China Television Company 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	-110.38	-35.22	32.72	6.83	-27.96	-27.14
Depreciation & Amortization	62.14	61.01	58.67	73.44	100.17	119.75
Other Amortization	4.02	4.02	3.39	0.56	-	-
Asset Writedown & Restructuring Costs	2.64	2.64	-46.89	-	-	-
Stock-Based Compensation	4.1	4.1	-	-	-	-
Provision & Write-off of Bad Debts	-	-	-	0.1	-	-
Other Operating Activities	0.67	0.62	9.67	0.68	0.41	-2.37
Change in Accounts Receivable	9.32	33.31	-39.97	9.35	-19.28	-11.81
Change in Inventory	-5.49	3	-2.49	0.7	-0.47	-0.21
Change in Accounts Payable	-15.7	-22.41	24.21	8.94	14.1	-19.18
Change in Unearned Revenue	-3.4	-7.42	-3.5	-10.05	-9.62	6.52
Change in Other Net Operating Assets	20.98	54.86	11.09	-12.91	12.24	-26.37
Operating Cash Flow	-31.11	98.51	46.91	77.63	69.58	39.19
Operating Cash Flow Growth	-	110.02%	-39.58%	11.57%	77.54%	-
Capital Expenditures	-21.01	-14.97	-7.99	-11.74	-10.99	-16.76
Sale (Purchase) of Intangibles	-1.78	-1.81	-3.62	-8.21	-	-
Sale (Purchase) of Real Estate	-0.39	-0.39	-	-	-	-
Investment in Securities	0.32	-0.83	1.64	-0.26	2.59	-2.9
Investing Cash Flow	-22.86	-17.99	-9.97	-20.21	-8.4	-19.66
Total Debt Issued	750	-	-	-	-	-
Short-Term Debt Repaid	-	-170	-20	-30	-30	-
Long-Term Debt Repaid	-	-15.94	-13.69	-22.96	-25.7	-27.38
Total Debt Repaid	-915.43	-185.94	-33.69	-52.96	-55.7	-27.38
Net Debt Issued (Repaid)	-165.43	-185.94	-33.69	-52.96	-55.7	-27.38
Issuance of Common Stock	150	150	-	-	-	-
Other Financing Activities	-	-	-	-0.23	0.18	-2.77
Financing Cash Flow	-15.43	-35.94	-33.69	-53.19	-55.51	-30.15
Net Cash Flow	-69.39	44.58	3.24	4.24	5.67	-10.62
Free Cash Flow	-52.11	83.54	38.92	65.89	58.6	22.43
Free Cash Flow Growth	-	114.66%	-40.94%	12.45%	161.25%	-
Free Cash Flow Margin	-6.22%	9.29%	3.94%	7.56%	7.19%	2.93%
Free Cash Flow Per Share	-0.75	1.35	0.64	1.08	0.96	0.37
Cash Interest Paid	45.44	46.89	45.37	33.09	26.94	27.71
Cash Income Tax Paid	1.24	1.24	0.89	0.86	1.47	-
Levered Free Cash Flow	-66.64	47.79	-10.34	4.54	15.5	-22.98
Unlevered Free Cash Flow	-38.1	77.27	17.9	25.67	32.57	-5.74
Change in Working Capital	5.71	61.33	-10.66	-3.97	-3.03	-51.05

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