Hunt Electronic 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	17.08	-4.75	-13.41	4.05	-15.12
Depreciation & Amortization	6.33	6.31	6.27	10.42	11.07
Loss (Gain) From Sale of Assets	-	-0.02	-4.81	-	-7.05
Loss (Gain) From Sale of Investments	-0.79	-8.24	-7.95	11.59	27.1
Provision & Write-off of Bad Debts	0.37	-0.09	0.03	0.23	0.01
Other Operating Activities	3.25	1.9	1.24	-19.49	8.13
Change in Accounts Receivable	-1.79	-0.41	-6.74	30.87	-21.44
Change in Inventory	-4.25	7.84	14.42	4.45	-17.6
Change in Accounts Payable	3.16	-2.09	4.5	-19.84	11.58
Change in Unearned Revenue	-4.3	0.56	-0.09	1.74	1.68
Change in Other Net Operating Assets	6.06	-0.15	0.38	-3.19	0.46
Operating Cash Flow	25.11	0.85	-6.16	20.84	-1.19
Operating Cash Flow Growth	2844.20%	-	-	-	-
Capital Expenditures	-3.83	-0.48	-3.03	-8.66	-1.92
Sale of Property, Plant & Equipment	-	0.02	-	-	17.61
Sale (Purchase) of Real Estate	-	-	8.23	-25.83	-
Investment in Securities	119.96	-9.51	-145.53	7.26	51.97
Other Investing Activities	-	-	-	-0	-0.01
Investing Cash Flow	116.13	-9.96	-140.33	-27.23	67.65
Short-Term Debt Issued	356	480	564	542	302
Total Debt Issued	356	480	564	542	302
Short-Term Debt Repaid	-471	-487	-562	-592	-288
Total Debt Repaid	-471	-487	-562	-592	-288
Net Debt Issued (Repaid)	-115	-7	2	-50	14
Other Financing Activities	-	1.2	-0.04	0.1	0.23
Financing Cash Flow	-115	-5.8	1.96	-49.9	14.23
Foreign Exchange Rate Adjustments	-0.74	2.65	-4.63	22.64	-5.88
Net Cash Flow	25.51	-12.26	-149.15	-33.64	74.82
Free Cash Flow	21.29	0.38	-9.19	12.18	-3.11
Free Cash Flow Growth	5576.27%	-	-	-	-
Free Cash Flow Margin	10.56%	0.22%	-5.67%	5.61%	-1.28%
Free Cash Flow Per Share	0.59	0.01	-0.26	0.34	-0.09
Cash Interest Paid	2.14	3.4	3.38	2.6	1.63
Cash Income Tax Paid	-0.31	0.68	0.89	0.12	-0.2
Levered Free Cash Flow	108.88	-7.3	-153.78	1.3	-14.79
Unlevered Free Cash Flow	110.12	-5.08	-151.67	2.92	-13.77
Change in Working Capital	-1.12	5.75	12.47	14.04	-25.32

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