StemCyte International 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 2013
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '13 Dec 31, 2013
Net Income	-176.81	-205.66	-319.76	-54.5	-60.17
Depreciation & Amortization	62.85	63.04	57.26	57.33	26.46
Other Amortization	0.95	0.21	0.31	0.03	0.42
Loss (Gain) From Sale of Assets	0.48	-	-	-75.76	0.7
Asset Writedown & Restructuring Costs	5.23	1.45	95.23	-	9.53
Loss (Gain) on Equity Investments	-	-	-	0.67	-
Stock-Based Compensation	28.02	31.9	21.6	14.23	8.49
Provision & Write-off of Bad Debts	2.21	6.22	7.23	10.49	-
Other Operating Activities	9.76	-8.14	46.63	-71.11	-19.67
Change in Accounts Receivable	-2.19	-27.59	-11.18	11.67	-37.94
Change in Inventory	8.84	22.5	-19.41	-1.28	-73.91
Change in Accounts Payable	-7.73	-21.09	26.67	-3.44	19.19
Change in Unearned Revenue	9.08	3.26	9.52	22.78	48.87
Change in Other Net Operating Assets	6.89	-7.09	-6.8	-7.56	-206.88
Operating Cash Flow	-52.43	-140.99	-92.7	-35.51	-284.92
Capital Expenditures	-2.48	-30.9	-5.38	-5.33	-31.09
Sale of Property, Plant & Equipment	-	-	-	-	0.52
Cash Acquisitions	-	-	-	0.02	-
Divestitures	-	-	-	-12.03	-
Sale (Purchase) of Intangibles	-	-0.5	-0.23	0.38	-3.58
Investment in Securities	-90.45	-177.68	-88.69	-56.91	-
Other Investing Activities	-15.91	-8.91	-11.18	-9.69	-0.03
Investing Cash Flow	-108.83	-218	-105.47	-83.56	-34.18
Long-Term Debt Issued	-	-	0.5	-	150.48
Long-Term Debt Repaid	-26.85	-24.87	-27.74	-31.12	-2.93
Total Debt Repaid	-26.85	-24.87	-27.74	-31.12	-2.93
Net Debt Issued (Repaid)	-26.85	-24.87	-27.24	-31.12	147.55
Issuance of Common Stock	16.77	1,199	814.71	1.03	-
Financing Cash Flow	-10.08	1,174	787.47	-30.08	147.55
Foreign Exchange Rate Adjustments	-74.62	103.91	-33.46	49.56	26.87
Net Cash Flow	-245.96	919.3	555.84	-99.6	-144.68
Free Cash Flow	-54.9	-171.89	-98.08	-40.85	-316.01
Free Cash Flow Margin	-14.88%	-44.92%	-27.04%	-11.75%	-36.87%
Free Cash Flow Per Share	-0.29	-0.95	-0.68	-0.29	-4.06
Cash Interest Paid	13.32	10.98	2.38	2.95	1.52
Cash Income Tax Paid	0.6	2.29	1.85	-	-
Levered Free Cash Flow	-13.13	-124.41	-18.79	-	-162.67
Unlevered Free Cash Flow	-4.92	-117.65	-17.6	-	-161.72
Change in Working Capital	14.89	-30.02	-1.2	22.17	-250.67

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