Mikobeaute International 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	121.86	90.26	46.52	68.05	13.82	42.08
Depreciation & Amortization	65.29	50.32	66.58	87.75	65.84	44.88
Loss (Gain) From Sale of Assets	2.28	-	5.42	-	-0	-0.02
Asset Writedown & Restructuring Costs	-	-	4.45	-	-	-
Loss (Gain) From Sale of Investments	-0.5	14.31	-0.63	-25.55	-1.65	0.95
Other Operating Activities	2.71	6.27	-3.45	9.7	-16.2	6.3
Change in Accounts Receivable	-39.89	1.8	-4.78	24.09	35.91	67.92
Change in Inventory	4.83	1.45	7.33	4.69	17.91	1.41
Change in Accounts Payable	12.74	-7.21	0.92	-2.98	10.6	-1.28
Change in Unearned Revenue	-4.27	-6.98	1.32	0.44	0.39	-1.45
Change in Other Net Operating Assets	-19.88	-25.41	0.75	-10.31	-19.08	-26.35
Operating Cash Flow	145.16	124.82	149.28	164.78	73.42	112.27
Operating Cash Flow Growth	69.33%	-16.38%	-9.41%	124.43%	-34.61%	-2.31%
Capital Expenditures	-105.6	-9.92	-3.81	-28.4	-31.48	-12.3
Sale of Property, Plant & Equipment	0.4	-	-	-	0	0.02
Sale (Purchase) of Intangibles	-	-1.1	-0.25	-0.69	-1.1	-5.77
Investment in Securities	-22.43	-87.93	-3.07	-33.78	70.91	-5.92
Other Investing Activities	-33.97	0.49	6.52	-3.24	-4.99	-0.42
Investing Cash Flow	-161.6	-98.46	-0.61	-66.11	33.35	-24.4
Total Debt Issued	40	-	-	-	-	-
Long-Term Debt Repaid	-	-34.54	-45.66	-56.24	-36.46	-26.29
Total Debt Repaid	-42.25	-34.54	-45.66	-56.24	-36.46	-26.29
Net Debt Issued (Repaid)	-2.25	-34.54	-45.66	-56.24	-36.46	-26.29
Common Dividends Paid	-48.38	-76.97	-76.97	-25.07	-30.35	-27.05
Other Financing Activities	0.11	0.11	-6.5	-	6	-
Financing Cash Flow	-50.52	-111.4	-129.13	-81.31	-60.8	-53.34
Foreign Exchange Rate Adjustments	-0.02	0.01	-	0.2	-0.08	0.02
Net Cash Flow	-66.97	-85.03	19.54	17.57	45.9	34.56
Free Cash Flow	39.56	114.9	145.46	136.38	41.94	99.97
Free Cash Flow Growth	-49.00%	-21.01%	6.66%	225.17%	-58.05%	12.18%
Free Cash Flow Margin	6.51%	19.68%	23.46%	20.02%	6.47%	11.76%
Free Cash Flow Per Share	1.79	5.20	6.60	6.18	1.91	4.53
Cash Interest Paid	2.66	1.62	1.69	3.09	2.38	1.08
Cash Income Tax Paid	26.47	14.83	12.95	1.52	18.7	9.85
Levered Free Cash Flow	5.58	58.06	99.94	113.85	67.06	110.34
Unlevered Free Cash Flow	7.13	58.97	100.86	115.6	68.53	111.01
Change in Working Capital	-46.47	-36.34	30.38	24.82	11.62	18.08

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