Spirit Scientific Cash Flow Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	5.05	5.04	6.03
Depreciation & Amortization	20.64	17.75	16.41
Other Amortization	1.29	1.6	-
Loss (Gain) From Sale of Assets	-	-	0.55
Loss (Gain) From Sale of Investments	0.02	-	-
Stock-Based Compensation	0.32	-	4.95
Provision & Write-off of Bad Debts	-0.38	0.69	0.02
Other Operating Activities	-1.03	0.59	-0.02
Change in Accounts Receivable	-4.37	-11.77	-8.56
Change in Inventory	-5.38	-1.2	-1.62
Change in Accounts Payable	1.39	1.34	-0.26
Change in Unearned Revenue	-5.98	5.47	1.76
Change in Other Net Operating Assets	10.83	-0.02	7.82
Operating Cash Flow	22.4	19.5	27.08
Operating Cash Flow Growth	14.89%	-27.99%	-
Capital Expenditures	-62.63	-7.14	-12.33
Sale of Property, Plant & Equipment	-	-	0.7
Sale (Purchase) of Intangibles	-2.4	-0.2	-2.52
Investment in Securities	-1.91	-	-
Other Investing Activities	0.54	-3.99	-0.37
Investing Cash Flow	-66.41	-11.32	-14.52
Long-Term Debt Repaid	-9.51	-9.9	-8.38
Net Debt Issued (Repaid)	-9.51	-9.9	-8.38
Issuance of Common Stock	46.2	180	16.7
Common Dividends Paid	-4.54	-	-
Financing Cash Flow	32.16	170.1	8.31
Foreign Exchange Rate Adjustments	-1.43	-0.82	-
Net Cash Flow	-13.27	177.46	20.87
Free Cash Flow	-40.23	12.36	14.75
Free Cash Flow Growth	-	-16.22%	-
Free Cash Flow Margin	-17.77%	6.91%	11.96%
Free Cash Flow Per Share	-2.38	0.91	1.13
Cash Interest Paid	0.76	0.88	-
Cash Income Tax Paid	5.76	2.59	-
Levered Free Cash Flow	-42.15	14.94	-
Unlevered Free Cash Flow	-41.66	15.51	-
Change in Working Capital	-3.51	-6.17	-0.86

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