Bonraybio Cash Flow Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	96.28	68.37	25.73	1.69	-31.71	-41.16
Depreciation & Amortization	11.73	11.15	10.64	9.37	11.15	12.3
Other Amortization	1.04	0.68	-	0.14	0.1	0.12
Loss (Gain) From Sale of Assets	-	-	-	-	0.42	-
Stock-Based Compensation	0.03	0.03	-	0.08	0.52	0.79
Other Operating Activities	-0.13	-2.95	-0.47	-0.68	-3.43	0.6
Change in Accounts Receivable	-4.05	-5.14	-9.36	-0.1	-3.85	2.26
Change in Inventory	-20.92	-8.33	-2.59	-2.88	-0.89	-3.25
Change in Accounts Payable	1.78	1.49	-0.1	0.2	2.13	-0.81
Change in Unearned Revenue	-0.07	4.13	-0.52	1.58	-0.14	0.42
Change in Other Net Operating Assets	6.29	10.72	3.57	2.59	0.61	5.85
Operating Cash Flow	91.99	80.14	26.9	11.98	-25.09	-22.88
Operating Cash Flow Growth	34.84%	197.95%	124.50%	-	-	-
Capital Expenditures	-14.04	-2.17	-5.63	-4.08	-2.96	-2.04
Sale of Property, Plant & Equipment	-	-	-	-	0	-
Sale (Purchase) of Intangibles	-15.8	-8.85	-4.12	-3.87	-1.68	-3.87
Investment in Securities	-254.4	-	9.8	4.14	-73.44	-58.11
Other Investing Activities	-0.02	-0.42	3.65	-0.23	1.38	0.31
Investing Cash Flow	-284.26	-11.45	3.7	-4.04	-76.69	-63.71
Long-Term Debt Repaid	-	-3.07	-3.03	-2.87	-2.73	-2.71
Net Debt Issued (Repaid)	-3.21	-3.07	-3.03	-2.87	-2.73	-2.71
Issuance of Common Stock	227.69	227.69	-	13.78	164.58	0.2
Common Dividends Paid	-32.35	-3.42	-	-	-	-
Financing Cash Flow	192.13	221.2	-3.03	10.91	161.85	-2.52
Foreign Exchange Rate Adjustments	1.48	3.41	-0.11	0.55	-0.77	-0.7
Net Cash Flow	1.33	293.3	27.46	19.4	59.29	-89.8
Free Cash Flow	77.95	77.96	21.26	7.9	-28.05	-24.92
Free Cash Flow Growth	20.85%	266.69%	169.26%	-	-	-
Free Cash Flow Margin	27.15%	34.98%	13.32%	7.43%	-49.83%	-93.71%
Free Cash Flow Per Share	3.18	3.42	0.94	0.39	-1.76	-1.83
Cash Interest Paid	0.14	0.18	0.22	0.15	0.21	0.23
Cash Income Tax Paid	0.03	0.03	0.03	-	-	-
Levered Free Cash Flow	28.03	42.3	4.93	0.88	-23.28	-
Unlevered Free Cash Flow	28.14	42.41	5.07	0.97	-23.15	-
Change in Working Capital	-16.97	2.86	-9	1.38	-2.14	4.47

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