Prolific Technology Inc. (TPEX:6233)

Prolific Technology Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	10.09	28.66	2.89	40.04	60.09	8.84
Depreciation & Amortization	15.25	13.4	10.05	14.11	12.7	9.23
Other Amortization	5.43	2.85	1.24	2.82	2.08	6.34
Loss (Gain) From Sale of Investments	-0.83	-0.58	-0.26	-	-0.09	-0.28
Stock-Based Compensation	4.43	2.01	5.78	8.88	5.92	-
Other Operating Activities	1.86	2.83	6.42	10.17	1.71	-2.19
Change in Accounts Receivable	8.63	-22.06	4.51	11.96	2.68	-2.63
Change in Inventory	3.98	-0.66	34.36	-38.08	-27.83	-5.39
Change in Accounts Payable	-14.32	8.46	-17.34	-6	12.3	6.37
Change in Other Net Operating Assets	4.93	4.1	-4.63	9.24	-4.04	-3.03
Operating Cash Flow	2.44	14.03	6	53.14	101.64	18.61
Operating Cash Flow Growth	-81.39%	133.71%	-88.70%	-47.72%	446.18%	172.38%
Capital Expenditures	-4.16	-11.82	-0.67	-5.83	-9.69	-1.12
Sale (Purchase) of Intangibles	-7.52	-7.52	-1.84	-5.91	-3.45	-3.62
Investment in Securities	-	-	-30.66	-	-27.75	-30.31
Investing Cash Flow	-11.68	-19.34	-33.17	-11.75	-40.89	-35.04
Long-Term Debt Repaid	-	-1.06	-1.04	-1.02	-1	-0.99
Net Debt Issued (Repaid)	-1.04	-1.06	-1.04	-1.02	-1	-0.99
Issuance of Common Stock	1.41	13.58	4.53	-	-	-
Repurchase of Common Stock	-	-	-	-	-	-26.87
Common Dividends Paid	-16.78	-16.78	-38.52	-	-	-
Financing Cash Flow	-16.41	-4.25	-35.03	-1.02	-1	-27.86
Net Cash Flow	-25.66	-9.57	-62.2	40.37	59.74	-44.3
Free Cash Flow	-1.72	2.21	5.33	47.31	91.95	17.49
Free Cash Flow Growth	-	-58.60%	-88.73%	-48.55%	425.59%	335.82%
Free Cash Flow Margin	-0.41%	0.53%	1.48%	10.79%	20.50%	4.68%
Free Cash Flow Per Share	-0.02	0.03	0.07	0.59	1.15	0.22
Cash Interest Paid	0.56	0.58	0.59	0.61	0.62	0.64
Cash Income Tax Paid	0.08	0.08	0.18	0.07	-0.12	-0.04
Levered Free Cash Flow	36.73	-5.53	15.82	-1.69	21.14	-1.09
Unlevered Free Cash Flow	37.11	-5.14	16.22	-1.29	21.54	-0.67
Change in Working Capital	-33.79	-35.16	-20.11	-22.88	19.22	-3.34

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