DV Biomed Co., Ltd. (TPEX:6539)

DV Biomed Cash Flow Statement

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

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	7.74	89.08	162.91	281.26	304.58
Depreciation & Amortization	34.22	17.7	23.05	180.16	176.26
Other Amortization	1.2	1.19	1.78	3.41	-7.51
Loss (Gain) From Sale of Assets	0.42	-5.35	0.02	2.01	4.73
Loss (Gain) From Sale of Investments	-1.14	-1.79	-11.45	-5.47	-0.3
Loss (Gain) on Equity Investments	-	-	-	26.15	27.97
Provision & Write-off of Bad Debts	0.05	-1.29	1.11	-0.6	-1.79
Other Operating Activities	-2.4	11.07	-81.32	-3.66	15.26
Change in Accounts Receivable	3.18	48.73	-45.4	53.24	-33.76
Change in Inventory	-25.11	-3.12	10.27	-1.83	-20.44
Change in Accounts Payable	3.41	4.85	7.62	-5.12	19.19
Change in Unearned Revenue	7.46	2.01	-2.41	0.94	19.77
Change in Other Net Operating Assets	28.84	-43.2	-5.92	-0.17	18.64
Operating Cash Flow	57.5	119.04	69.61	522.58	522.59
Operating Cash Flow Growth	-51.70%	71.00%	-86.68%	-0.00%	12.85%

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-28.15	-1.52	-2.52	-120.76	-62.22
Sale of Property, Plant & Equipment	0.22	74.48	-	3.37	-
Divestitures	-	1.73	-9.01	-	-
Sale (Purchase) of Intangibles	-12.25	-4.7	-	-1.46	-7.09
Investment in Securities	-49.42	-117.89	79.44	-77.83	-38.26
Other Investing Activities	-3.55	-0.31	2.72	-1.32	2.8
Investing Cash Flow	-86.13	-30.88	70.63	-198.01	-104.77

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	-	30
Total Debt Issued	-	-	-	-	30
Short-Term Debt Repaid	-	-	-	-	-30
Long-Term Debt Repaid	-21.57	-32.4	-10.35	-77.2	-67.92
Total Debt Repaid	-21.57	-32.4	-10.35	-77.2	-97.92
Net Debt Issued (Repaid)	-21.57	-32.4	-10.35	-77.2	-67.92
Repurchase of Common Stock	-	-	-	-42.16	-
Common Dividends Paid	-37.14	-80.43	-298.96	-306.65	-325.94
Other Financing Activities	0.5	9.52	0.11	-	-
Financing Cash Flow	-58.21	-103.3	-309.2	-426.01	-393.86

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-13.18	2.88	4.22	0.64	0.05
Net Cash Flow	-100.02	-12.27	-164.75	-100.79	24.01

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	29.35	117.52	67.09	401.83	460.37
Free Cash Flow Growth	-75.02%	75.17%	-83.30%	-12.72%	24.50%
Free Cash Flow Margin	3.70%	20.49%	10.84%	21.53%	25.20%
Free Cash Flow Per Share	1.21	4.82	2.75	16.43	18.68
Levered Free Cash Flow	27.82	68.18	78.2	329.69	374.48
Unlevered Free Cash Flow	28.75	69.23	78.3	332.95	377.26

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	1.5	1.68	0.16	5.29	4.45
Cash Income Tax Paid	11.28	18.25	77.32	84.02	73.45
Change in Working Capital	17.77	9.27	-35.84	47.06	3.39

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Jul 25, 2026

Data Sources Report a data error