Highpoint Service Network 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	33.41	33.08	24.57	22.29	13.3
Depreciation & Amortization	21.25	22.14	16.98	15.12	10.4
Other Amortization	-	0.38	0.37	0.23	0
Loss (Gain) From Sale of Assets	-0.05	0.21	-	-0.03	-
Loss (Gain) From Sale of Investments	-0.26	0.14	0.18	0.11	-
Loss (Gain) on Equity Investments	-1.81	-0.63	-	-	-
Stock-Based Compensation	-	0.3	-	-	-
Provision & Write-off of Bad Debts	-0.57	0.93	-0.6	-4.34	2.37
Other Operating Activities	-12.9	0.54	-3.99	-2.27	5.59
Change in Accounts Receivable	-52.57	5.32	-44.6	-17.18	-16.76
Change in Inventory	1.2	-5	-6.7	-3.4	-2.82
Change in Accounts Payable	12.99	23.01	0.52	20.4	22.23
Change in Unearned Revenue	8.33	-3.87	-5.36	-8.48	-31.73
Change in Other Net Operating Assets	76.79	63.14	-8.13	19.2	5.97
Operating Cash Flow	86.2	140.09	-26.57	41.78	8.56
Operating Cash Flow Growth	-38.47%	-	-	388.00%	-80.98%
Capital Expenditures	-8.75	-5.98	-3.63	-6.21	-9.58
Sale of Property, Plant & Equipment	0.11	0.2	-	0.18	-
Sale (Purchase) of Intangibles	-	-0.05	-0.08	-1.08	-0.04
Investment in Securities	1.07	-28.69	-	-0.21	-
Other Investing Activities	-1.39	-3.48	-0.4	-0.94	-0.46
Investing Cash Flow	-8.96	-37.99	-4.11	-8.26	-10.07
Short-Term Debt Issued	222.48	408.48	102.76	38.52	5.77
Total Debt Issued	222.48	408.48	102.76	38.52	5.77
Short-Term Debt Repaid	-272.41	-381.68	-91.24	-40.68	-
Long-Term Debt Repaid	-15.66	-17.07	-10.75	-9.19	-6.41
Total Debt Repaid	-288.06	-398.75	-101.98	-49.87	-6.41
Net Debt Issued (Repaid)	-65.58	9.73	0.78	-11.36	-0.64
Issuance of Common Stock	85.08	-	-	-	-
Common Dividends Paid	-23.67	-17.07	-16.21	-	-
Other Financing Activities	0.16	0.01	-	-	0.61
Financing Cash Flow	-4.01	-7.33	-15.43	-11.36	-0.03
Foreign Exchange Rate Adjustments	2.1	15.98	-4.28	6.75	-9.13
Net Cash Flow	75.32	110.75	-50.4	28.92	-10.67
Free Cash Flow	77.45	134.11	-30.2	35.57	-1.01
Free Cash Flow Growth	-42.25%	-	-	-	-
Free Cash Flow Margin	6.39%	11.24%	-3.34%	4.78%	-0.17%
Free Cash Flow Per Share	4.66	8.12	-1.82	2.13	-0.06
Cash Interest Paid	0.62	2.08	0.92	1.03	0.54
Cash Income Tax Paid	30.47	18	16.56	12.2	8.8
Levered Free Cash Flow	84.74	69.88	-34.17	24.96	-25.71
Unlevered Free Cash Flow	86.07	71.16	-33.65	25.6	-25.37
Change in Working Capital	47.12	83	-64.08	10.68	-23.11

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.