FarGlory Hotel Co.,Ltd 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	-40.37	-149.16	49.03	24.12	-20.74
Depreciation & Amortization	97.26	94.61	89.94	66.21	53.19
Loss (Gain) From Sale of Assets	0.03	1.32	2.15	15.94	-0.41
Loss (Gain) From Sale of Investments	-	-	-	-	-0.07
Provision & Write-off of Bad Debts	0.01	-	-	-	-
Other Operating Activities	1.45	-13.33	15.63	-4.95	1.69
Change in Accounts Receivable	-2.57	3.48	5.03	-7.55	13.13
Change in Inventory	0.03	-0.25	0.36	-2.21	0.72
Change in Accounts Payable	-5.58	1.8	-15.88	-3.83	7.49
Change in Unearned Revenue	-4.35	-15.73	-10.34	10.76	1.56
Change in Other Net Operating Assets	-0.36	14.05	-5.22	-4.47	-24.3
Operating Cash Flow	45.55	-63.21	130.7	94.02	32.26
Operating Cash Flow Growth	-	-	39.02%	191.43%	-84.22%
Capital Expenditures	-12.98	-106.47	-119.98	-313.31	-56.72
Sale of Property, Plant & Equipment	-	0	0.02	0.84	0.44
Sale (Purchase) of Intangibles	-4.05	-2.42	-2.89	-2.59	-0.33
Investment in Securities	-	-	-	-	49.57
Other Investing Activities	-0.08	-0.1	-0.87	-1.16	-0.09
Investing Cash Flow	-17.11	-108.99	-123.73	-316.21	-7.12
Short-Term Debt Issued	318.88	328.94	-	99.94	-
Long-Term Debt Issued	60	130	-	254.3	35.7
Total Debt Issued	378.88	458.94	-	354.24	35.7
Short-Term Debt Repaid	-398.85	-179.21	-49.94	-50	-
Long-Term Debt Repaid	-62.14	-28.83	-23.63	-1.72	-1.37
Total Debt Repaid	-460.99	-208.04	-73.57	-51.72	-1.37
Net Debt Issued (Repaid)	-82.11	250.9	-73.57	302.52	34.33
Common Dividends Paid	-	-43.9	-9.33	-	-73.5
Other Financing Activities	-0.1	-	-0.4	-1	1
Financing Cash Flow	-82.21	207	-83.3	301.52	-38.17
Net Cash Flow	-53.77	34.8	-76.33	79.33	-13.03
Free Cash Flow	32.57	-169.68	10.72	-219.3	-24.46
Free Cash Flow Margin	6.20%	-47.80%	1.63%	-41.15%	-6.97%
Free Cash Flow Per Share	0.31	-1.62	0.10	-2.09	-0.23
Cash Interest Paid	13.12	7.4	5.48	2.53	0.32
Cash Income Tax Paid	0.03	16.68	1.48	10.22	0
Levered Free Cash Flow	32.59	-155	-30.45	-218.76	-13.65
Unlevered Free Cash Flow	40.81	-150.37	-27.03	-217.63	-13.43
Change in Working Capital	-12.83	3.35	-26.05	-7.3	-1.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.