Bai Sha Technology Cash Flow Statement

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	185.68	170.77	108.82	133.07	117.91
Depreciation & Amortization	109.23	104.11	100.73	102.66	111.34
Loss (Gain) From Sale of Assets	-0.57	-0	0.85	1.19	0.44
Loss (Gain) From Sale of Investments	-	-	-	-	3.97
Loss (Gain) on Equity Investments	-	-	-	-	0.14
Provision & Write-off of Bad Debts	0.26	-2.26	3.53	1.37	1.79
Other Operating Activities	-1.65	9.45	5.56	33.45	-31.67
Change in Accounts Receivable	-4.74	-11.56	-21.62	-22.19	-19.04
Change in Inventory	0.21	1.81	12.05	-1.25	-13.62
Change in Accounts Payable	-3.83	5.12	-3.74	5.37	6.76
Change in Unearned Revenue	0.31	0.58	0.13	0.06	-0.22
Change in Other Net Operating Assets	15.69	21.2	27.58	-17.56	-0.99
Operating Cash Flow	300.58	299.23	233.89	236.17	176.8
Operating Cash Flow Growth	0.45%	27.93%	-0.97%	33.58%	1.92%
Capital Expenditures	-267.79	-107.6	-58.71	-40.72	-43.21
Sale of Property, Plant & Equipment	3.7	0.6	2.97	0.43	0.27
Divestitures	-	-	-	-	73.04
Sale (Purchase) of Intangibles	-5.29	-2.55	-1.94	-1.46	-2.44
Investment in Securities	50	-50	-	-	-
Other Investing Activities	-4.66	0.14	1.08	-0.71	-0.95
Investing Cash Flow	-224.04	-159.41	-56.59	-42.47	26.71
Short-Term Debt Issued	-	-	1.47	-	-
Long-Term Debt Issued	88.3	22.9	-	-	-
Total Debt Issued	88.3	22.9	1.47	-	-
Short-Term Debt Repaid	-1.15	-0.32	-	-	-
Long-Term Debt Repaid	-51.35	-58.39	-70.69	-86.03	-88.87
Total Debt Repaid	-52.51	-58.71	-70.69	-86.03	-88.87
Net Debt Issued (Repaid)	35.79	-35.81	-69.22	-86.03	-88.87
Common Dividends Paid	-99.07	-48.03	-120	-104	-40
Financing Cash Flow	-63.28	-83.84	-189.22	-190.03	-128.87
Net Cash Flow	13.27	55.98	-11.92	3.68	74.65
Free Cash Flow	32.79	191.63	175.18	195.45	133.59
Free Cash Flow Growth	-82.89%	9.39%	-10.37%	46.31%	6.60%
Free Cash Flow Margin	2.12%	12.30%	11.80%	12.72%	9.93%
Free Cash Flow Per Share	0.46	2.71	2.48	2.76	1.89
Cash Interest Paid	2.95	2.38	3.08	3.33	3.84
Cash Income Tax Paid	48.54	34.69	20.4	0.05	12.41
Levered Free Cash Flow	-38.43	153.4	150.64	136.34	84.39
Unlevered Free Cash Flow	-36.53	154.89	152.55	138.41	86.77
Change in Working Capital	7.64	17.16	14.41	-35.57	-27.11

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.