Chia Yi Steel 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	-126.53	-123.48	-34.43	-27.85	-10.85
Depreciation & Amortization	99.03	107.82	101.41	77.07	60.1
Loss (Gain) From Sale of Assets	0.19	-	-47.85	0.01	-0.36
Asset Writedown & Restructuring Costs	-3.14	-	-	-	-
Provision & Write-off of Bad Debts	1.83	1.71	-	-0.61	0.64
Other Operating Activities	-16.75	-23.86	-28.73	-35.33	-14.73
Change in Accounts Receivable	3.9	-49.3	96.05	-88.05	-43.64
Change in Inventory	0.64	-12.38	-14.86	2.82	-56.18
Change in Accounts Payable	21.81	68.7	-40.64	58.5	66.21
Change in Unearned Revenue	-0.42	2.35	-4.3	-0.9	-3.03
Change in Other Net Operating Assets	-15.03	-5.61	-30.68	21.72	53.05
Operating Cash Flow	-34.46	-34.04	-4.04	7.37	51.21
Operating Cash Flow Growth	-	-	-	-85.60%	12.16%
Capital Expenditures	-19.09	-42.48	-64.19	-104.14	-241.73
Sale of Property, Plant & Equipment	0.07	-	46.76	55.41	1.12
Sale (Purchase) of Intangibles	-5.91	-0.04	-1.28	-2.18	-1.51
Investment in Securities	-	-	-	27.33	-10.01
Other Investing Activities	-8	-33.37	-63.18	-27.9	-15.41
Investing Cash Flow	-32.94	-75.88	-81.89	-51.47	-267.55
Short-Term Debt Issued	146.26	300.57	171.94	258.13	232.13
Long-Term Debt Issued	107.39	138.58	161.15	274.31	359.28
Total Debt Issued	253.65	439.15	333.08	532.44	591.41
Short-Term Debt Repaid	-	-	-158.76	-245.92	-301.93
Long-Term Debt Repaid	-188.69	-371	-127.03	-249.05	-86.58
Total Debt Repaid	-188.69	-371	-285.79	-494.97	-388.51
Net Debt Issued (Repaid)	64.96	68.15	47.3	37.47	202.9
Other Financing Activities	-10.55	35.21	-1.32	-	19
Financing Cash Flow	54.41	103.36	45.98	37.47	221.9
Foreign Exchange Rate Adjustments	3.84	10.97	9.44	0.08	-0.04
Net Cash Flow	-9.14	4.41	-30.51	-6.56	5.52
Free Cash Flow	-53.55	-76.52	-68.22	-96.77	-190.52
Free Cash Flow Margin	-5.24%	-7.59%	-5.88%	-7.81%	-19.33%
Free Cash Flow Per Share	-1.19	-1.70	-1.51	-2.14	-4.22
Cash Interest Paid	39.75	37.33	33.06	28.49	21.71
Cash Income Tax Paid	-0.08	0.8	44.81	1.15	4.96
Levered Free Cash Flow	-12.4	-56.27	-11.66	-79.91	-174.95
Unlevered Free Cash Flow	12.43	-32.61	9.06	-65.84	-166.03
Change in Working Capital	10.91	3.77	5.57	-5.91	16.41

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