Axcen Photonics 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	63.4	55.4	42.22	53.78	36.7	25.81
Depreciation & Amortization	9.5	9.73	9.27	7.84	7.9	7.53
Other Amortization	0.47	1.03	1.02	1	0.26	0.23
Loss (Gain) From Sale of Investments	-	-	-	0.58	0.16	0.86
Provision & Write-off of Bad Debts	-2.05	-1.66	1.39	0.25	1.29	-
Other Operating Activities	1.16	3.82	-4.91	1.88	1.73	0.91
Change in Accounts Receivable	-11.32	-4.5	0.34	2.49	-8.69	3.15
Change in Inventory	5.77	1.68	9.48	-7.12	-12.03	3.53
Change in Accounts Payable	7.57	-2.08	-2.42	-2.83	5.77	5.86
Change in Other Net Operating Assets	3.5	6.2	-5.32	4.93	5.97	-0.66
Operating Cash Flow	77.99	69.63	51.06	78.68	34.06	57.58
Operating Cash Flow Growth	40.20%	36.38%	-35.10%	130.98%	-40.85%	12.97%
Capital Expenditures	-0.63	-0.56	-1.41	-15.7	-0.6	-1.59
Sale (Purchase) of Intangibles	-0.21	-	-0.48	-0.64	-	-0.13
Investment in Securities	-	52.98	56.72	-49.85	110.5	-25.21
Other Investing Activities	-	-	0	0.3	-0.01	0
Investing Cash Flow	-0.84	52.43	54.84	-65.89	109.89	-26.93
Long-Term Debt Repaid	-	-5.7	-5.76	-5.81	-5.84	-5.97
Net Debt Issued (Repaid)	-5.72	-5.7	-5.76	-5.81	-5.84	-5.97
Common Dividends Paid	-52.31	-40.5	-50.63	-37.13	-33.75	-33.75
Financing Cash Flow	-58.03	-46.2	-56.38	-42.93	-39.59	-39.72
Net Cash Flow	19.12	75.86	49.51	-30.14	104.37	-9.07
Free Cash Flow	77.36	69.08	49.65	62.97	33.46	55.99
Free Cash Flow Growth	40.97%	39.13%	-21.16%	88.18%	-40.24%	20.20%
Free Cash Flow Margin	24.17%	24.59%	19.71%	22.96%	12.34%	22.45%
Free Cash Flow Per Share	2.28	2.04	1.46	1.84	0.98	1.65
Cash Interest Paid	0.15	0.17	0.1	0.12	0.11	0.13
Cash Income Tax Paid	14.7	10.03	15.47	11.52	7.47	5.7
Levered Free Cash Flow	60.53	50.95	37.6	30.17	31.17	39.57
Unlevered Free Cash Flow	60.63	51.05	37.66	30.25	31.23	39.65
Change in Working Capital	5.52	1.31	2.07	13.35	-13.98	22.24

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