Original BioMedicals 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	Jun '26 Jun 30, 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	-102.24	-101.51	-75	-59.66	-40.28	-33.88
Depreciation & Amortization	8.94	8.83	8.4	8.74	7.94	8.64
Stock-Based Compensation	0.05	0.15	0.77	6.72	0.34	-
Other Operating Activities	0.12	0.05	-0.05	-	-	-
Change in Accounts Receivable	0.34	0.14	-0.52	-0.09	0.04	-0.04
Change in Accounts Payable	0.63	2.53	-15.74	18.97	1.15	1.8
Change in Other Net Operating Assets	-30.32	-6.2	-1.98	-2.17	0.38	-1.45
Operating Cash Flow	-122.49	-96.01	-84.11	-27.5	-30.42	-24.93
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-0.95	-0.95	-1.84	-0.31	-0.47	-1.92
Investment in Securities	79.83	79.75	10.06	-64.87	39.92	-74.85
Other Investing Activities	-	-	-	0.89	-0.17	-
Investing Cash Flow	76.72	78.8	8.22	-64.29	39.28	-76.77
Long-Term Debt Repaid	-	-4.33	-4.26	-3.85	-3.35	-2.95
Net Debt Issued (Repaid)	-4.14	-4.33	-4.26	-3.85	-3.35	-2.95
Issuance of Common Stock	2.78	3.94	2.92	310.34	-	105.02
Financing Cash Flow	-1.36	-0.39	-1.34	306.49	-3.35	102.07
Net Cash Flow	-47.14	-17.6	-77.23	214.7	5.52	0.36
Free Cash Flow	-123.44	-96.96	-85.95	-27.81	-30.89	-26.86
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Margin	-	-25448.29%	-	-64674.42%	-28864.49%	-
Free Cash Flow Per Share	-1.84	-1.46	-1.30	-0.56	-0.66	-0.65
Levered Free Cash Flow	-85.17	-60	-60.06	-5.75	-16.41	-14.23
Unlevered Free Cash Flow	-84.81	-59.63	-59.52	-5.08	-15.66	-13.36
Cash Interest Paid	0.59	0.59	0.87	1.1	1.2	1.39
Change in Working Capital	-29.36	-3.53	-18.23	16.71	1.58	0.31