Applied DB PCL (BKK:ADB)
Thailand · Delayed Price · Currency is THB 0.5100
-0.0100 (-1.92%)
Jul 17, 2025, 4:38 PM ICT
Applied DB PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Net Income | 49.22 | 34.22 | -46.71 | -6.93 | 75.68 | 69.66 | Upgrade |
Depreciation & Amortization | 45.17 | 52.75 | 57.01 | 53.2 | 51.74 | 48.44 | Upgrade |
Loss (Gain) From Sale of Assets | -65.43 | -64.69 | 0.03 | 0.39 | 0.1 | 0.05 | Upgrade |
Asset Writedown & Restructuring Costs | - | - | - | 0.1 | - | - | Upgrade |
Loss (Gain) on Equity Investments | -6.85 | -1.3 | - | - | - | - | Upgrade |
Provision & Write-off of Bad Debts | -11.34 | -4.23 | 2.78 | 0.05 | -1.48 | 3.52 | Upgrade |
Other Operating Activities | 31.35 | 35.47 | 8.89 | 16.24 | 3 | 24.58 | Upgrade |
Change in Accounts Receivable | 113.73 | 129.21 | 74.51 | -64.63 | -17.87 | -37.18 | Upgrade |
Change in Inventory | 212.56 | 241.82 | 126.79 | -56.34 | -162.05 | -34.04 | Upgrade |
Change in Accounts Payable | -91.25 | -99.08 | 6.91 | -13.13 | 58.35 | -14.12 | Upgrade |
Change in Other Net Operating Assets | 64.02 | 62.95 | -53.26 | -45.28 | -4.48 | 58.66 | Upgrade |
Operating Cash Flow | 341.17 | 387.12 | 176.96 | -116.35 | 2.99 | 119.58 | Upgrade |
Operating Cash Flow Growth | 205.58% | 118.76% | - | - | -97.50% | 7.40% | Upgrade |
Capital Expenditures | -10.61 | -23.5 | -17.44 | -39.52 | -33.97 | -33.42 | Upgrade |
Sale of Property, Plant & Equipment | 281.11 | 279 | - | 0.9 | 0.39 | 0.24 | Upgrade |
Divestitures | -39.33 | -39.33 | - | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -0.02 | -0.03 | -0.15 | -0.57 | -1.16 | -0.17 | Upgrade |
Investment in Securities | -287.62 | -287.62 | - | - | - | - | Upgrade |
Other Investing Activities | -2.81 | 0.03 | 7.36 | 0.01 | 0.01 | 0.01 | Upgrade |
Investing Cash Flow | -59.28 | -71.46 | -10.23 | -39.19 | -34.73 | -33.34 | Upgrade |
Short-Term Debt Issued | - | - | - | 288.22 | 137.87 | - | Upgrade |
Long-Term Debt Issued | - | - | - | - | - | 20 | Upgrade |
Total Debt Issued | 37.06 | - | - | 288.22 | 137.87 | 20 | Upgrade |
Short-Term Debt Repaid | - | -231.62 | -186.58 | - | - | -76.29 | Upgrade |
Long-Term Debt Repaid | - | -14.82 | -23.24 | -43.15 | -33.77 | -33.68 | Upgrade |
Total Debt Repaid | -238.03 | -246.45 | -209.81 | -43.15 | -33.77 | -109.97 | Upgrade |
Net Debt Issued (Repaid) | -200.97 | -246.45 | -209.81 | 245.07 | 104.1 | -89.97 | Upgrade |
Common Dividends Paid | - | - | - | -36.3 | -36.33 | -6 | Upgrade |
Other Financing Activities | -15.69 | -18.83 | -28.92 | -12.94 | -7.56 | -10.66 | Upgrade |
Financing Cash Flow | -216.66 | -265.28 | -238.73 | 195.83 | 60.21 | -106.64 | Upgrade |
Foreign Exchange Rate Adjustments | 0.34 | 0.25 | 0.42 | 0.85 | 0.22 | 0.08 | Upgrade |
Net Cash Flow | 65.58 | 50.63 | -71.58 | 41.15 | 28.69 | -20.32 | Upgrade |
Free Cash Flow | 330.56 | 363.62 | 159.53 | -155.87 | -30.99 | 86.16 | Upgrade |
Free Cash Flow Growth | 306.27% | 127.94% | - | - | - | 79.77% | Upgrade |
Free Cash Flow Margin | 34.77% | 38.85% | 16.47% | -7.19% | -1.83% | 6.26% | Upgrade |
Free Cash Flow Per Share | 0.46 | 0.50 | 0.22 | -0.21 | -0.04 | 0.12 | Upgrade |
Cash Interest Paid | 15.69 | 18.83 | 28.92 | 12.94 | 7.56 | 10.66 | Upgrade |
Cash Income Tax Paid | 7.03 | 6.98 | 7.2 | 3.38 | 27.89 | 8.75 | Upgrade |
Levered Free Cash Flow | 256.89 | 276.26 | 139.15 | -167.63 | -59.76 | 53.74 | Upgrade |
Unlevered Free Cash Flow | 266.19 | 286.69 | 149.94 | -159.09 | -55.13 | 60.25 | Upgrade |
Change in Net Working Capital | -260.49 | -300.9 | -155.43 | 178.89 | 129.56 | 12.5 | Upgrade |
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.