Chang Jia M&E Engineering 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	50.59	119.63	123.2	107.03	53.5
Depreciation & Amortization	99.32	114.86	110.34	85.97	91.6
Other Amortization	-	-	-	-	0.23
Loss (Gain) From Sale of Assets	-0.01	0.1	0.03	0	0
Provision & Write-off of Bad Debts	-	5.27	26.34	30.9	40.84
Other Operating Activities	-14.34	8.44	-13.18	11.28	-8.2
Change in Accounts Receivable	200.61	269.17	-65.26	46.66	-171.44
Change in Accounts Payable	6.88	-19.67	-138.67	-86.41	-0.78
Change in Unearned Revenue	-40.55	-8.76	67.42	2.72	39.59
Change in Other Net Operating Assets	4.46	-169.43	164.33	8.29	-36.14
Operating Cash Flow	306.96	319.6	274.53	206.45	9.19
Operating Cash Flow Growth	-3.95%	16.41%	32.98%	2145.52%	-62.71%
Capital Expenditures	-0.6	-0.65	-3.36	-2.62	-0.33
Sale of Property, Plant & Equipment	0.03	0.03	-	-	-
Sale (Purchase) of Intangibles	-137.36	-80.92	-187.68	-53.25	-61.99
Investment in Securities	-60.5	-6.51	5.62	23.58	20
Other Investing Activities	5.57	-21.72	0.77	1.8	-0.92
Investing Cash Flow	-192.86	-109.76	-184.66	-30.49	-43.24
Short-Term Debt Issued	-	-	45	-	40
Total Debt Issued	-	-	45	-	40
Short-Term Debt Repaid	-	-80	-	-105	-
Long-Term Debt Repaid	-2.43	-1.75	-1.88	-2.66	-2.18
Total Debt Repaid	-2.43	-81.75	-1.88	-107.66	-2.18
Net Debt Issued (Repaid)	-2.43	-81.75	43.12	-107.66	37.82
Common Dividends Paid	-75.68	-79.46	-71.89	-43.52	-63.57
Other Financing Activities	0.17	0.87	-1.54	-0.05	-0.57
Financing Cash Flow	-77.93	-160.34	-30.31	-151.22	-26.33
Foreign Exchange Rate Adjustments	0.06	0.5	-0.27	0.2	-0.1
Net Cash Flow	36.23	49.99	59.3	24.94	-60.46
Free Cash Flow	306.36	318.95	271.18	203.84	8.87
Free Cash Flow Growth	-3.95%	17.62%	33.04%	2199.32%	-57.21%
Free Cash Flow Margin	33.33%	25.52%	14.20%	15.04%	0.62%
Free Cash Flow Per Share	8.05	8.40	7.14	5.36	0.23
Cash Interest Paid	0.16	0.3	2.16	1.21	1.19
Cash Income Tax Paid	27.48	24.96	46.17	15.7	19.68
Levered Free Cash Flow	152.34	149.16	77.2	121.28	-75.07
Unlevered Free Cash Flow	152.44	149.28	78.55	121.97	-74.33
Change in Working Capital	171.4	71.31	27.81	-28.74	-168.77

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