Level Biotechnology 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	79.7	64.81	62.91	58.47	68.18
Depreciation & Amortization	22.46	21.22	19.72	19.5	19.79
Loss (Gain) From Sale of Assets	0	-0.02	-0.1	-0.08	0.13
Loss (Gain) From Sale of Investments	-8.22	-	-	-	-
Provision & Write-off of Bad Debts	-0.03	-0.06	0.24	-	-
Other Operating Activities	1.19	-0.19	2	-3.7	1.37
Change in Accounts Receivable	-42.71	-2	6.5	-22.98	56.35
Change in Inventory	-17.51	-9.24	-15.39	-17.53	7.36
Change in Accounts Payable	14.77	2.55	-14.8	17.36	-25.79
Change in Unearned Revenue	0.93	-1.11	3.21	23.04	18.53
Change in Other Net Operating Assets	9.04	-11.86	5.91	-9	10.03
Operating Cash Flow	59.61	64.1	70.21	65.07	155.95
Operating Cash Flow Growth	-7.00%	-8.71%	7.90%	-58.27%	87.38%
Capital Expenditures	-32.67	-223.68	-7.67	-6.74	-9.16
Sale of Property, Plant & Equipment	-	0.03	0.23	0.15	-
Investment in Securities	-2.18	-	-	-	-
Other Investing Activities	-4.09	7.54	-3.46	-3.6	0.37
Investing Cash Flow	-38.93	-216.11	-10.9	-10.19	-8.79
Long-Term Debt Repaid	-4.7	-4.57	-3.12	-2.69	-2.66
Net Debt Issued (Repaid)	-4.7	-4.57	-3.12	-2.69	-2.66
Common Dividends Paid	-58.42	-55.17	-55.17	-61.66	-51.93
Other Financing Activities	-	-2.88	2.88	-	0.06
Financing Cash Flow	-63.12	-62.62	-55.4	-64.35	-54.52
Net Cash Flow	-42.44	-214.62	3.91	-9.46	92.64
Free Cash Flow	26.94	-159.58	62.54	58.33	146.8
Free Cash Flow Growth	-	-	7.22%	-60.26%	81.93%
Free Cash Flow Margin	3.66%	-21.82%	9.47%	9.84%	21.67%
Free Cash Flow Per Share	0.82	-4.89	1.92	1.79	4.49
Cash Interest Paid	0.2	0.28	0.33	0.35	0.38
Cash Income Tax Paid	16.61	16.26	13.74	17.91	15.35
Levered Free Cash Flow	6.06	-175.08	40.7	40.94	127.71
Unlevered Free Cash Flow	6.19	-174.9	40.91	41.15	127.95
Change in Working Capital	-35.48	-21.66	-14.56	-9.11	66.48

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