IntelliEPI Inc. (Cayman) 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	65.3	-131.72	8.34	157.78	87.62
Depreciation & Amortization	116.15	117.65	117.38	97.81	79.98
Other Amortization	-	0.4	0.36	0.33	0.33
Loss (Gain) From Sale of Assets	0.01	-	-	0.02	0.1
Loss (Gain) From Sale of Investments	106.51	-	-	-15.86	-
Stock-Based Compensation	0.58	6.54	10.15	9.28	15.35
Provision & Write-off of Bad Debts	11.12	-8.39	5.14	2.94	0.18
Other Operating Activities	3.63	49.97	-32.03	-10.7	12.98
Change in Accounts Receivable	-66.32	-68.77	31.94	28.26	-0.62
Change in Inventory	-18.96	31.5	-13.75	-55.48	12.9
Change in Accounts Payable	6.78	20.06	-6.3	-12.27	19.17
Change in Unearned Revenue	-0.01	-1.17	-3.94	-0.54	3.17
Change in Other Net Operating Assets	10.06	1.09	-26.49	46.54	-9.09
Operating Cash Flow	234.84	17.16	90.79	248.12	222.07
Operating Cash Flow Growth	1268.78%	-81.10%	-63.41%	11.73%	181.89%
Capital Expenditures	-260.75	-171.41	-166.43	-196.5	-75.33
Sale of Property, Plant & Equipment	-	-	-	0.05	0.56
Sale (Purchase) of Intangibles	-0.06	-	-0.99	-0.19	-0.13
Investment in Securities	-39.28	230.52	-86.31	-154.16	-
Other Investing Activities	8.03	-	-	3.14	2.78
Investing Cash Flow	-292.06	59.11	-253.72	-347.66	-72.11
Long-Term Debt Issued	-	-	195.1	-	-
Long-Term Debt Repaid	-1.51	-1.17	-1.06	-0.88	-1.07
Net Debt Issued (Repaid)	-1.51	-1.17	194.04	-0.88	-1.07
Issuance of Common Stock	-	-	-	-	29.06
Common Dividends Paid	-	-	-73.49	-54.77	-36.01
Other Financing Activities	0.19	-	-	-	-
Financing Cash Flow	-1.32	-1.17	120.55	-55.65	-8.02
Foreign Exchange Rate Adjustments	-6.33	5.75	-5.44	17.69	-4.14
Net Cash Flow	-64.87	80.85	-47.83	-137.52	137.8
Free Cash Flow	-25.91	-154.25	-75.64	51.62	146.74
Free Cash Flow Growth	-	-	-	-64.82%	-
Free Cash Flow Margin	-2.40%	-21.51%	-11.42%	5.78%	19.46%
Free Cash Flow Per Share	-0.66	-4.19	-2.04	1.41	4.08
Cash Interest Paid	0.18	0.12	0.14	0.17	0.2
Cash Income Tax Paid	0.58	0.12	1.05	43.07	1.97
Levered Free Cash Flow	-189.41	-188.98	-103.89	-18.07	124.32
Unlevered Free Cash Flow	-188.41	-182.31	-103.06	-17.96	124.44
Change in Working Capital	-68.45	-17.3	-18.55	6.51	25.52

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