Cal-Comp Electronics (Thailand) PCL (BKK: CCET)
Thailand
· Delayed Price · Currency is THB 9.65
-0.75 (-7.21%)
Dec 20, 2024, 4:36 PM ICT
BKK: CCET 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 | Sep '24 Sep 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 | 2,088 | 1,116 | 810.3 | 272.95 | 209.61 | 392.8 | Upgrade
|
| Depreciation & Amortization | 2,590 | 2,796 | 2,939 | 2,521 | 2,464 | 2,235 | Upgrade
|
| Other Amortization | - | - | - | 2.07 | 14.32 | 15 | Upgrade
|
| Loss (Gain) From Sale of Assets | -80.73 | -29.46 | -80.51 | -172.56 | -181.36 | -4.49 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1.74 | 2.48 | 501.05 | 46.04 | 11.48 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 71.22 | -0.36 | -0.08 | 28.94 | 28.98 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -198.24 | 59.16 | -49.38 | 359.77 | 28.85 | 17.87 | Upgrade
|
| Stock-Based Compensation | 61.84 | 17.68 | 12.37 | 101.01 | 46.89 | 21.97 | Upgrade
|
| Provision & Write-off of Bad Debts | 112.12 | 130.65 | 3.18 | 199.44 | 136.36 | 9.28 | Upgrade
|
| Other Operating Activities | 2,533 | 1,942 | 1,316 | 932.69 | 1,182 | 599.19 | Upgrade
|
| Change in Accounts Receivable | -5,095 | 4,879 | -13,766 | 2,825 | -4,170 | 4,860 | Upgrade
|
| Change in Inventory | 3,582 | 8,347 | 4,477 | -9,954 | -2,956 | 2,661 | Upgrade
|
| Change in Accounts Payable | 4,101 | -4,369 | 2,406 | 2,404 | 6,964 | -4,078 | Upgrade
|
| Change in Other Net Operating Assets | -1,312 | -844.14 | -849.57 | -1,885 | -3,078 | -760.57 | Upgrade
|
| Operating Cash Flow | 8,451 | 14,046 | -2,281 | -2,318 | 700.03 | 5,969 | Upgrade
|
| Operating Cash Flow Growth | -35.68% | - | - | - | -88.27% | 120.63% | Upgrade
|
| Capital Expenditures | -1,780 | -2,395 | -5,063 | -4,048 | -6,636 | -5,653 | Upgrade
|
| Sale of Property, Plant & Equipment | 545.61 | 350.52 | 376.23 | 841.69 | 254.29 | 55.92 | Upgrade
|
| Cash Acquisitions | -0.17 | -2.76 | - | -134.99 | - | - | Upgrade
|
| Divestitures | 0 | -95.71 | - | 242.68 | 135.16 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -117.68 | -157.24 | -246.99 | -49.26 | Upgrade
|
| Investment in Securities | 36.59 | -897.47 | -618.65 | 152.82 | 248.93 | 521.72 | Upgrade
|
| Other Investing Activities | 206.23 | 41.51 | -183.7 | 1,087 | 4,777 | 2,807 | Upgrade
|
| Investing Cash Flow | -991.3 | -2,999 | -5,607 | -2,017 | -1,467 | -2,317 | Upgrade
|
| Short-Term Debt Issued | - | - | 3,011 | 5,203 | 3,590 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 7,293 | 6,686 | - | 858.97 | Upgrade
|
| Total Debt Issued | 4,835 | - | 10,305 | 11,889 | 3,590 | 858.97 | Upgrade
|
| Short-Term Debt Repaid | - | -12,161 | - | - | - | -3,008 | Upgrade
|
| Long-Term Debt Repaid | - | -194.5 | -209.69 | -5,889 | -1,677 | - | Upgrade
|
| Total Debt Repaid | -14,714 | -12,356 | -209.69 | -5,889 | -1,677 | -3,008 | Upgrade
|
| Net Debt Issued (Repaid) | -9,880 | -12,356 | 10,095 | 6,000 | 1,913 | -2,149 | Upgrade
|
| Issuance of Common Stock | 6,900 | 6,925 | 24.49 | 50.93 | 1.39 | 1.5 | Upgrade
|
| Common Dividends Paid | -1,515 | -284.76 | -154.34 | -142.01 | -227.73 | -409.92 | Upgrade
|
| Other Financing Activities | -1,314 | -2,209 | -1,168 | -453.71 | -516.7 | -668.46 | Upgrade
|
| Financing Cash Flow | -5,808 | -7,924 | 8,797 | 5,455 | 1,170 | -3,226 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1,246 | -42.43 | -217.12 | 207.79 | 433.45 | -316.83 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -19.87 | - | - | - | Upgrade
|
| Net Cash Flow | 404.75 | 3,081 | 672.29 | 1,328 | 836.14 | 109.48 | Upgrade
|
| Free Cash Flow | 6,671 | 11,651 | -7,344 | -6,367 | -5,936 | 316.38 | Upgrade
|
| Free Cash Flow Growth | -28.85% | - | - | - | - | -67.98% | Upgrade
|
| Free Cash Flow Margin | 4.54% | 7.73% | -4.27% | -5.02% | -5.66% | 0.31% | Upgrade
|
| Free Cash Flow Per Share | 0.68 | 1.81 | -1.25 | -1.08 | -1.03 | 0.05 | Upgrade
|
| Cash Interest Paid | 1,314 | 2,209 | 1,168 | 453.71 | 516.7 | 668.46 | Upgrade
|
| Cash Income Tax Paid | 206.91 | 630.12 | 438.83 | 422.72 | 170.79 | 193.33 | Upgrade
|
| Levered Free Cash Flow | 6,792 | 8,642 | -9,844 | -7,603 | -5,496 | 1,060 | Upgrade
|
| Unlevered Free Cash Flow | 7,608 | 10,047 | -9,028 | -7,307 | -5,185 | 1,485 | Upgrade
|
| Change in Net Working Capital | -4,208 | -7,290 | 8,639 | 6,847 | 1,415 | -4,064 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.