Panram International 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	77.7	10.04	159.25	211.98	99.87	119.59
Depreciation & Amortization	68.03	66.47	73.21	87.88	124.32	121.79
Other Amortization	2.37	2.26	2.01	1.95	2.86	4.65
Loss (Gain) From Sale of Assets	-0.36	-	-0.27	-1.17	-	-
Provision & Write-off of Bad Debts	0.55	0.53	-0.37	-0.06	0.23	0.12
Other Operating Activities	5.5	-9.08	-33.14	30.21	-1.59	-19.23
Change in Accounts Receivable	-166.99	-7.82	45.24	9.09	-47.89	9.73
Change in Inventory	-90.03	51.48	-54.1	15.02	-6.1	-5.84
Change in Accounts Payable	-1.98	-11.43	-5.74	37.85	6.65	-6.96
Change in Unearned Revenue	-	-	-	-	-	-2.37
Change in Other Net Operating Assets	-24.19	-48.92	-17.53	15.31	47.17	-34.46
Operating Cash Flow	-129.4	53.53	168.55	408.07	225.52	187.01
Operating Cash Flow Growth	-	-68.24%	-58.70%	80.95%	20.59%	-41.14%
Capital Expenditures	-30.27	-35.91	-40.35	-64.95	-90.27	-53.12
Sale of Property, Plant & Equipment	1.35	-	1.33	1.26	-	-
Sale (Purchase) of Intangibles	-4.35	-3.03	-1.56	-2.27	-3.87	-0.15
Investment in Securities	-	-	-	-	-38	-
Other Investing Activities	1.22	-0.29	-	0.74	0.03	-1.22
Investing Cash Flow	-32.04	-39.23	-40.57	-65.23	-132.11	-54.49
Short-Term Debt Issued	-	-	-	-	670	2,085
Total Debt Issued	-	-	-	-	670	2,085
Short-Term Debt Repaid	-	-	-	-	-1,035	-1,800
Long-Term Debt Repaid	-	-12.7	-12.17	-28.95	-17.13	-15.56
Total Debt Repaid	-11.98	-12.7	-12.17	-28.95	-1,052	-1,816
Net Debt Issued (Repaid)	-11.98	-12.7	-12.17	-28.95	-382.13	269.45
Common Dividends Paid	-30.46	-158.4	-146.21	-60.92	-73.11	-126.72
Financing Cash Flow	-42.45	-171.1	-158.38	-89.87	-455.24	142.73
Net Cash Flow	-203.89	-156.8	-30.4	252.97	-361.82	275.25
Free Cash Flow	-159.66	17.62	128.2	343.12	135.25	133.89
Free Cash Flow Growth	-	-86.26%	-62.64%	153.69%	1.02%	-33.03%
Free Cash Flow Margin	-11.73%	1.64%	8.42%	19.54%	7.34%	7.08%
Free Cash Flow Per Share	-2.62	0.29	2.08	5.53	2.19	2.17
Cash Interest Paid	-	-	-	0.19	1.1	2.09
Cash Income Tax Paid	0.86	14.48	69.59	22.34	26.68	49.25
Levered Free Cash Flow	-203.53	-27.22	72.69	260.89	113.79	123.78
Unlevered Free Cash Flow	-203.44	-27.16	72.76	261.09	114.55	125.17
Change in Working Capital	-283.19	-16.69	-32.14	77.28	-0.17	-39.9

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