GOMAJI Corp., LTD 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	-23.27	-78.46	-51.83	-82.68	10.77
Depreciation & Amortization	16.73	17.18	15.43	11.87	9.82
Other Amortization	-	1.49	1.27	1.05	0.53
Loss (Gain) From Sale of Assets	-0.03	0.16	-	0.13	-
Asset Writedown & Restructuring Costs	2.12	-	-	-	-
Loss (Gain) From Sale of Investments	-1.75	3.71	-19.25	40.51	-3.28
Provision & Write-off of Bad Debts	1.35	1.21	0.27	0.33	0
Other Operating Activities	4.39	-5.11	-17.56	-20.9	-6.96
Change in Accounts Receivable	-46.94	78.23	-72.15	-6.31	8.16
Change in Inventory	11.67	-24.33	-8.13	-18.92	-0.02
Change in Accounts Payable	12.08	-75.54	15.12	63.52	-40.13
Change in Unearned Revenue	-8.23	-10.05	-11.33	-11.71	-3.66
Change in Other Net Operating Assets	20.38	28.02	39.97	-45.31	-43.93
Operating Cash Flow	-3.17	-63.49	-108.19	-68.41	-68.7
Capital Expenditures	-0.11	-7.92	-36.06	-404.59	-0.22
Sale (Purchase) of Intangibles	-0.85	-0.81	-1.12	-1.62	-5.55
Investment in Securities	8.48	57.91	104.64	245.89	75.69
Other Investing Activities	1.13	-0.08	1.46	2.76	0.68
Investing Cash Flow	8.65	49.1	68.92	-157.56	70.6
Short-Term Debt Issued	-	20	20	60	-
Long-Term Debt Issued	100	-	-	165	-
Total Debt Issued	100	20	20	225	-
Short-Term Debt Repaid	-10	-	-	-	-
Long-Term Debt Repaid	-15.47	-12.53	-10.13	-11.29	-8.18
Total Debt Repaid	-25.47	-12.53	-10.13	-11.29	-8.18
Net Debt Issued (Repaid)	74.53	7.48	9.87	213.71	-8.18
Common Dividends Paid	-	-	-	-9.76	-44.34
Other Financing Activities	0.07	-0.4	0.3	1.1	3
Financing Cash Flow	74.59	7.07	10.17	205.06	-49.52
Foreign Exchange Rate Adjustments	0.12	-	-	-	-
Net Cash Flow	80.2	-7.32	-29.1	-20.9	-47.62
Free Cash Flow	-3.27	-71.41	-144.25	-472.99	-68.91
Free Cash Flow Margin	-0.69%	-21.19%	-37.13%	-142.66%	-22.57%
Free Cash Flow Per Share	-0.18	-4.03	-8.13	-26.67	-3.88
Cash Interest Paid	5.54	5.6	4.99	1.64	0.3
Cash Income Tax Paid	0.12	4.3	0.15	4.43	10.64
Levered Free Cash Flow	-3.96	-48.95	-113.26	-440.54	-89.84
Unlevered Free Cash Flow	0.77	-45.46	-110.14	-439.49	-89.66
Change in Working Capital	-2.7	-3.66	-36.52	-18.72	-79.57

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