Global View 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	20.43	46.13	64.21	100.9	124.02
Depreciation & Amortization	17.47	13.45	10.28	8.95	17.59
Loss (Gain) From Sale of Assets	-0.22	-0.1	-0.21	0.06	0.01
Loss (Gain) From Sale of Investments	-28.48	-0.05	-	-	-60.39
Loss (Gain) on Equity Investments	-6.63	4.68	10.87	-2.72	-17.27
Provision & Write-off of Bad Debts	-	-	-0.01	-	-
Other Operating Activities	12.08	-37.61	20.73	-45.68	-5.34
Change in Accounts Receivable	3.07	-0.27	-2.09	-1.42	0.96
Change in Inventory	-0.06	1.45	2	-5.56	-4.13
Change in Accounts Payable	0.04	-1.22	-0.03	0.27	0.45
Change in Unearned Revenue	-1.5	-2.48	-1.97	-4.77	0.38
Change in Other Net Operating Assets	2.98	2.85	3.52	-3.01	-6.58
Operating Cash Flow	19.18	26.83	107.3	47.03	49.7
Operating Cash Flow Growth	-28.51%	-75.00%	128.14%	-5.36%	-39.88%
Capital Expenditures	-118.56	-1.96	-0.32	-0.04	-0.4
Sale of Property, Plant & Equipment	15.72	0.21	0.21	0.01	-
Sale (Purchase) of Intangibles	-0.65	-	-	-	-
Sale (Purchase) of Real Estate	-13.26	-7.99	-5.61	-	-65.1
Investment in Securities	566.58	62.57	-215.25	275.91	139.63
Other Investing Activities	-0.02	7.54	9.84	31.45	81.59
Investing Cash Flow	449.81	60.37	-211.13	307.33	155.73
Long-Term Debt Issued	494.75	-	-	-	-
Total Debt Issued	494.75	-	-	-	-
Net Debt Issued (Repaid)	494.75	-	-	-	-
Common Dividends Paid	-63	-63	-126	-126	-359.1
Other Financing Activities	-1.21	0.1	-6.15	0.66	-2.63
Financing Cash Flow	430.55	-62.9	-132.15	-125.35	-361.73
Foreign Exchange Rate Adjustments	-10.92	11.12	0.87	6.26	-2.24
Net Cash Flow	888.61	35.42	-235.11	235.27	-158.54
Free Cash Flow	-99.38	24.88	106.98	47	49.3
Free Cash Flow Growth	-	-76.75%	127.64%	-4.68%	-37.70%
Free Cash Flow Margin	-75.32%	18.00%	67.44%	30.16%	28.74%
Free Cash Flow Per Share	-1.58	0.40	1.70	0.74	0.78
Cash Interest Paid	0.01	-	0.01	-	-
Cash Income Tax Paid	33.11	32.79	33.42	40.94	39.13
Levered Free Cash Flow	-107.79	25.32	76.15	20	37.61
Unlevered Free Cash Flow	-104.55	25.32	76.15	20	37.61
Change in Working Capital	4.54	0.33	1.44	-14.48	-8.92

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