Xander International Cash Flow Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	29.58	35.98	35.08	20.98	33.35	54.33
Depreciation & Amortization	36.68	37.32	33.33	30.73	26.67	24.29
Other Amortization	1.38	1.07	0.63	0.48	0.33	0.95
Loss (Gain) From Sale of Assets	0.13	0.56	-	-3.93	0.09	0
Provision & Write-off of Bad Debts	6.49	0.73	-18	12.3	-2.39	-0.7
Other Operating Activities	2.57	0.81	2.29	3.39	21.16	17.32
Change in Accounts Receivable	-227.69	-210.49	-162.76	280.25	-462.7	142.93
Change in Inventory	-87.99	-454.91	107.89	-40.15	9.77	-154.44
Change in Accounts Payable	-6.67	365.47	-41.75	-332.44	226.38	105.26
Change in Other Net Operating Assets	89.31	49.75	77.61	-57.36	-52.01	156.6
Operating Cash Flow	-150.67	-173.72	34.32	-85.75	-199.35	346.54
Operating Cash Flow Growth	-	-	-	-	-	212.09%
Capital Expenditures	-1.99	-3.39	-6.59	-13.89	-15.44	-13.19
Sale of Property, Plant & Equipment	-	0.03	-	3.93	-	-
Sale (Purchase) of Intangibles	-1.63	-1.5	-0.65	-1.31	-0.24	-0.37
Other Investing Activities	-1.46	4.81	-5.54	-4.41	-0.73	-9.97
Investing Cash Flow	-5.07	-0.05	-12.77	-15.67	-16.41	-23.53
Short-Term Debt Issued	-	322	-	80.45	525.6	-
Total Debt Issued	112	322	-	80.45	525.6	-
Short-Term Debt Repaid	-	-	-68.05	-	-	-256
Long-Term Debt Repaid	-	-26.99	-21.4	-17.51	-14.83	-15.71
Total Debt Repaid	-27.02	-26.99	-89.45	-17.51	-14.83	-271.71
Net Debt Issued (Repaid)	84.98	295.01	-89.45	62.95	510.77	-271.71
Common Dividends Paid	-	-	-	-	-27.27	-
Other Financing Activities	-	-	-	-	-	-0.1
Financing Cash Flow	84.98	295.01	-89.45	62.95	483.5	-271.81
Net Cash Flow	-70.76	121.24	-67.91	-38.47	267.74	51.2
Free Cash Flow	-152.66	-177.11	27.73	-99.64	-214.79	333.35
Free Cash Flow Growth	-	-	-	-	-	244.96%
Free Cash Flow Margin	-1.48%	-1.77%	0.31%	-1.18%	-2.21%	3.53%
Free Cash Flow Per Share	-1.68	-1.95	0.30	-1.10	-2.36	3.66
Cash Interest Paid	20.49	19.58	13.72	12.96	6.09	2.58
Cash Income Tax Paid	0.81	0.81	12.28	0.61	-4.93	-0.16
Levered Free Cash Flow	-175.11	-202.97	0.66	-118.29	-225.49	288.11
Unlevered Free Cash Flow	-162.44	-190.86	9.23	-110.31	-221.48	289.77
Change in Working Capital	-233.04	-250.18	-19.01	-149.7	-278.56	250.35

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