Wellpool 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	193.5	166.38	153.03	187.63	166.09	146.31
Depreciation & Amortization	41.11	39.78	40.78	43	45.02	48.24
Loss (Gain) From Sale of Assets	-0.24	-0.51	-	-0.23	-	-
Provision & Write-off of Bad Debts	2.11	-0.01	0.25	-0.01	-0.69	0.34
Other Operating Activities	17.88	-10.89	-8.32	5.56	5.45	13.39
Change in Accounts Receivable	-19.74	-5.18	-8.45	11.39	-9.4	-1.3
Change in Inventory	-41.68	47.41	-8.46	-22.38	-43.63	30.57
Change in Accounts Payable	-2.71	7.53	-4.11	12.21	0.81	9.19
Change in Unearned Revenue	0.51	-	-0.68	0.68	-	-
Change in Other Net Operating Assets	-16.34	25.58	4.23	-12.32	-24.1	-44.29
Operating Cash Flow	174.4	270.1	168.27	225.53	139.54	202.46
Operating Cash Flow Growth	-41.23%	60.52%	-25.39%	61.63%	-31.08%	-35.16%
Capital Expenditures	-82.66	-102.59	-18.97	-27.98	-10.3	-10.73
Sale of Property, Plant & Equipment	0.41	0.77	-	0.29	-	-
Investment in Securities	8.42	10	-12.72	-30.5	-	-40
Other Investing Activities	-0.54	9.07	-9.07	-0.01	0.47	-0.21
Investing Cash Flow	-74.37	-82.75	-40.76	-58.21	-9.83	-50.94
Short-Term Debt Issued	-	30	-	-	-	-
Total Debt Issued	30	30	-	-	-	-
Short-Term Debt Repaid	-	-	-	-	-	-20
Long-Term Debt Repaid	-	-1.14	-1.25	-1.25	-1.24	-2.39
Total Debt Repaid	-31.37	-1.14	-1.25	-1.25	-1.24	-22.39
Net Debt Issued (Repaid)	-1.37	28.86	-1.25	-1.25	-1.24	-22.39
Common Dividends Paid	-158.64	-144.22	-169.46	-162.25	-144.22	-144.22
Other Financing Activities	-2.46	-9.98	9.54	0.65	0.75	0.41
Financing Cash Flow	-162.47	-125.34	-161.17	-162.84	-144.7	-166.2
Net Cash Flow	-62.44	62.02	-33.66	4.48	-15	-14.68
Free Cash Flow	91.74	167.51	149.3	197.55	129.24	191.73
Free Cash Flow Growth	-59.27%	12.20%	-24.42%	52.86%	-32.60%	-34.82%
Free Cash Flow Margin	8.53%	16.30%	15.69%	19.14%	14.50%	23.27%
Free Cash Flow Per Share	2.54	4.63	4.13	5.46	3.57	5.30
Cash Interest Paid	0.04	0.04	0.03	0.04	0.01	0.04
Cash Income Tax Paid	29.76	51.89	46.75	40.65	36.11	22.61
Levered Free Cash Flow	41.35	120.99	110.49	151.39	85.77	155.83
Unlevered Free Cash Flow	41.43	121.04	110.52	151.42	85.79	155.87
Change in Working Capital	-79.95	75.34	-17.48	-10.42	-76.32	-5.82

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