Protect Animal Health 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-171.52	-87.2	-69.95	-13.44
Depreciation & Amortization	12.3	9.08	2.74	0.55
Other Amortization	-	0.38	0.23	0.04
Loss (Gain) From Sale of Assets	-	-0	-	-0.03
Loss (Gain) From Sale of Investments	1.31	-9.1	0.27	0.57
Stock-Based Compensation	34.65	-	30	-
Provision & Write-off of Bad Debts	0.01	-	-	-
Other Operating Activities	0.07	-14.5	3.37	-0.49
Change in Accounts Receivable	0	-0.05	0.88	-0.05
Change in Inventory	-4.79	-3.24	-	-
Change in Accounts Payable	0.11	0.68	6.55	1.54
Change in Other Net Operating Assets	10.33	5.66	-5.01	-0.61
Operating Cash Flow	-169.02	-95.95	-30.92	-11.91
Capital Expenditures	-5.36	-9.39	-1.47	-0.27
Sale of Property, Plant & Equipment	0	0	-	0.12
Cash Acquisitions	-20.51	-	-	-
Sale (Purchase) of Intangibles	-1.1	-	-0.58	-0.49
Investment in Securities	-245.04	-353.74	-186.11	-13.27
Other Investing Activities	0.48	-1.52	-1.25	0.05
Investing Cash Flow	-271.52	-364.64	-189.4	-13.86
Short-Term Debt Repaid	-2.5	-	-	-
Long-Term Debt Repaid	-10.09	-7.38	-2.94	-0.44
Total Debt Repaid	-12.59	-7.38	-2.94	-0.44
Net Debt Issued (Repaid)	-12.59	-7.38	-2.94	-0.44
Issuance of Common Stock	350.39	124.61	795	-
Financing Cash Flow	337.8	117.23	792.06	-0.44
Foreign Exchange Rate Adjustments	-1.99	0.97	-0.02	0.08
Net Cash Flow	-104.73	-342.39	571.72	-26.13
Free Cash Flow	-174.37	-105.34	-32.38	-12.19
Free Cash Flow Margin	-961.68%	-154911.76%	-	-
Free Cash Flow Per Share	-1.87	-1.31	-0.71	-0.53
Cash Interest Paid	-	1.42	0.31	0.1
Cash Income Tax Paid	-	0.81	0.06	0.01
Levered Free Cash Flow	-104.86	-77.21	-9.35	-
Unlevered Free Cash Flow	-104.08	-76.32	-9.15	-
Change in Working Capital	-45.82	5.4	2.43	0.88

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