BKK:BUI 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
Period Ending	Sep '25 Sep 30, 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
Net Income	95.02	168.29	138.67	60.09	92.41	13.02
Depreciation & Amortization	6.76	4.08	3.59	20.28	21.17	22.12
Other Operating Activities	-80.62	-224.91	-141.35	38.75	13.35	-58.99
Operating Cash Flow	21.16	-52.54	0.91	119.12	126.92	-23.84
Operating Cash Flow Growth	-65.00%	-	-99.24%	-6.15%	-	-
Capital Expenditures	-1.09	-0.17	-1.8	-3.8	-0.31	-1.21
Sale of Property, Plant & Equipment	-	-	0.01	0	0.01	0
Purchase / Sale of Intangible Assets	-	-	-5.21	-3.64	-	-0.23
Investing Cash Flow	-1.09	-0.17	-6.99	-7.43	-0.3	-1.44
Total Debt Repaid	-3.61	-3.57	-3.8	-3.7	-3.7	-3.7
Net Debt Issued (Repaid)	-3.61	-3.57	-3.8	-3.7	-3.7	-3.7
Common Dividends Paid	-115.47	-9.83	-15.27	-30	-7.5	-7.5
Financing Cash Flow	-15.96	-13.39	-19.06	-33.7	-11.2	-11.2
Net Cash Flow	4.11	-66.1	-25.14	77.98	115.42	-36.48
Free Cash Flow	20.07	-52.71	-0.89	115.33	126.61	-25.06
Free Cash Flow Growth	-66.11%	-	-	-8.91%	-	-
Free Cash Flow Margin	1.87%	-5.01%	-0.08%	9.50%	12.69%	-2.73%
Free Cash Flow Per Share	0.46	-1.28	-0.02	2.80	3.07	-0.61
Cash Income Tax Paid	30.76	31.34	21.95	20.65	15.93	6.33
Levered Free Cash Flow	-217.41	159.94	127.06	38.02	189.67	-2.62
Unlevered Free Cash Flow	-217.41	159.94	127.06	38.02	189.67	-2.62

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.