MAYO Human Capital 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	Jun '25 Jun 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	-103.71	-138.21	-167.99	-171.34	-139.57	-134.49
Depreciation & Amortization	16.51	18.48	18.27	12.17	12.77	10.93
Other Amortization	1.77	2.22	2.04	1.86	1.45	0.89
Loss (Gain) From Sale of Assets	-	-	-	-	5.38	0.09
Stock-Based Compensation	2.94	2.51	0.03	0.05	0.1	-
Provision & Write-off of Bad Debts	0.01	0.03	-	1.23	-0.25	0.14
Other Operating Activities	0.91	1.09	-3.2	0.93	0.33	-0.02
Change in Accounts Receivable	2.29	-7.79	7.14	-7.68	-1.72	1.21
Change in Inventory	10.98	12.78	4.72	-5.36	-11.4	0.67
Change in Accounts Payable	-10.89	5.36	-1.06	2.39	-1.87	1.07
Change in Unearned Revenue	-8.14	0.38	24.46	32.22	11.58	4.76
Change in Other Net Operating Assets	-4.64	6.37	0.7	19.46	-1.92	-0.16
Operating Cash Flow	-91.96	-96.79	-114.89	-114.08	-125.13	-114.9
Capital Expenditures	-0.31	-0.12	-11.37	-9.34	-11.38	-2.28
Sale of Property, Plant & Equipment	0.01	0.01	-	-	0.02	-
Sale (Purchase) of Intangibles	-	-0.17	-3.43	-	-2.66	-2.57
Investment in Securities	-	-	1.08	0.76	3.22	2.03
Other Investing Activities	6.61	-10.62	-0.99	-3.6	-2.98	-5.06
Investing Cash Flow	7.37	-9.39	-14.62	-12.17	-13.78	-7.89
Short-Term Debt Issued	-	-	-	-	-	8
Long-Term Debt Issued	-	15	-	-	40.97	-
Total Debt Issued	-	15	-	-	40.97	8
Short-Term Debt Repaid	-	-	-	-	-	-8
Long-Term Debt Repaid	-	-30.96	-21.6	-14.27	-12.94	-7.41
Total Debt Repaid	-40.17	-30.96	-21.6	-14.27	-12.94	-15.41
Net Debt Issued (Repaid)	-40.17	-15.96	-21.6	-14.27	28.03	-7.41
Issuance of Common Stock	107.14	165.7	155.4	207.78	103.31	140
Other Financing Activities	1.27	0.38	-0.07	-0.43	-1.03	1.94
Financing Cash Flow	65.84	150.12	133.74	193.09	130.31	158.53
Foreign Exchange Rate Adjustments	-1.14	-0.13	0.06	0.25	0.3	-0.88
Net Cash Flow	-19.89	43.82	4.29	67.08	-8.31	34.86
Free Cash Flow	-92.27	-96.91	-126.26	-123.41	-136.5	-117.18
Free Cash Flow Margin	-54.22%	-43.71%	-62.35%	-60.84%	-85.45%	-86.73%
Free Cash Flow Per Share	-2.73	-3.00	-4.33	-4.75	-6.51	-6.21
Cash Interest Paid	1.19	1.43	2.61	1.41	0.66	0.32
Cash Income Tax Paid	0.03	0.05	0.03	-0.43	-	-
Levered Free Cash Flow	-52.75	-52.73	-74.24	-61.86	-88.59	-73.17
Unlevered Free Cash Flow	-51.89	-51.61	-73.12	-60.75	-87.95	-72.93
Change in Working Capital	-10.4	17.11	35.96	41.02	-5.34	7.55

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