TPEX:8923 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	28.4	28.38	26.86	34.41	30.25	28.69
Depreciation & Amortization	49.54	42.27	40.73	40.89	39.68	41.24
Other Amortization	0.49	0.1	0.18	0.27	0.23	0.21
Loss (Gain) From Sale of Assets	-	-	-	-	-0.26	0.02
Asset Writedown & Restructuring Costs	15.14	12.67	12.72	10.54	10.22	6.76
Loss (Gain) From Sale of Investments	-2.6	-5.15	-6.73	-16.96	-2.19	0.28
Provision & Write-off of Bad Debts	-	-	-	-	-	-0.02
Other Operating Activities	2.24	-1.83	16.65	23.73	18.92	23.36
Change in Accounts Receivable	11.3	-14.68	13.5	0.26	-12.78	-14.95
Change in Inventory	-1.85	-5.48	-33.53	-28.07	-21.65	-18.95
Change in Accounts Payable	-3.08	1.5	13.87	13.25	20	8.07
Change in Other Net Operating Assets	-2.06	14.53	-21.49	11.41	5.15	-5.1
Operating Cash Flow	97.52	72.31	62.75	89.72	87.56	69.61
Operating Cash Flow Growth	24.77%	15.24%	-30.06%	2.46%	25.79%	-4.39%
Capital Expenditures	-1.49	-0.32	-0.35	-	-	-0.34
Sale of Property, Plant & Equipment	-	-	-	-	0.31	-
Sale (Purchase) of Intangibles	-49.22	-45.11	-45.92	-44.77	-31.81	-40.84
Investment in Securities	0.92	2.66	-27.23	6.22	10.86	10.27
Other Investing Activities	-	0.13	0.13	0.59	-0	1.45
Investing Cash Flow	-48.77	-41.68	-72.42	-37.06	-19.7	-28.56
Long-Term Debt Repaid	-	-6.58	-11.46	-10.5	-9.61	-9.14
Net Debt Issued (Repaid)	-10.74	-6.58	-11.46	-10.5	-9.61	-9.14
Common Dividends Paid	-25.82	-24.3	-30.38	-27.34	-25.82	-25.82
Other Financing Activities	-	-	-	-	-0.04	0.04
Financing Cash Flow	-36.56	-30.88	-41.84	-37.83	-35.46	-34.93
Foreign Exchange Rate Adjustments	0.04	0.07	-0.04	0.03	-0.01	0.03
Net Cash Flow	12.23	-0.19	-51.55	14.86	32.39	6.16
Free Cash Flow	96.04	71.99	62.41	89.72	87.56	69.27
Free Cash Flow Growth	23.55%	15.36%	-30.44%	2.46%	26.41%	-4.86%
Free Cash Flow Margin	20.74%	16.52%	14.63%	19.14%	19.85%	15.82%
Free Cash Flow Per Share	3.15	2.37	2.05	2.95	2.88	2.27
Cash Interest Paid	1.38	0.94	0.92	0.56	0.51	0.74
Cash Income Tax Paid	5.99	15.33	14.42	10.38	10.71	5.01
Levered Free Cash Flow	23.02	13.04	4.93	38.33	44.02	16.13
Unlevered Free Cash Flow	23.89	13.63	5.51	38.68	44.34	16.59
Change in Working Capital	4.31	-4.13	-27.66	-3.15	-9.29	-30.93

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