Zen Voce 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	41.07	30.83	27.9	64.15	107.68
Depreciation & Amortization	24.84	21.92	19.62	24.25	22.17
Other Amortization	-	6.82	6.25	5.27	3.37
Loss (Gain) From Sale of Assets	-0.67	-	0.06	0.11	0.68
Loss (Gain) From Sale of Investments	-28.81	-28.89	-18.25	32.36	-16.1
Loss (Gain) on Equity Investments	0.29	0.39	0.57	-	-
Provision & Write-off of Bad Debts	12.71	1.72	-2.3	-3.12	-14.47
Other Operating Activities	47.3	40.05	26.93	53.84	-5.51
Change in Accounts Receivable	-94.15	-98.59	105.26	65.85	74.44
Change in Inventory	47.48	-37.15	77.05	-84.73	-219.75
Change in Accounts Payable	4.97	72.01	-61.53	-8.23	49.15
Change in Unearned Revenue	-14.16	15.78	-50.46	83.74	105.78
Change in Other Net Operating Assets	-28.65	12.72	38.72	-43.62	18.99
Operating Cash Flow	12.22	37.61	169.84	189.86	126.42
Operating Cash Flow Growth	-67.51%	-77.85%	-10.55%	50.19%	167.57%
Capital Expenditures	-5.98	-6.21	-5.17	-79.27	-16.62
Sale of Property, Plant & Equipment	1.12	-	0.38	0.47	1.58
Sale (Purchase) of Intangibles	-9.33	-7.34	-21.53	-8.12	-7.87
Sale (Purchase) of Real Estate	-	-	-	-	118.4
Investment in Securities	30.82	-18.72	46.38	4.99	-28.91
Other Investing Activities	48.46	4.04	32.34	-30.35	8.46
Investing Cash Flow	65.08	-28.23	52.4	-112.28	75.04
Short-Term Debt Issued	-	-	10	53	50
Total Debt Issued	-	-	10	53	50
Short-Term Debt Repaid	-40	-60	-	-	-
Long-Term Debt Repaid	-16.22	-19.35	-17.62	-20.67	-22.66
Total Debt Repaid	-56.22	-79.35	-17.62	-20.67	-22.66
Net Debt Issued (Repaid)	-56.22	-79.35	-7.62	32.33	27.34
Common Dividends Paid	-25.5	-25.5	-40.81	-51.01	-45.91
Other Financing Activities	-29.48	-22.67	-20.58	-18.22	-34.89
Financing Cash Flow	-111.2	-127.53	-69	-36.9	-53.46
Foreign Exchange Rate Adjustments	7.78	11.39	0.79	17.41	-1.7
Net Cash Flow	-26.12	-106.76	154.02	58.09	146.3
Free Cash Flow	6.24	31.4	164.67	110.59	109.8
Free Cash Flow Growth	-80.12%	-80.93%	48.91%	0.72%	688.14%
Free Cash Flow Margin	0.40%	2.28%	11.27%	7.33%	8.40%
Free Cash Flow Per Share	0.12	0.62	3.23	2.17	2.15
Cash Interest Paid	-	10.04	10.11	7.9	6.04
Cash Income Tax Paid	-	34.31	31.35	20.26	54.16
Levered Free Cash Flow	12.59	6.56	145.25	60.4	197.84
Unlevered Free Cash Flow	18.34	13.09	151.85	65.79	202.11
Change in Working Capital	-84.51	-35.23	109.05	13	28.61

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