TPEX:3672 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	-78.45	-63.06	-37.35	-10.83	7.3
Depreciation & Amortization	14.02	14.23	15.21	16.63	17.23
Other Amortization	4.77	2.65	4.69	6.22	6.55
Loss (Gain) From Sale of Assets	-0.02	0.6	-0.2	-	-1.04
Loss (Gain) From Sale of Investments	0.01	-0.08	-0.85	0.12	0.56
Loss (Gain) on Equity Investments	-3.23	-4.69	-3.29	-5.48	-2.85
Stock-Based Compensation	3.32	-	-	-	5.77
Provision & Write-off of Bad Debts	-0.28	-4.03	4.01	0.78	0.3
Other Operating Activities	4.32	-12.14	-36.08	-6.13	11.44
Change in Accounts Receivable	20.54	-25.86	12.18	73.2	-33.88
Change in Inventory	26.01	13.3	49.08	-5.04	-63.87
Change in Accounts Payable	-4.75	-2.3	-13.95	-28.21	4.62
Change in Unearned Revenue	-9.06	17.54	-17.7	18.32	-6.28
Change in Other Net Operating Assets	-4.49	-9.69	7.15	13.67	-22.97
Operating Cash Flow	-27.31	-73.54	-17.1	73.25	-77.13
Capital Expenditures	-4.52	-4.73	-3.62	-4.67	-6.45
Sale of Property, Plant & Equipment	0.02	0.02	0.51	-	0.5
Investment in Securities	5.9	30.69	-13.09	-8.67	8.5
Other Investing Activities	-0.24	0.01	1.26	-0.25	0.41
Investing Cash Flow	1.15	25.99	-14.94	-13.59	2.96
Short-Term Debt Issued	-	-	29.79	-	82.4
Long-Term Debt Issued	20	-	48	-	6.16
Total Debt Issued	20	-	77.79	-	88.56
Short-Term Debt Repaid	-114.2	-3	-	-10	-
Long-Term Debt Repaid	-23.56	-21.82	-26.27	-23.86	-21.72
Total Debt Repaid	-137.76	-24.82	-26.27	-33.86	-21.72
Net Debt Issued (Repaid)	-117.76	-24.82	51.51	-33.86	66.84
Issuance of Common Stock	129.01	-	-	-	3.48
Common Dividends Paid	-	-	-3.1	-3.1	-7.69
Other Financing Activities	0.01	0.03	-0.3	-1.95	0.05
Financing Cash Flow	11.25	-24.79	48.12	-38.91	62.67
Foreign Exchange Rate Adjustments	3.72	-1.98	0.09	-1.88	-6.07
Net Cash Flow	-11.19	-74.31	16.17	18.87	-17.56
Free Cash Flow	-31.83	-78.27	-20.72	68.58	-83.57
Free Cash Flow Margin	-13.58%	-26.58%	-5.59%	9.99%	-9.79%
Free Cash Flow Per Share	-0.91	-2.53	-0.67	2.21	-2.71
Cash Interest Paid	5.62	6.53	6.15	4.84	3.84
Cash Income Tax Paid	0.31	-1.01	14.08	20.47	9.88
Levered Free Cash Flow	1.5	-48.52	3.31	79.41	-63.3
Unlevered Free Cash Flow	4.95	-44.43	7.17	82.3	-61.08
Change in Working Capital	28.24	-7.01	36.76	71.94	-122.38

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