De Poan Pneumatic 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	30.27	115.63	18.65	108.12	134.53
Depreciation & Amortization	12.71	12.99	13.72	14.82	16.4
Other Amortization	0.07	-	-	0.04	0.04
Loss (Gain) From Sale of Assets	0.35	-	-	-0	-63.54
Loss (Gain) From Sale of Investments	-5.6	-4.85	-3.74	-1.67	-2.36
Provision & Write-off of Bad Debts	0.78	0.53	-0.36	-0.1	0.2
Other Operating Activities	-29.55	18.39	-12.86	14.39	29.82
Change in Accounts Receivable	51.12	-66.92	64.4	7.57	-35.58
Change in Inventory	-9.73	-15.92	17.66	-10.54	-99.56
Change in Accounts Payable	-50.32	60.07	-15.17	-36.27	25.56
Change in Unearned Revenue	1.02	-3.99	9.97	-4.2	-6.2
Change in Other Net Operating Assets	11.01	-3.84	1.95	-19.83	-2.32
Operating Cash Flow	12.12	112.1	94.22	72.32	29.44
Operating Cash Flow Growth	-89.19%	18.97%	30.29%	145.67%	37.89%
Capital Expenditures	-4.42	-2.18	-2.49	-9.17	-2.5
Sale of Property, Plant & Equipment	0.3	-	-	0.04	26.43
Sale (Purchase) of Intangibles	-0.95	-	-0.15	-0.31	-0.26
Sale (Purchase) of Real Estate	-	-	-	-	3.89
Investment in Securities	325.55	-25.91	-90.29	14.22	-
Other Investing Activities	3.72	-1.57	-1.39	0.33	13.37
Investing Cash Flow	324.2	-29.65	-94.31	5.11	40.93
Long-Term Debt Repaid	-5.75	-3.95	-4.09	-3.48	-3.66
Net Debt Issued (Repaid)	-5.75	-3.95	-4.09	-3.48	-3.66
Common Dividends Paid	-66.95	-51.5	-51.5	-51.5	-41.2
Financing Cash Flow	-72.7	-55.45	-55.59	-54.98	-44.86
Foreign Exchange Rate Adjustments	0.13	0.24	-0.08	0.52	0.47
Net Cash Flow	263.76	27.24	-55.75	22.96	25.99
Free Cash Flow	7.71	109.92	91.73	63.15	26.94
Free Cash Flow Growth	-92.99%	19.83%	45.27%	134.42%	83.84%
Free Cash Flow Margin	1.56%	15.06%	23.30%	9.85%	3.90%
Free Cash Flow Per Share	0.15	2.13	1.78	1.23	0.52
Cash Interest Paid	0.16	0.21	0.14	0.08	0.1
Cash Income Tax Paid	38.55	5.78	34.3	28.2	9.14
Levered Free Cash Flow	2.89	84.32	85.27	23.43	-51.29
Unlevered Free Cash Flow	3.12	84.48	85.42	23.57	-51.12
Change in Working Capital	3.1	-30.59	78.81	-63.28	-85.66

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