Kintech Electronics 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	2016 - 2020
Period Ending	Jun '25 Jun 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	2016 - 2020
Net Income	-133.63	-129.46	-141.66	28.19	103.39	113.61	Upgrade
Depreciation & Amortization	43.83	47.62	51.7	56.21	51.6	39.7	Upgrade
Loss (Gain) From Sale of Assets	-	-	0.01	-0.4	-0.05	-0.34	Upgrade
Provision & Write-off of Bad Debts	-1.05	0.04	-0.97	-2.32	3.5	-1.39	Upgrade
Other Operating Activities	0.66	1.33	-4.28	-15.33	-4.69	-0.93	Upgrade
Change in Accounts Receivable	6.31	-18.64	67.05	105.6	-31.32	55.98	Upgrade
Change in Inventory	8.15	-2.29	26.1	31.86	-28.69	9.44	Upgrade
Change in Accounts Payable	-0.14	3.41	-4.47	-13.13	1.6	-11.71	Upgrade
Change in Other Net Operating Assets	-2.92	5.89	-29.18	-30.34	-23.73	-37.36	Upgrade
Operating Cash Flow	-78.79	-92.11	-35.71	160.34	71.6	167	Upgrade
Operating Cash Flow Growth	-	-	-	123.96%	-57.13%	-1.00%	Upgrade
Capital Expenditures	-4.89	-8.18	-15.09	-14.38	-55.32	-84.62	Upgrade
Sale of Property, Plant & Equipment	-	-	0.25	0.4	0.05	0.34	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-0.41	-0.65	-0.35	Upgrade
Investment in Securities	78	23	131	-46	144.6	-13.6	Upgrade
Other Investing Activities	-	1.35	-0.81	-0.34	-0.19	-0.01	Upgrade
Investing Cash Flow	73.11	16.17	115.35	-60.74	88.49	-98.23	Upgrade
Common Dividends Paid	-	-	-70.1	-105.14	-105.14	-105.14	Upgrade
Financing Cash Flow	-	-	-70.1	-105.14	-105.14	-105.14	Upgrade
Net Cash Flow	-5.67	-75.93	9.55	-5.54	54.94	-36.38	Upgrade
Free Cash Flow	-83.67	-100.28	-50.8	145.96	16.28	82.38	Upgrade
Free Cash Flow Growth	-	-	-	796.74%	-80.24%	-14.06%	Upgrade
Free Cash Flow Margin	-28.97%	-36.64%	-16.78%	24.75%	2.17%	11.06%	Upgrade
Free Cash Flow Per Share	-2.39	-2.86	-1.45	4.15	0.46	2.33	Upgrade
Cash Interest Paid	0.2	0.18	0.17	0.13	0.12	0.12	Upgrade
Cash Income Tax Paid	-	-	6.28	22.04	22.86	27.75	Upgrade
Levered Free Cash Flow	-35.72	-53.28	3.21	136.25	-0.41	52.68	Upgrade
Unlevered Free Cash Flow	-35.6	-53.16	3.32	136.34	-0.34	52.76	Upgrade
Change in Working Capital	11.4	-11.63	59.49	93.99	-82.15	16.35	Upgrade

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