Cameo Communications 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	-84.46	-164.56	-37.16	94.97	390.65
Depreciation & Amortization	86.57	93.39	129.42	134.42	177.12
Other Amortization	-	2.11	2.83	6.31	12.16
Loss (Gain) From Sale of Assets	0.15	-	0.5	-42.29	-765.04
Loss (Gain) From Sale of Investments	-97.63	-90.99	-91.05	-0.23	0.15
Other Operating Activities	1.29	-3.77	-3.69	-141.51	-224.8
Change in Accounts Receivable	46.15	-183.9	826.64	-612.92	482.81
Change in Inventory	-117.35	50.11	604.82	-336.23	-170.46
Change in Accounts Payable	33.95	149.97	-888.29	564.61	-200.98
Change in Other Net Operating Assets	20.82	14.79	-32.49	18.55	-56.98
Operating Cash Flow	-110.5	-132.86	511.53	-314.32	-347.96
Capital Expenditures	-19.45	-15.48	-19.92	-7.53	-19.31
Sale of Property, Plant & Equipment	-	0.11	0.13	304.47	960.28
Sale (Purchase) of Intangibles	-0.5	-11.79	-2.26	-1.09	-5.58
Investment in Securities	73.27	-172.33	-320.23	8.53	28.1
Other Investing Activities	4.24	0.6	6.47	-4.01	4.58
Investing Cash Flow	57.56	-198.89	-335.81	300.37	968.07
Short-Term Debt Issued	90	-	-	-	-
Long-Term Debt Issued	-	20	-	44.55	35.3
Total Debt Issued	90	20	-	44.55	35.3
Short-Term Debt Repaid	-	-	-	-92.34	-448.38
Long-Term Debt Repaid	-102.41	-162.81	-256.23	-131.84	-196.91
Total Debt Repaid	-102.41	-162.81	-256.23	-224.18	-645.29
Net Debt Issued (Repaid)	-12.41	-142.81	-256.23	-179.63	-609.99
Issuance of Common Stock	-	-	-	-	828.01
Common Dividends Paid	-	-	-72.77	-	-
Other Financing Activities	1.45	-	-	-0.28	0.24
Financing Cash Flow	-10.96	-142.81	-329.01	-179.92	218.26
Foreign Exchange Rate Adjustments	-6.9	14.05	-1.28	21.29	2.55
Net Cash Flow	-70.81	-460.5	-154.57	-172.57	840.92
Free Cash Flow	-129.96	-148.34	491.61	-321.85	-367.27
Free Cash Flow Margin	-7.20%	-12.53%	19.36%	-9.53%	-14.74%
Free Cash Flow Per Share	-0.40	-0.45	1.49	-0.97	-1.16
Cash Interest Paid	11.93	13.43	16.12	16.95	13.03
Cash Income Tax Paid	1.42	1.38	33.9	134.13	1.47
Levered Free Cash Flow	15.98	-117.43	499.95	-164.83	-318.13
Unlevered Free Cash Flow	23.41	-109.1	509.99	-154.19	-310.4
Change in Working Capital	-16.43	30.97	510.68	-365.99	61.8

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