Asia Hotel PCL (BKK:ASIA)

Asia Hotel PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-9.31	-1.13	-2.18	-54.26	-111.45	-209.09
Depreciation & Amortization	277.22	274.52	256.53	258.65	263.18	270.46
Other Amortization	1.01	1.01	-	-	-	-
Loss (Gain) From Sale of Assets	-0.37	1.15	-0.19	0.94	0.16	0.23
Asset Writedown & Restructuring Costs	1.75	1.79	7.68	52.25	0.3	5.6
Other Operating Activities	134.85	130.19	147.97	113.37	140.9	128.61
Change in Accounts Receivable	-12.1	-1.64	8.99	15.2	-7.82	6.41
Change in Inventory	-1.74	0.25	-2.71	-3.54	-0.31	0.64
Change in Accounts Payable	0.63	-0.96	6.02	7.21	13.15	-4.33
Change in Other Net Operating Assets	0.6	8.58	13.34	-30.19	9.7	-13.34
Operating Cash Flow	392.53	413.76	435.44	359.62	307.82	185.18
Operating Cash Flow Growth	-7.10%	-4.98%	21.08%	16.83%	66.23%	-22.80%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-127.78	-127.38	-228.12	-83.74	-27.81	-18.56
Sale of Property, Plant & Equipment	0.74	1.91	0.64	0.88	1.14	0.31
Other Investing Activities	-7.51	-13.05	-6.82	-7.37	-10.46	-13.82
Investing Cash Flow	-134.54	-138.51	-234.3	-90.23	-37.13	-32.07

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	88.51	3.4	-	-	10
Long-Term Debt Issued	-	480	503.96	260.94	39.61	43.38
Total Debt Issued	971.7	568.51	507.36	260.94	39.61	53.38
Short-Term Debt Repaid	-	-5.07	-62.89	-53.66	-12.09	-4.12
Long-Term Debt Repaid	-	-224.38	-491.29	-363	-129.19	-55.54
Total Debt Repaid	-801.96	-229.45	-554.18	-416.66	-141.28	-59.66
Net Debt Issued (Repaid)	169.74	339.06	-46.82	-155.73	-101.67	-6.28
Common Dividends Paid	-42.88	-68.48	-41.6	-	-	-
Other Financing Activities	-167.35	-158.95	-161.28	-142.79	-104.78	-145.83
Financing Cash Flow	-40.49	111.63	-249.7	-298.52	-206.45	-152.1

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	1.12	-2.79	0.36	-13.3	3.6	5.13
Net Cash Flow	218.61	384.08	-48.2	-42.43	67.85	6.13

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	264.75	286.38	207.32	275.88	280.01	166.61
Free Cash Flow Growth	30.66%	38.13%	-24.85%	-1.48%	68.06%	-15.45%
Free Cash Flow Margin	19.03%	20.99%	15.70%	23.21%	30.29%	27.78%
Free Cash Flow Per Share	0.83	0.90	0.65	0.86	0.88	0.52
Levered Free Cash Flow	141.78	151.06	88.57	164.86	178.85	100.07
Unlevered Free Cash Flow	237.18	239.93	175.39	258.18	272.54	175.31

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	154.29	154.29	155.33	142.79	104.78	140.83
Cash Income Tax Paid	28.98	21.8	-3.81	7.22	-0.29	1.8
Change in Working Capital	-12.61	6.23	25.63	-11.32	14.72	-10.63

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 25, 2026

Data Sources Report a data error