After You PCL Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	204.09	296.2	178.17	118.48	4.45
Depreciation & Amortization	190.66	175.2	162.01	151.15	154.91
Other Amortization	-	1.6	1.62	2.2	2.7
Loss (Gain) From Sale of Assets	3.97	5.09	2.13	3.3	1.37
Asset Writedown & Restructuring Costs	1.2	0.39	0	-2.11	1.63
Loss (Gain) From Sale of Investments	-1.68	-4.8	-2.99	-0.94	-0.44
Provision & Write-off of Bad Debts	14.4	-	-	-	-
Other Operating Activities	-17.11	15.54	6.54	5.63	-47.56
Change in Accounts Receivable	-18.25	-57.57	7.25	-7.61	-2.12
Change in Inventory	-16.36	-19.91	-18.18	-11.64	1.7
Change in Accounts Payable	7.79	37.22	6.82	13.87	-9.18
Change in Other Net Operating Assets	-7.41	-13.86	6.19	-1.76	-0.83
Operating Cash Flow	361.31	435.11	349.54	270.58	106.62
Operating Cash Flow Growth	-16.96%	24.48%	29.18%	153.78%	-38.17%
Capital Expenditures	-86.1	-105.28	-75.05	-60.32	-13.8
Sale of Property, Plant & Equipment	0.48	0.51	0.25	0.07	0.02
Cash Acquisitions	-	-	-0.4	-	-
Sale (Purchase) of Intangibles	-0.22	-0.94	-2.26	-0.67	-1.5
Investment in Securities	255.8	35.12	-67.79	-122.62	15
Other Investing Activities	-10.01	-1.64	-1.85	-2.6	0.38
Investing Cash Flow	159.94	-72.24	-147.1	-186.14	0.1
Long-Term Debt Repaid	-107.22	-106.83	-94.01	-71.03	-42.12
Net Debt Issued (Repaid)	-107.22	-106.83	-94.01	-71.03	-42.12
Common Dividends Paid	-269.09	-171.19	-122.31	-0	-48.93
Other Financing Activities	-	-	-	-	0.4
Financing Cash Flow	-376.3	-278.02	-216.32	-71.03	-90.65
Foreign Exchange Rate Adjustments	-0.52	-0.43	0.08	-0.22	0.35
Net Cash Flow	144.44	84.42	-13.79	13.18	16.42
Free Cash Flow	275.21	329.83	274.5	210.26	92.82
Free Cash Flow Growth	-16.56%	20.16%	30.55%	126.53%	34.09%
Free Cash Flow Margin	16.89%	20.62%	22.30%	22.07%	14.79%
Free Cash Flow Per Share	0.34	0.40	0.34	0.26	0.10
Cash Interest Paid	-	8.14	6.93	7.23	10.87
Cash Income Tax Paid	-	58.31	37.77	11.88	10.04
Levered Free Cash Flow	212.5	277.34	230.37	203.06	122.44
Unlevered Free Cash Flow	219.06	282.72	234.99	207.95	129.62
Change in Working Capital	-34.23	-54.11	2.07	-7.13	-10.44

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.