TMY Technology 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-168.53	-149.36	-113.81	-101.83
Depreciation & Amortization	39.14	36.22	30.07	24.29
Other Amortization	0.86	0.98	5.04	5.97
Stock-Based Compensation	38.53	51.92	14.96	-
Provision & Write-off of Bad Debts	0.7	-0.03	0.3	-
Other Operating Activities	-15.8	-12.49	7.45	6.4
Change in Accounts Receivable	-12.19	-10.5	4.47	-27.71
Change in Inventory	-28.05	-9.47	-14.91	-20.76
Change in Accounts Payable	13.29	6.49	4.88	-0.83
Change in Unearned Revenue	1.67	10.3	2.38	-0.55
Change in Other Net Operating Assets	8.38	1.34	6.5	9.66
Operating Cash Flow	-122	-74.61	-52.68	-105.36
Capital Expenditures	-23.24	-20.78	-13.61	-10.64
Sale (Purchase) of Intangibles	-6.78	-3.8	-0.41	-1.56
Investment in Securities	-200.65	-562.57	23.84	-33.56
Other Investing Activities	0.02	-0.96	-0.36	-0.03
Investing Cash Flow	-230.65	-588.11	9.46	-45.79
Short-Term Debt Issued	-	25	45	41.76
Long-Term Debt Issued	-	20	4.59	17.1
Total Debt Issued	5	45	49.59	58.86
Short-Term Debt Repaid	-	-55	-59.7	-
Long-Term Debt Repaid	-	-27.17	-24.13	-17.7
Total Debt Repaid	-48.24	-82.17	-83.82	-17.7
Net Debt Issued (Repaid)	-43.24	-37.17	-34.24	41.16
Issuance of Common Stock	772.48	842.98	388.4	-
Other Financing Activities	-1.32	-1.75	-2.15	-1.72
Financing Cash Flow	727.92	804.07	352.01	39.45
Net Cash Flow	375.27	141.35	308.8	-111.71
Free Cash Flow	-145.24	-95.38	-66.28	-116
Free Cash Flow Margin	-81.76%	-66.66%	-64.32%	-144.14%
Free Cash Flow Per Share	-2.65	-2.00	-1.75	-3.25
Cash Interest Paid	1.32	1.75	2.15	1.72
Cash Income Tax Paid	0.79	0.48	0.11	-0
Levered Free Cash Flow	-78.56	-68.82	-34.1	-
Unlevered Free Cash Flow	-77.82	-67.74	-32.72	-
Change in Working Capital	-16.91	-1.85	3.32	-40.19

Source: S&P Capital IQ. Standard template. Financial Sources.