Gordon Auto Body Parts 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
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
Net Income	323.08	597.26	351.56	336.45	62.08
Depreciation & Amortization	361.77	342.07	340.28	362.56	357.19
Loss (Gain) From Sale of Assets	0.16	-26.38	-5.71	-17.3	-23.85
Loss (Gain) From Sale of Investments	-0.45	-0.84	-0.49	0.51	-0.26
Loss (Gain) on Equity Investments	-	-	0.06	-	-
Provision & Write-off of Bad Debts	-0.1	-0.21	1.83	0.62	-1.11
Other Operating Activities	47.36	1.99	-4.83	50.37	-3.63
Change in Accounts Receivable	81.71	-94.81	-79.81	-48.08	-66.49
Change in Inventory	-42.64	-43.81	150.34	-41.03	-187.24
Change in Accounts Payable	-77.28	-115.53	133.06	-17.94	24.63
Change in Other Net Operating Assets	-0.19	-11.15	21.75	56.9	-45.41
Operating Cash Flow	695.38	648.59	909.08	682.06	115.92
Operating Cash Flow Growth	7.22%	-28.66%	33.28%	488.39%	-69.28%
Capital Expenditures	-460.09	-409.79	-286.36	-233.99	-318.15
Sale of Property, Plant & Equipment	0.92	30.63	7.5	24	27.2
Divestitures	-	-	0.06	-	-
Other Investing Activities	8.81	9.31	12.55	29.43	37.11
Investing Cash Flow	-450.36	-369.84	-266.25	-180.56	-253.84
Short-Term Debt Issued	220	-	-	134.89	29.96
Long-Term Debt Issued	-	-	-	-	588.58
Total Debt Issued	220	-	-	134.89	618.54
Short-Term Debt Repaid	-	-210	-326.98	-129.94	-287.95
Long-Term Debt Repaid	-150.84	-170	-151.02	-357.41	-4.08
Total Debt Repaid	-150.84	-380	-478	-487.34	-292.03
Net Debt Issued (Repaid)	69.16	-380	-478	-352.45	326.51
Common Dividends Paid	-380.21	-214.9	-165.31	-49.59	-34.72
Other Financing Activities	0.08	0.07	0.09	-	0.85
Financing Cash Flow	-310.97	-594.83	-643.23	-402.05	292.65
Net Cash Flow	-65.95	-316.09	-0.4	99.46	154.72
Free Cash Flow	235.29	238.8	622.72	448.08	-202.23
Free Cash Flow Growth	-1.47%	-61.65%	38.98%	-	-
Free Cash Flow Margin	8.95%	7.92%	23.09%	18.37%	-10.30%
Free Cash Flow Per Share	1.42	1.44	3.76	2.70	-1.22
Cash Interest Paid	-	27.05	29.81	30.74	22.37
Cash Income Tax Paid	-	135.64	77.74	20.05	10.89
Levered Free Cash Flow	84.05	61.51	570.26	320.2	-190.23
Unlevered Free Cash Flow	98.58	78.3	588.93	339.74	-175.89
Change in Working Capital	-36.43	-265.3	226.38	-51.14	-274.5

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.