Nam Liong Global Corporation (TPEX:5450)

Nam Liong Global Cash Flow Statement

Financials in millions TWD. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	84.6	26.7	137.75	12.55	177.62	150.26
Depreciation & Amortization	140.97	133.63	126.52	120.64	113.79	101.07
Loss (Gain) From Sale of Assets	1.09	0.98	0.18	0.72	-0.92	2.21
Asset Writedown & Restructuring Costs	5.89	-	-	-	-	-
Loss (Gain) From Sale of Investments	-1.3	-	-	-	-	-
Provision & Write-off of Bad Debts	-0.47	3.02	-4.95	3.34	-1.1	1.53
Other Operating Activities	-19.23	4.55	-35.42	46.66	35.75	14.14
Change in Accounts Receivable	-58.91	30.37	-78.1	28.18	118.45	-111.92
Change in Inventory	-49.97	14.36	7.44	142.4	-21.91	-105.01
Change in Accounts Payable	56.22	-17.45	50.8	-7.57	-114.53	14.81
Change in Other Net Operating Assets	31.93	4.02	7.29	-128.84	110.75	61.79
Operating Cash Flow	190.84	200.17	211.52	218.08	417.89	128.87
Operating Cash Flow Growth	-21.31%	-5.37%	-3.01%	-47.81%	224.27%	16.53%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-83.7	-84.85	-37.25	-38.19	-97.46	-193.9
Sale of Property, Plant & Equipment	3.57	1.26	0.28	7.07	1.09	1.78
Sale (Purchase) of Intangibles	-0.86	-0.38	-0.48	-2.38	-1.92	-0.84
Investment in Securities	-59.45	-54.52	25.51	-160.02	4.39	-78.17
Other Investing Activities	7.94	5.43	12.31	8.26	22.93	-3.24
Investing Cash Flow	-132.51	-133.07	0.38	-185.25	-70.97	-274.37

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	20	-	-	170.13
Long-Term Debt Issued	-	373.48	73	654.14	46	211.6
Total Debt Issued	13	373.48	93	654.14	46	381.73
Short-Term Debt Repaid	-	-120	-	-262.01	-58.81	-0.25
Long-Term Debt Repaid	-	-261.23	-274.14	-280.23	-130.53	-204.85
Total Debt Repaid	-58.86	-381.23	-274.14	-542.24	-189.34	-205.1
Net Debt Issued (Repaid)	-45.86	-7.75	-181.14	111.9	-143.34	176.64
Common Dividends Paid	-61.2	-61.2	-30.6	-79.56	-73.44	-
Other Financing Activities	-	-	-0.17	-4.52	-	-
Financing Cash Flow	-107.06	-68.95	-211.91	27.82	-216.77	176.64

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	82.53	-2.09	19.79	-9.78	11.98	1.91
Net Cash Flow	33.8	-3.94	19.79	50.87	142.13	33.05

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	107.15	115.32	174.27	179.89	320.43	-65.03
Free Cash Flow Growth	-37.66%	-33.83%	-3.12%	-43.86%	-	-
Free Cash Flow Margin	4.22%	4.75%	6.53%	7.46%	10.40%	-1.94%
Free Cash Flow Per Share	0.61	0.76	1.16	1.25	2.60	-0.53
Levered Free Cash Flow	59.23	102.74	117.39	207.82	205.11	-146.62
Unlevered Free Cash Flow	72.9	116.3	128.14	221.74	223.6	-130.42

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	16.86	16.23	19.17	22.65	24.34	20.39
Cash Income Tax Paid	30.4	14.35	59.08	23.38	9.04	21.75
Change in Working Capital	-20.72	31.3	-12.56	34.17	92.76	-140.33

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 25, 2026

Data Sources Report a data error