TPEX:6820 Cash Flow Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	6.51	81.78	14.07	51.9	17.35
Depreciation & Amortization	77.56	69.3	70.19	69.66	63.52
Loss (Gain) From Sale of Assets	-	-	-0.07	-	-0.04
Stock-Based Compensation	9.13	3.87	0.32	0.65	0.46
Provision & Write-off of Bad Debts	-1.04	0.97	-1.51	2	-0.08
Other Operating Activities	3.24	4.9	-7.81	5.47	-3.98
Change in Accounts Receivable	17.15	-129.1	51.55	26.12	-6.64
Change in Inventory	-13.92	-9.38	14.74	38.41	-7.8
Change in Accounts Payable	-27.72	66.4	-54.61	-67.93	57.31
Change in Other Net Operating Assets	-3.19	48.07	-7.3	20.16	6.99
Operating Cash Flow	67.71	136.81	79.56	146.43	127.08
Operating Cash Flow Growth	-50.51%	71.95%	-45.66%	15.23%	70.13%
Capital Expenditures	-80.35	-29.62	-22.94	-43.21	-50.06
Sale of Property, Plant & Equipment	-	-	0.7	-	0.13
Sale (Purchase) of Intangibles	-9.83	-8.06	-9.45	-1.88	-2.85
Other Investing Activities	42.86	-55.25	9.59	91.45	-31.33
Investing Cash Flow	-47.32	-92.93	-22.1	46.36	-84.1
Short-Term Debt Issued	9.14	-	52.27	-	-
Long-Term Debt Issued	-	-	30	30	52.6
Total Debt Issued	9.14	-	82.27	30	52.6
Short-Term Debt Repaid	-	-17.45	-	-39	-1.89
Long-Term Debt Repaid	-40.66	-48.38	-57.68	-87.99	-68.7
Total Debt Repaid	-40.66	-65.83	-57.68	-126.99	-70.59
Net Debt Issued (Repaid)	-31.53	-65.83	24.59	-96.99	-17.99
Issuance of Common Stock	15.25	3.8	1.44	-	-
Repurchase of Common Stock	-	-	-	-13.8	-3.22
Common Dividends Paid	-43.31	-10.73	-32.04	-13.12	-11
Financing Cash Flow	-59.59	-72.76	-6.02	-123.91	-32.2
Foreign Exchange Rate Adjustments	0.64	0.89	0.01	2.28	-0.72
Net Cash Flow	-38.57	-27.99	51.46	71.17	10.06
Free Cash Flow	-12.65	107.19	56.63	103.22	77.02
Free Cash Flow Growth	-	89.29%	-45.14%	34.03%	103.55%
Free Cash Flow Margin	-1.51%	14.07%	9.43%	13.61%	10.20%
Free Cash Flow Per Share	-0.57	4.85	2.58	4.66	3.48
Cash Interest Paid	3.47	4.61	3.97	4.29	3.52
Cash Income Tax Paid	9.01	3.24	8.18	0.43	-1.24
Levered Free Cash Flow	15.76	1.77	37.06	174.74	35.85
Unlevered Free Cash Flow	17.9	4.62	39.57	177.41	38.08
Change in Working Capital	-27.69	-24	4.37	16.76	49.86

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