BaaS Innovation Cash Flow Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-8.77	-5.22	-18.33	-110.08	24.04	-63.4
Depreciation & Amortization	1.92	2.99	1.24	0.88	2.32	2.38
Loss (Gain) From Sale of Investments	-18.63	-22.33	-3.48	80.25	-61.84	25.69
Loss (Gain) on Equity Investments	0.17	0.74	0.18	-	-	-
Provision & Write-off of Bad Debts	1.76	0.9	-	-	-	-1.06
Other Operating Activities	-6.1	-1.36	-1.5	-5.6	2.21	7.34
Change in Accounts Receivable	-23.6	-4.69	1.47	-3.61	-1.87	11.15
Change in Inventory	-63.1	0.74	5.53	-2.48	-0.45	56.65
Change in Accounts Payable	12.29	-0.26	-3.74	3.18	0.21	-31.47
Change in Unearned Revenue	-0.44	-1.19	1.18	-1.13	0.71	0.48
Change in Other Net Operating Assets	1.17	10.76	17.98	1.1	28.07	-7.8
Operating Cash Flow	-101.65	-7.59	10.5	44.51	-27.46	6.46
Operating Cash Flow Growth	-	-	-76.41%	-	-	-
Capital Expenditures	-0.11	-	-	-1.05	-0.1	-0.43
Cash Acquisitions	-	-	-120.81	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-0.27	-
Investment in Securities	-2	-	-	0.8	-	-
Other Investing Activities	-0.36	0.51	0.86	2.7	2.71	12.44
Investing Cash Flow	-2.48	0.51	-119.95	2.45	2.34	12.01
Short-Term Debt Issued	-	-	60	-	85	5
Long-Term Debt Issued	-	-	55	-	-	-
Total Debt Issued	10	-	115	-	85	5
Short-Term Debt Repaid	-	-100	-	-90	-	-
Long-Term Debt Repaid	-	-16.47	-9.53	-0.42	-15.54	-12.96
Total Debt Repaid	-53.96	-116.47	-9.53	-90.42	-15.54	-12.96
Net Debt Issued (Repaid)	-43.96	-116.47	105.47	-90.42	69.46	-7.96
Issuance of Common Stock	226	122.84	-	-	-	-
Common Dividends Paid	-	-	-	-5.15	-	-
Other Financing Activities	10	-	-	-	-	-
Financing Cash Flow	192.04	6.38	105.47	-95.57	69.46	-7.96
Foreign Exchange Rate Adjustments	-0.17	0.3	-0.01	0.4	-0.13	-0.18
Net Cash Flow	87.74	-0.41	-3.99	-48.22	44.22	10.33
Free Cash Flow	-101.77	-7.59	10.5	43.45	-27.56	6.03
Free Cash Flow Growth	-	-	-75.84%	-	-	-
Free Cash Flow Margin	-51.17%	-11.68%	16.05%	187.05%	-147.00%	3.96%
Free Cash Flow Per Share	-3.18	-0.27	0.41	1.69	-1.07	0.23
Cash Interest Paid	1.61	2.87	2.64	1.46	1.08	1.01
Cash Income Tax Paid	0	0.01	0	3.7	-0.01	-
Levered Free Cash Flow	-91.54	-9.38	2.98	-26.39	8.15	21.85
Unlevered Free Cash Flow	-90.58	-7.63	4.72	-25.5	8.84	22.49
Change in Working Capital	-72.01	16.69	32.39	79.06	5.81	35.5

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