Vigor Kobo 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	-49.22	-58.91	-39.24	-63.99	-197.34
Depreciation & Amortization	40.37	50.18	49.74	45.82	56.22
Other Amortization	2.09	2.63	2.32	2.12	1.68
Loss (Gain) From Sale of Assets	4.43	4.36	1.01	-4.36	2.35
Asset Writedown & Restructuring Costs	-	3.83	-	-	80.88
Loss (Gain) From Sale of Investments	-	0.42	-	-	-
Loss (Gain) on Equity Investments	-	-0.42	-	-	-
Stock-Based Compensation	-	-	0.07	-	-
Other Operating Activities	-1.29	-0.18	-1.12	0.31	25.14
Change in Accounts Receivable	0.92	2.72	-3.48	-7	-4.31
Change in Inventory	-1.43	-13.27	-2.94	-4.25	-4.51
Change in Accounts Payable	1.3	-1.53	7.38	6.26	7
Change in Other Net Operating Assets	-11.74	-5.27	8.52	8.47	-2.71
Operating Cash Flow	-14.56	-15.44	22.26	-16.62	-35.61
Capital Expenditures	-21.88	-27.2	-19.84	-30.65	-24.86
Sale of Property, Plant & Equipment	0.85	0.72	0.14	291.2	3.38
Sale (Purchase) of Intangibles	-2.1	-2.64	-0.97	-1.52	-0.59
Investment in Securities	-	36	9.5	54.6	-79.91
Other Investing Activities	-2.07	3.37	-2.29	-1.3	0.4
Investing Cash Flow	-25.21	10.26	-13.46	312.32	-101.58
Short-Term Debt Issued	15	-	-	-	150
Long-Term Debt Issued	35	-	-	-	-
Total Debt Issued	50	-	-	-	150
Short-Term Debt Repaid	-	-	-	-240	-
Long-Term Debt Repaid	-19.96	-27.95	-26.48	-27.6	-215.74
Total Debt Repaid	-19.96	-27.95	-26.48	-267.6	-215.74
Net Debt Issued (Repaid)	30.04	-27.95	-26.48	-267.6	-65.74
Issuance of Common Stock	-	-	9.47	-	100
Repurchase of Common Stock	-	-0.77	-27.46	-	-
Other Financing Activities	-	-	-0.09	-0.02	0.02
Financing Cash Flow	30.04	-28.72	-44.55	-267.61	34.28
Foreign Exchange Rate Adjustments	0.37	0.47	0.6	0.59	-0.08
Net Cash Flow	-9.36	-33.43	-35.15	28.68	-102.99
Free Cash Flow	-36.44	-42.64	2.42	-47.27	-60.46
Free Cash Flow Margin	-10.85%	-11.00%	0.61%	-23.12%	-43.39%
Free Cash Flow Per Share	-1.52	-1.78	0.10	-1.92	-2.88
Cash Interest Paid	-	1.19	1.09	1.95	3.84
Cash Income Tax Paid	-	0.44	1.39	0.9	0.42
Levered Free Cash Flow	-11.59	-29.93	14.59	246.97	-319.01
Unlevered Free Cash Flow	-10.69	-29.19	15.27	248.16	-316.69
Change in Working Capital	-10.94	-17.36	9.48	3.48	-4.53

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.