aetherAI 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-156.29	-121.64	-74.06	-98.43
Depreciation & Amortization	22.08	15.16	10.26	8.61
Other Amortization	0.19	0.22	0.26	0.2
Loss (Gain) From Sale of Assets	0.01	-0.01	0.75	0.02
Stock-Based Compensation	-	35.61	-	-
Other Operating Activities	-0.82	-1.31	-0.11	-0.21
Change in Accounts Receivable	-46.72	-37.94	-9.01	1.76
Change in Inventory	-28.86	-2.68	0.18	-2.64
Change in Accounts Payable	3.65	1.8	1.32	0.14
Change in Unearned Revenue	16.42	-2.26	2.59	-0.95
Change in Other Net Operating Assets	6.42	8.72	-0.13	17.19
Operating Cash Flow	-183.91	-104.33	-67.95	-74.33
Capital Expenditures	-23.24	-21.02	-13.41	-1.39
Sale of Property, Plant & Equipment	0.27	0.32	-	-
Sale (Purchase) of Intangibles	-0.17	-1.68	-0.08	-0.24
Investment in Securities	478.95	-124.3	78.53	-61.73
Other Investing Activities	-2.18	-5.65	-0.63	0.17
Investing Cash Flow	453.63	-152.33	64.4	-63.19
Short-Term Debt Issued	-	-	-	14.5
Long-Term Debt Issued	-	8	-	-
Total Debt Issued	8	8	-	14.5
Short-Term Debt Repaid	-	-	-0.5	-14
Long-Term Debt Repaid	-	-7.59	-5.63	-30.48
Total Debt Repaid	-18.63	-7.59	-6.13	-44.48
Net Debt Issued (Repaid)	-10.63	0.41	-6.13	-29.98
Issuance of Common Stock	-	768.14	52.36	154.39
Financing Cash Flow	-10.87	768.55	46.23	124.41
Foreign Exchange Rate Adjustments	0.26	0.23	-	-
Net Cash Flow	259.11	512.12	42.69	-13.1
Free Cash Flow	-207.15	-125.35	-81.36	-75.72
Free Cash Flow Margin	-108.65%	-124.14%	-79.91%	-201.36%
Free Cash Flow Per Share	-2.33	-1.65	-1.39	-1.49
Cash Interest Paid	1.15	1.02	0.48	0.3
Cash Income Tax Paid	1.07	0.47	0.11	0.09
Levered Free Cash Flow	-	-90.2	-55.04	-
Unlevered Free Cash Flow	-	-89.57	-54.74	-
Change in Working Capital	-49.08	-32.36	-5.04	15.49

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