BioLASCO Taiwan 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	44.74	44.03	49.74	42.31	45.15	62.8
Depreciation & Amortization	10.99	10.97	10.57	9.96	9.99	9.59
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.01
Loss (Gain) on Equity Investments	0.27	-1.72	-8.72	-4.68	-2.72	-0.64
Provision & Write-off of Bad Debts	-0	-0.04	0.05	-	0.04	-0.01
Other Operating Activities	0.1	-5.67	2.88	-	2.92	1.1
Change in Accounts Receivable	-1.92	5.51	-18.37	-1.41	19.28	-9.16
Change in Inventory	-2.71	-4.24	-12.73	-3.89	2.27	12.81
Change in Accounts Payable	5.35	14.12	-2.95	2.77	1.26	-7.05
Change in Unearned Revenue	4.76	-6.12	3.82	1.3	-0.71	1.03
Change in Other Net Operating Assets	2.33	0.02	5.17	-1.66	-6.63	3.06
Operating Cash Flow	63.89	56.86	29.46	44.69	70.84	73.54
Operating Cash Flow Growth	36.97%	93.02%	-34.08%	-36.92%	-3.66%	-42.68%
Capital Expenditures	-26.28	-55.83	-1.63	-3.81	-4.23	-114.42
Sale of Property, Plant & Equipment	-	-	-	-	-	0.16
Sale (Purchase) of Intangibles	-0.11	-0.11	-	-0.46	-0.13	-
Investment in Securities	-0	-42.56	-6.75	-22.3	-12	-17.97
Other Investing Activities	1.25	0.89	-0.45	-2.16	3.19	0.97
Investing Cash Flow	-25.14	-97.6	-8.83	-28.72	-13.17	-131.27
Long-Term Debt Issued	-	56	-	-	-	65
Long-Term Debt Repaid	-	-9.15	-7.74	-7.65	-6.74	-3.99
Net Debt Issued (Repaid)	-11.39	46.85	-7.74	-7.65	-6.74	61.01
Common Dividends Paid	-38.42	-42.26	-38.42	-40.98	-51.23	-48.66
Financing Cash Flow	-49.81	4.59	-46.16	-48.63	-57.97	12.35
Net Cash Flow	-11.06	-36.15	-25.53	-32.67	-0.3	-45.38
Free Cash Flow	37.61	1.04	27.83	40.88	66.62	-40.89
Free Cash Flow Growth	-	-96.28%	-31.92%	-38.64%	-	-
Free Cash Flow Margin	13.57%	0.35%	10.51%	17.33%	29.27%	-13.68%
Free Cash Flow Per Share	1.47	0.04	1.08	1.59	2.60	-1.59
Cash Interest Paid	1.87	1.76	1.3	1.09	0.88	0.77
Cash Income Tax Paid	10.22	15.96	9.54	10.91	8.43	14.61
Levered Free Cash Flow	26.46	-7.41	16.43	32.98	55.9	-54.46
Unlevered Free Cash Flow	27.68	-6.32	17.24	33.66	56.45	-53.98
Change in Working Capital	7.8	9.28	-25.06	-2.9	15.47	0.68

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