Health & Life 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	-61.67	24.24	-33.23	-17.55	-62.34
Depreciation & Amortization	14.67	23.48	24.44	24.18	17.17
Loss (Gain) From Sale of Assets	-	-0.06	-0.01	-1.45	-
Loss (Gain) From Sale of Investments	0.32	-0.02	-	-	-
Provision & Write-off of Bad Debts	-0.01	0.01	1.06	-0.69	-0
Other Operating Activities	-3.92	-4.49	-4.75	-16.27	-26.09
Change in Accounts Receivable	46.25	-35.13	35.68	-37.84	-14.29
Change in Inventory	11.46	79.3	29.18	0.42	-41.57
Change in Accounts Payable	-10	-48.14	24.54	-8.83	-53.83
Change in Unearned Revenue	5.82	2.83	-11.92	-1.51	11.11
Change in Other Net Operating Assets	0.26	-8.66	19.92	-21.15	38.69
Operating Cash Flow	3.18	33.35	84.91	-80.7	-131.15
Operating Cash Flow Growth	-90.45%	-60.72%	-	-	-
Capital Expenditures	-6.92	-3.11	-7.97	-4.74	-12.38
Sale of Property, Plant & Equipment	-	0.5	0.11	2.13	-
Sale (Purchase) of Intangibles	-1.27	-0.11	-0.13	-7.58	-1.53
Investment in Securities	50.14	-89.27	-1.05	-	-
Other Investing Activities	0.02	2.18	0.25	-0.13	-2.12
Investing Cash Flow	41.96	-89.81	-8.78	-10.32	-16.02
Short-Term Debt Issued	-	195.01	264	312.65	878.28
Long-Term Debt Issued	-	217.89	-	-	-
Total Debt Issued	-	412.9	264	312.65	878.28
Short-Term Debt Repaid	-	-260.01	-314.6	-261.08	-947.08
Long-Term Debt Repaid	-21.77	-23.97	-24.06	-25.67	-22.27
Total Debt Repaid	-21.77	-283.98	-338.66	-286.75	-969.35
Net Debt Issued (Repaid)	-21.77	128.93	-74.66	25.9	-91.07
Other Financing Activities	-0.14	-0.24	-0.01	0.01	-0.03
Financing Cash Flow	-21.91	128.68	-74.67	25.91	-91.1
Foreign Exchange Rate Adjustments	-2.61	4.08	-7.38	21.73	5.03
Net Cash Flow	20.63	76.3	-5.92	-43.37	-233.24
Free Cash Flow	-3.74	30.25	76.94	-85.44	-143.53
Free Cash Flow Growth	-	-60.69%	-	-	-
Free Cash Flow Margin	-0.94%	4.28%	12.80%	-10.71%	-17.68%
Free Cash Flow Per Share	-0.08	0.64	1.62	-1.80	-3.03
Cash Interest Paid	0.45	2.02	5.27	3.14	2.87
Cash Income Tax Paid	1.29	0.39	0.28	0.41	-
Levered Free Cash Flow	18.49	9.12	82.6	-85.23	-117.57
Unlevered Free Cash Flow	22.23	11.23	85.89	-83.27	-115.64
Change in Working Capital	53.78	-9.8	97.39	-68.91	-59.89

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