Bangkok Dec-Con Public Company Limited (BKK: BKD)
Thailand
· Delayed Price · Currency is THB 1.430
+0.080 (5.93%)
Sep 6, 2024, 4:29 PM ICT
BKD Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 78.71 | 16.76 | 123.72 | 92.43 | -89.82 | 85.66 | Upgrade
|
| Depreciation & Amortization | 15.06 | 14.87 | 13.68 | 15.54 | 14.65 | 13.96 | Upgrade
|
| Other Amortization | 0.55 | 0.55 | 0.59 | 0.59 | 0.58 | 0.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.45 | -1.45 | -0.01 | -0.43 | -0.27 | -1.46 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 2.56 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.1 | -1.49 | -17.82 | -99.04 | 23.46 | -2.26 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 2.22 | 19.79 | - | 30.78 | Upgrade
|
| Provision & Write-off of Bad Debts | 28.96 | -4.85 | -10.97 | -4.41 | 40.34 | 15.18 | Upgrade
|
| Other Operating Activities | 16.83 | -6.77 | 20.79 | 16.76 | -17.8 | 15.13 | Upgrade
|
| Change in Accounts Receivable | 146.85 | -151.49 | -196.08 | -110.87 | 119.3 | 95.12 | Upgrade
|
| Change in Inventory | -5.35 | -0.08 | 10 | -15.48 | 12.55 | -15.2 | Upgrade
|
| Change in Accounts Payable | 6.47 | 158.59 | 25.37 | 44.03 | -1.34 | -69.18 | Upgrade
|
| Change in Unearned Revenue | 26.77 | -36.87 | -54.03 | 104.68 | -51.23 | -0.7 | Upgrade
|
| Change in Other Net Operating Assets | 22.48 | 11.88 | -6.69 | -24.86 | -12.99 | 3.96 | Upgrade
|
| Operating Cash Flow | 211.07 | -123.05 | 142.84 | -292.06 | 75.99 | 171.27 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -55.63% | -42.54% | Upgrade
|
| Capital Expenditures | -17.52 | -25.46 | -109.82 | -29.84 | -20.69 | -18.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.47 | 1.47 | 0.79 | 0.43 | 0.28 | 1.61 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -0.2 | -2.61 | Upgrade
|
| Investment in Securities | - | - | 226.87 | 337.99 | - | - | Upgrade
|
| Other Investing Activities | 2.28 | 0.8 | 0.91 | 1.73 | 0.94 | 12.11 | Upgrade
|
| Investing Cash Flow | -172.87 | -43.73 | 117.54 | 310.3 | -19.68 | -10.11 | Upgrade
|
| Short-Term Debt Issued | - | 4.69 | 0.83 | - | - | 0.98 | Upgrade
|
| Total Debt Issued | 4.69 | 4.69 | 0.83 | - | - | 0.98 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -0.98 | - | Upgrade
|
| Long-Term Debt Repaid | - | -0.46 | -0.43 | -0.58 | -0.71 | -0.37 | Upgrade
|
| Total Debt Repaid | -6.15 | -0.46 | -0.43 | -0.58 | -1.69 | -0.37 | Upgrade
|
| Net Debt Issued (Repaid) | -1.46 | 4.23 | 0.4 | -0.58 | -1.69 | 0.61 | Upgrade
|
| Issuance of Common Stock | - | - | 0 | - | - | - | Upgrade
|
| Common Dividends Paid | -53.81 | -64.57 | -53.81 | - | -107.62 | -161.43 | Upgrade
|
| Financing Cash Flow | -55.27 | -60.34 | -53.41 | -0.58 | -109.31 | -160.82 | Upgrade
|
| Net Cash Flow | -17.07 | -227.13 | 206.97 | 17.66 | -53 | 0.34 | Upgrade
|
| Free Cash Flow | 193.55 | -148.51 | 33.02 | -321.9 | 55.3 | 152.87 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -63.83% | -45.61% | Upgrade
|
| Free Cash Flow Margin | 20.43% | -17.93% | 4.28% | -73.56% | 12.66% | 20.43% | Upgrade
|
| Free Cash Flow Per Share | 0.18 | -0.14 | 0.03 | -0.31 | 0.05 | 0.14 | Upgrade
|
| Cash Interest Paid | 0.06 | 0.08 | 0.11 | 0.14 | 0.19 | 0.06 | Upgrade
|
| Cash Income Tax Paid | 18.16 | 25.72 | 18.55 | -1.45 | 12.66 | 29.87 | Upgrade
|
| Levered Free Cash Flow | 325.3 | 275.25 | -216.46 | -107.61 | 56.44 | 68.88 | Upgrade
|
| Unlevered Free Cash Flow | 325.53 | 275.5 | -216.22 | -107.45 | 56.59 | 68.93 | Upgrade
|
| Change in Net Working Capital | -260.66 | -267.61 | 208.01 | 102.7 | -112.42 | 7.49 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.