193.659 | 250 | 29.996 | 150.167 | 160.131 | -20 | 300 | 69.087 | -65.591 | -31.938 | 25.04 | -63.986 | 1.663 | -53.559 | 47.042 | -7.907 | 64.566 | 71.319 | -40.383 |
Financing Cash Flow
| -137.428 | -16.065 | -114.667 | -21.491 | -47.467 | -9.216 | -19.767 | 56.634 | 12.715 | -12.191 | 3.705 | 83.739 | -26.237 | -36.774 | -58.183 | -29.991 | -72.707 | -37.582 | -279.673 | 102.361 | -42.611 | -140.328 | -0.093 | -33.873 | -6.664 | -46.663 | -359.313 | 709.966 | 10 | 30 | 42.768 | 161.83 | 41.692 | -65.663 | -131.065 | 40 | -60 | -20 | -3.462 | 193.659 | -50 | -30.004 | -59.833 | 160.131 | -50 | 200 | 29.087 | -65.591 | -31.938 | -14.96 | -93.987 | 1.663 | -53.559 | 47.042 | -7.907 | 44.566 | 71.319 | -60.383 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.501 | -0.206 | 2.948 | 2.504 | 0.357 | 3.196 | 0.886 | -1.602 | -1.002 | 2.234 | -0.449 | 0.504 | 0.923 | -0.943 | -1.188 | 3.233 | -2.11 | -1.023 | 2.254 | -0.032 | -4.72 | 5.369 | -1.507 | -1.513 | 4.615 | 1.588 | -1.196 | -0.508 | 4.072 | 1.123 | 2.384 | 6.398 | 0.571 | 1.703 | -0.873 | 6.402 | -1.95 | -16.497 | 1.899 | -1.517 | -5.975 | 0.376 | 0.733 | 0.389 |
Net Change In Cash
| -137.206 | 53.108 | 19.575 | -28.39 | 6.432 | -22.388 | 60.559 | 17.318 | -56.601 | 15.684 | 94.779 | -16.728 | -89.75 | -48.63 | 41.998 | 9.564 | -125.379 | -40.453 | 28.732 | 98.858 | -12.738 | -58.683 | 20.334 | -158.185 | -41.489 | -30.496 | 280.601 | 118.865 | -26.156 | -19.65 | 59.791 | 3.601 | -2.826 | -18.665 | -29.069 | 60.28 | -54.078 | -14.428 | 5.176 | 51.869 | -14.125 | -91.368 | -37.187 | 7.868 | -219.903 | 179.815 | 55.181 | -80.311 | 3.028 | 1.427 | 72.745 | -28.316 | -9.986 | 61.331 | -34.879 | 49.438 | 138.835 | 13.976 |
Cash At End Of Period
| 163.287 | 300.493 | 247.385 | 227.81 | 256.2 | 249.768 | 272.156 | 211.597 | 194.279 | 250.88 | 235.196 | 140.417 | 157.145 | 246.895 | 295.525 | 253.527 | 243.963 | 369.342 | 409.795 | 381.063 | 282.205 | 294.943 | 353.626 | 333.292 | 491.477 | 532.966 | 563.462 | 282.861 | 163.996 | 190.152 | 209.802 | 150.011 | 146.41 | 149.236 | 167.901 | 196.97 | 136.69 | 190.768 | 205.196 | 200.02 | 148.151 | 162.276 | 253.644 | 290.831 | 282.963 | 502.866 | 342.38 | 287.199 | 367.51 | 364.482 | 363.055 | 290.31 | 318.626 | 328.612 | 267.281 | 302.16 | 252.722 | 113.887 |