Mustang Industrial Cash Flow Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-5.59	13.2	-11.99	-19.93	0.45	1.07
Depreciation & Amortization	40.51	48.68	86.17	98.38	95.18	104.63
Other Amortization	0.13	0.15	0.17	0.16	0.28	0.46
Loss (Gain) From Sale of Assets	0.14	0.01	0	0.01	0.02	1.02
Loss (Gain) From Sale of Investments	-0.68	-0.11	-1.02	-0.46	-0.79	-3.36
Other Operating Activities	-4.22	3.95	1.55	1.61	3.69	2.08
Change in Accounts Receivable	38.43	2.93	23.13	53.73	-3.28	118.17
Change in Inventory	-20.22	-24.48	-13.48	-16.17	-65.25	20.12
Change in Accounts Payable	-6.21	-6.05	-9.33	-16.68	-16.7	-32.8
Change in Other Net Operating Assets	-0.92	-0.78	-5.82	-0.62	-16.74	-24.44
Operating Cash Flow	47.01	27.73	61.01	95.8	30.5	163.94
Operating Cash Flow Growth	9.44%	-54.55%	-36.31%	214.07%	-81.39%	45.74%
Capital Expenditures	-1.34	-0.85	-0.09	-7.64	-1.38	-76.44
Sale of Property, Plant & Equipment	-	-	-	0	0.01	-
Sale (Purchase) of Intangibles	-0.14	-	-	-0.08	-	-0.03
Investment in Securities	-98.29	-87.44	-75.82	-34.81	-68.4	-
Other Investing Activities	-	-	-	-	-	0.25
Investing Cash Flow	-99.77	-88.29	-75.91	-42.53	-69.78	-76.22
Long-Term Debt Repaid	-	-2.51	-2.49	-2.45	-2.47	-2.49
Net Debt Issued (Repaid)	-2.48	-2.51	-2.49	-2.45	-2.47	-2.49
Issuance of Common Stock	-	0.01	-	-	-	-
Repurchase of Common Stock	-	-	-	-	-24.49	-
Common Dividends Paid	-	-	-	-	-6.12	-33.67
Other Financing Activities	0.02	0.02	-0.36	0.01	0.01	-
Financing Cash Flow	-2.46	-2.48	-2.84	-2.44	-33.07	-36.15
Foreign Exchange Rate Adjustments	-8.9	7.73	-6.46	2.82	0.27	-0.51
Net Cash Flow	-64.11	-55.32	-24.2	53.65	-72.08	51.06
Free Cash Flow	45.67	26.88	60.92	88.15	29.12	87.5
Free Cash Flow Growth	7.36%	-55.88%	-30.89%	202.75%	-66.72%	1853.89%
Free Cash Flow Margin	18.52%	9.71%	17.02%	22.83%	5.82%	14.18%
Free Cash Flow Per Share	0.78	0.46	1.04	1.50	0.48	1.49
Cash Interest Paid	0.11	0.05	0.08	0.11	0.1	0.08
Cash Income Tax Paid	-	0.09	2.24	0.93	1.63	4.28
Levered Free Cash Flow	62.88	51.1	89.31	126.48	143.34	120.37
Unlevered Free Cash Flow	62.95	51.14	89.36	126.55	143.4	120.42
Change in Working Capital	16.72	-38.16	-13.87	16.02	-68.34	58.04

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.