All Energy & Utilities PCL (BKK:AE)
Thailand
· Delayed Price · Currency is THB 0.1400
-0.0200 (-12.50%)
At close: May 19, 2025, 4:30 PM ICT
BKK:AE 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 | -157.95 | -161.82 | -179.79 | -101.02 | 280.58 | 117.44 | Upgrade
|
| Depreciation & Amortization | 185.06 | 185.87 | 187.44 | 195.71 | 106.27 | 93.01 | Upgrade
|
| Other Amortization | 0.31 | 0.31 | 0.29 | 0.95 | 1.1 | 1.21 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.65 | 2.65 | -0.12 | -38.14 | -81.11 | 18.79 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 0.74 | 21.71 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.19 | -0.19 | -4.02 | 28.62 | -126.31 | -114.76 | Upgrade
|
| Loss (Gain) on Equity Investments | 19.4 | 19.27 | 26.87 | 2.02 | 2.55 | -4.86 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.4 | 1.01 | 2.4 | 4.85 | -1.07 | -1.7 | Upgrade
|
| Other Operating Activities | -5.33 | -4.82 | -29.42 | -17.29 | -189.76 | 70.57 | Upgrade
|
| Change in Accounts Receivable | 11.05 | 8.98 | 93.74 | 88.21 | 167.95 | -108.85 | Upgrade
|
| Change in Inventory | 3.35 | -3.08 | 5.13 | -4.47 | -39.34 | 3.43 | Upgrade
|
| Change in Accounts Payable | -0.53 | -23.82 | -5.76 | -216.5 | 231.52 | -23.51 | Upgrade
|
| Change in Other Net Operating Assets | -22.5 | -8.62 | -11.23 | -3.36 | 10.25 | -17.27 | Upgrade
|
| Operating Cash Flow | 41.17 | 21.98 | 85.54 | -66.02 | 357.03 | 1.71 | Upgrade
|
| Operating Cash Flow Growth | -53.93% | -74.30% | - | - | 20770.57% | - | Upgrade
|
| Capital Expenditures | -29.48 | -28.9 | -36.06 | -94.03 | -163.4 | -15.47 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.95 | 0.96 | 0.19 | 230.05 | 0.15 | 63.2 | Upgrade
|
| Cash Acquisitions | - | - | -5.22 | - | - | -11 | Upgrade
|
| Divestitures | - | - | - | 15 | 87 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.19 | -15.55 | -21.19 | -1 | - | -8.99 | Upgrade
|
| Investment in Securities | -0.16 | - | - | 270 | -103.36 | 149 | Upgrade
|
| Other Investing Activities | 1.32 | 12.32 | 53.81 | -11.26 | -519.51 | -711.71 | Upgrade
|
| Investing Cash Flow | -27.56 | -31.16 | 67.01 | 408.76 | -634.04 | -589.51 | Upgrade
|
| Short-Term Debt Issued | - | 30 | 135.4 | 85.22 | 231.19 | 255.84 | Upgrade
|
| Long-Term Debt Issued | - | - | 5 | 19.93 | 159.05 | 650 | Upgrade
|
| Total Debt Issued | 28.48 | 30 | 140.4 | 105.15 | 390.24 | 905.84 | Upgrade
|
| Short-Term Debt Repaid | - | - | -197.9 | -352 | -233.05 | -233.77 | Upgrade
|
| Long-Term Debt Repaid | - | -92.09 | -53.96 | -128 | -63.44 | -43.55 | Upgrade
|
| Total Debt Repaid | -91.81 | -92.09 | -251.86 | -480 | -296.49 | -277.32 | Upgrade
|
| Net Debt Issued (Repaid) | -63.33 | -62.09 | -111.46 | -374.85 | 93.75 | 628.52 | Upgrade
|
| Issuance of Common Stock | - | - | - | 0.06 | 251.53 | - | Upgrade
|
| Other Financing Activities | -8.45 | -24 | -29.79 | -30.2 | -18.97 | -31.38 | Upgrade
|
| Financing Cash Flow | -71.78 | -86.09 | -141.25 | -404.98 | 326.31 | 597.15 | Upgrade
|
| Net Cash Flow | -58.17 | -95.27 | 11.29 | -62.24 | 49.3 | 9.34 | Upgrade
|
| Free Cash Flow | 11.69 | -6.92 | 49.48 | -160.04 | 193.64 | -13.76 | Upgrade
|
| Free Cash Flow Margin | 1.10% | -0.65% | 4.67% | -17.54% | 25.79% | -1.23% | Upgrade
|
| Free Cash Flow Per Share | 0.00 | -0.00 | 0.01 | -0.03 | 0.04 | -0.00 | Upgrade
|
| Cash Interest Paid | 24 | 24 | 29.79 | 30.2 | 18.97 | 31.38 | Upgrade
|
| Cash Income Tax Paid | 2.95 | 2.95 | 2.91 | 2.88 | 7.69 | -19.57 | Upgrade
|
| Levered Free Cash Flow | 73.43 | 24.25 | 148.95 | 7.12 | -97.49 | -254.8 | Upgrade
|
| Unlevered Free Cash Flow | 89.81 | 41.2 | 167.8 | 23.29 | -78 | -233.77 | Upgrade
|
| Change in Net Working Capital | -28.08 | 4.67 | -166.34 | -46.39 | -63.75 | 212.32 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.