EmBestor 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-0.82	51.75	61.07	109
Depreciation & Amortization	8.72	9.12	8.4	7.3
Other Amortization	0.92	0.94	0.7	0.11
Loss (Gain) From Sale of Investments	0.56	-0.15	-0.16	0.53
Other Operating Activities	-22.87	-12.95	-33.17	16.72
Change in Accounts Receivable	9.68	3.6	6.96	37.42
Change in Inventory	-21.03	-12.07	44.55	-30.19
Change in Accounts Payable	0.58	-6.47	1.3	-16.6
Change in Unearned Revenue	-0.08	-1.35	1.02	-0.03
Change in Other Net Operating Assets	-6.78	-6.52	-4.23	28.49
Operating Cash Flow	-19.53	25.89	86.45	152.74
Operating Cash Flow Growth	-	-70.05%	-43.40%	-
Capital Expenditures	-2.89	-3.59	-3.27	-4.43
Sale (Purchase) of Intangibles	-	-	-2.75	-
Investment in Securities	-3.19	-0.66	59.36	-61.45
Other Investing Activities	9.01	9.16	7.43	0.59
Investing Cash Flow	2.92	4.91	60.76	-65.29
Long-Term Debt Repaid	-	-4.85	-5	-3.04
Net Debt Issued (Repaid)	-4.9	-4.85	-5	-3.04
Issuance of Common Stock	100.49	6.05	-	-
Common Dividends Paid	-13	-13	-39	-6.5
Other Financing Activities	-0.18	-0.27	-0.09	-1.3
Financing Cash Flow	82.41	-12.06	-44.08	-10.84
Foreign Exchange Rate Adjustments	0.02	-0.03	-	-
Net Cash Flow	65.83	18.71	103.13	76.61
Free Cash Flow	-22.42	22.31	83.17	148.31
Free Cash Flow Growth	-	-73.18%	-43.92%	-
Free Cash Flow Margin	-8.25%	8.28%	23.20%	29.05%
Free Cash Flow Per Share	-0.75	0.76	3.04	5.34
Cash Interest Paid	0.18	0.27	0.09	1.3
Cash Income Tax Paid	9.22	9.44	29.92	5.46
Levered Free Cash Flow	-	-5.18	69.36	-
Unlevered Free Cash Flow	-	-5.01	69.41	-
Change in Working Capital	-17.63	-22.81	49.6	19.09