Ya Horng Electronic 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	331.16	417.75	413.41	332.09	301.5
Depreciation & Amortization	73.46	66.1	62.14	61.66	58.09
Loss (Gain) From Sale of Assets	-1.66	-0.94	-0.66	0.31	1.27
Other Operating Activities	-18.23	-30.84	22.73	-29.77	26.26
Change in Accounts Receivable	38.38	63.03	-	-0.51	234.16
Change in Inventory	-26.1	39.51	250.83	101.26	-97.86
Change in Accounts Payable	-47.18	-82.99	130.28	-176.85	-206.16
Change in Unearned Revenue	-12.04	7.15	-0.36	-7.95	0.01
Change in Other Net Operating Assets	-18.59	13.87	-89.5	23.23	-3.54
Operating Cash Flow	319.2	492.61	788.76	303.42	313.72
Operating Cash Flow Growth	-35.20%	-37.55%	159.96%	-3.28%	205.78%
Capital Expenditures	-42.23	-195.61	-23.11	-37.18	-34.51
Sale of Property, Plant & Equipment	1.71	1.3	0.69	0.16	-
Sale (Purchase) of Intangibles	-0.27	-	-0.53	-3.53	-2.5
Investment in Securities	41.08	-136.5	-336.68	-103.26	172.07
Other Investing Activities	-2.43	-0.36	-	-	-
Investing Cash Flow	-2.14	-331.17	-359.63	-143.81	135.07
Long-Term Debt Repaid	-26.18	-18.6	-42.23	-74.79	-11.48
Total Debt Repaid	-26.18	-18.6	-42.23	-74.79	-11.48
Net Debt Issued (Repaid)	-26.18	-18.6	-42.23	-74.79	-11.48
Common Dividends Paid	-356.8	-347.88	-267.6	-267.6	-267.6
Other Financing Activities	0.03	0.05	0.02	0.02	-0.01
Financing Cash Flow	-382.95	-366.43	-309.81	-342.37	-279.09
Foreign Exchange Rate Adjustments	-10.78	29.42	-9.11	3.26	-11.12
Net Cash Flow	-76.66	-175.57	110.21	-179.5	158.58
Free Cash Flow	276.97	297	765.64	266.24	279.22
Free Cash Flow Growth	-6.74%	-61.21%	187.58%	-4.65%	281.69%
Free Cash Flow Margin	8.33%	8.95%	22.48%	8.85%	7.13%
Free Cash Flow Per Share	3.08	3.30	8.51	2.96	3.11
Cash Interest Paid	-	-	-	-	0
Cash Income Tax Paid	101.65	142.56	77.28	84.99	49.37
Levered Free Cash Flow	184.11	160.08	643.55	140.32	231.85
Unlevered Free Cash Flow	186.02	161.53	643.84	140.75	232.11
Change in Working Capital	-65.53	40.54	291.14	-60.87	-73.4

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