Nextlink Technology 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	89.03	123.04	90.33	60.66	60.26	38.52
Depreciation & Amortization	17.77	22.68	21.05	12.5	8.88	8.85
Other Amortization	0.1	0.48	0.79	0.78	0.31	0.09
Stock-Based Compensation	6.72	7.43	6.4	-	-	-
Provision & Write-off of Bad Debts	8.42	-2.57	8.44	38.12	18.89	8.02
Other Operating Activities	-10.02	20.41	7.3	-8.69	13.42	8.69
Change in Accounts Receivable	-197.29	-72.69	167.3	-311.78	-206.81	-157.95
Change in Inventory	0.08	-0	0.19	-0.1	0.22	-0.22
Change in Accounts Payable	105.98	-164.01	-84.2	103.02	312.2	99.47
Change in Unearned Revenue	-23.98	-87.52	82.08	90.94	83.67	-11.45
Change in Other Net Operating Assets	24.93	83.6	-2.96	-13.81	-11.7	6.54
Operating Cash Flow	21.74	-69.14	296.72	-28.36	279.33	0.56
Operating Cash Flow Growth	-19.28%	-	-	-	50049.55%	-
Capital Expenditures	-1.84	-0.88	-7.59	-7.2	-4.8	-0.28
Sale (Purchase) of Intangibles	-	-	-	-0.22	-1.88	-0.26
Investment in Securities	-	-	-	-0.29	-	-
Other Investing Activities	-7.31	-0.97	-1.29	-1.04	0.07	-1.43
Investing Cash Flow	-9.15	-1.85	-8.88	-8.75	-6.6	-1.97
Short-Term Debt Issued	-	-	-	20	-	30
Total Debt Issued	-	-	-	20	-	30
Short-Term Debt Repaid	-	-	-20	-	-30	-
Long-Term Debt Repaid	-	-17.69	-17.38	-9.74	-6.78	-6.43
Total Debt Repaid	-15.56	-17.69	-37.38	-9.74	-36.78	-6.43
Net Debt Issued (Repaid)	-15.56	-17.69	-37.38	10.26	-36.78	23.57
Issuance of Common Stock	235.33	236.58	33.75	-	-	-
Common Dividends Paid	-110.5	-81.25	-21.92	-	-	-
Other Financing Activities	0.39	5.53	15.44	-3.11	-1.86	11.45
Financing Cash Flow	109.65	143.17	-10.11	7.15	-38.64	35.02
Foreign Exchange Rate Adjustments	-6.64	8.42	-0.83	7.73	-0.92	-0.59
Net Cash Flow	115.61	80.6	276.9	-22.23	233.18	33.02
Free Cash Flow	19.9	-70.02	289.13	-35.56	274.54	0.28
Free Cash Flow Growth	-17.21%	-	-	-	97949.29%	-
Free Cash Flow Margin	0.47%	-1.75%	6.09%	-0.70%	7.82%	0.01%
Free Cash Flow Per Share	0.92	-3.47	14.64	-1.84	17.14	0.02
Cash Interest Paid	0.32	0.18	0.75	0.35	0.33	0.29
Cash Income Tax Paid	39.32	17.66	23.3	26.98	9.42	2.24
Levered Free Cash Flow	-0.51	-103.12	258	-47.86	265.93	-
Unlevered Free Cash Flow	-0.31	-103.01	258.41	-47.58	266.11	-
Change in Working Capital	-90.28	-240.62	162.42	-131.73	177.59	-63.62

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