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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	158.45	103.5	10.04	159.25	211.98	99.87
Depreciation & Amortization	67.21	68.76	66.47	73.21	87.88	124.32
Other Amortization	2.37	2.37	2.26	2.01	1.95	2.86
Loss (Gain) From Sale of Assets	-0.36	-0.36	-	-0.27	-1.17	-
Provision & Write-off of Bad Debts	-0.6	-0.26	0.53	-0.37	-0.06	0.23
Other Operating Activities	40.26	26.93	-9.08	-33.14	30.21	-1.59
Change in Accounts Receivable	-81.33	-246.39	-7.82	45.24	9.09	-47.89
Change in Inventory	-590.34	-300.78	51.48	-54.1	15.02	-6.1
Change in Accounts Payable	-24.06	-32.43	-11.43	-5.74	37.85	6.65
Change in Other Net Operating Assets	-7.29	12.52	-48.92	-17.53	15.31	47.17
Operating Cash Flow	-435.69	-366.13	53.53	168.55	408.07	225.52
Operating Cash Flow Growth	-	-	-68.24%	-58.70%	80.95%	20.59%
Capital Expenditures	-26.19	-32.71	-35.91	-40.35	-64.95	-90.27
Sale of Property, Plant & Equipment	1.35	1.35	-	1.33	1.26	-
Sale (Purchase) of Intangibles	-1.19	-3.57	-3.03	-1.56	-2.27	-3.87
Investment in Securities	-	-	-	-	-	-38
Other Investing Activities	1.14	1.14	-0.29	-	0.74	0.03
Investing Cash Flow	-24.89	-33.79	-39.23	-40.57	-65.23	-132.11
Short-Term Debt Issued	-	130	-	-	-	670
Total Debt Issued	249.45	130	-	-	-	670
Short-Term Debt Repaid	-	-	-	-	-	-1,035
Long-Term Debt Repaid	-	-10.2	-12.7	-12.17	-28.95	-17.13
Total Debt Repaid	-8.49	-10.2	-12.7	-12.17	-28.95	-1,052
Net Debt Issued (Repaid)	240.97	119.81	-12.7	-12.17	-28.95	-382.13
Common Dividends Paid	-30.46	-30.46	-158.4	-146.21	-60.92	-73.11
Financing Cash Flow	210.51	89.34	-171.1	-158.38	-89.87	-455.24
Net Cash Flow	-250.07	-310.58	-156.8	-30.4	252.97	-361.82
Free Cash Flow	-461.87	-398.84	17.62	128.2	343.12	135.25
Free Cash Flow Growth	-	-	-86.26%	-62.64%	153.69%	1.02%
Free Cash Flow Margin	-24.46%	-23.80%	1.64%	8.42%	19.54%	7.34%
Free Cash Flow Per Share	-7.60	-6.52	0.29	2.08	5.53	2.19
Cash Interest Paid	-	-	-	-	0.19	1.1
Cash Income Tax Paid	0.67	0.67	14.48	69.59	22.34	26.68
Levered Free Cash Flow	-501.03	-432.04	-27.22	72.69	260.89	113.79
Unlevered Free Cash Flow	-500.41	-431.91	-27.16	72.76	261.09	114.55
Change in Working Capital	-703.01	-567.08	-16.69	-32.14	77.28	-0.17

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