Chayo Group PCL (BKK:CHAYO)
Thailand
· Delayed Price · Currency is THB 2.380
+0.060 (2.59%)
Mar 7, 2025, 4:36 PM ICT
Chayo Group PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 241.15 | 391.14 | 251.2 | 219 | 155.35 | Upgrade
|
| Depreciation & Amortization | 12.09 | 10.25 | 8.1 | 6.08 | 5.18 | Upgrade
|
| Other Amortization | 1.15 | 0.74 | 0.69 | 0.82 | 1.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -56.39 | -88.68 | -49.52 | -77.55 | -37.24 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 2.07 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -0.38 | Upgrade
|
| Stock-Based Compensation | - | 2 | 1.26 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 835.53 | 406.94 | 218.93 | 177.8 | 87.06 | Upgrade
|
| Other Operating Activities | -1,182 | -849.16 | -542.71 | -312.19 | -227.3 | Upgrade
|
| Change in Accounts Receivable | -5.65 | -34.7 | 23.19 | -20.74 | 9.79 | Upgrade
|
| Change in Inventory | - | - | 1.09 | 0.06 | -1.15 | Upgrade
|
| Change in Accounts Payable | -7.07 | 19 | 16.52 | 22.57 | -186.84 | Upgrade
|
| Change in Other Net Operating Assets | 37.65 | -1,764 | -1,968 | -1,342 | -571.42 | Upgrade
|
| Operating Cash Flow | -123.36 | -1,904 | -2,039 | -1,326 | -765.66 | Upgrade
|
| Capital Expenditures | -5.03 | -22.36 | -11.03 | -3.19 | -0.88 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.76 | - | 0 | 2.4 | - | Upgrade
|
| Cash Acquisitions | - | - | -1.45 | -3 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.74 | -1.66 | -0.43 | -0.77 | -1.32 | Upgrade
|
| Investment in Securities | - | - | -0.2 | - | 99.82 | Upgrade
|
| Other Investing Activities | - | -7.15 | -2 | 0 | 0.67 | Upgrade
|
| Investing Cash Flow | -2.09 | -31.17 | -15.11 | -31.76 | 98.26 | Upgrade
|
| Short-Term Debt Issued | 990 | 340 | 110 | 37.1 | 133 | Upgrade
|
| Long-Term Debt Issued | 957 | 1,668 | 1,954 | 1,180 | 1,141 | Upgrade
|
| Total Debt Issued | 1,947 | 2,008 | 2,064 | 1,217 | 1,274 | Upgrade
|
| Short-Term Debt Repaid | - | -0.85 | - | -135 | -120 | Upgrade
|
| Long-Term Debt Repaid | -1,948 | -451.48 | -421.79 | -1,209 | -134.99 | Upgrade
|
| Total Debt Repaid | -1,948 | -452.33 | -421.79 | -1,344 | -254.99 | Upgrade
|
| Net Debt Issued (Repaid) | -0.51 | 1,556 | 1,642 | -126.81 | 1,019 | Upgrade
|
| Issuance of Common Stock | - | - | 105.3 | 1,263 | - | Upgrade
|
| Common Dividends Paid | -39.8 | -3.94 | -3.71 | -4.76 | -4.78 | Upgrade
|
| Other Financing Activities | -51.34 | -14.56 | - | 850.94 | 2.1 | Upgrade
|
| Financing Cash Flow | -91.66 | 1,537 | 1,744 | 1,982 | 1,016 | Upgrade
|
| Net Cash Flow | -217.11 | -398.04 | -310.78 | 624.01 | 348.48 | Upgrade
|
| Free Cash Flow | -128.39 | -1,926 | -2,050 | -1,329 | -766.54 | Upgrade
|
| Free Cash Flow Margin | -6.34% | -126.14% | -205.21% | -184.53% | -159.99% | Upgrade
|
| Free Cash Flow Per Share | -0.11 | -1.69 | -1.76 | -1.22 | -0.87 | Upgrade
|
| Cash Interest Paid | 307.24 | 252.63 | 171.08 | 103.64 | 66.72 | Upgrade
|
| Cash Income Tax Paid | 23.16 | 17.96 | 11.45 | 1.43 | 17.53 | Upgrade
|
| Levered Free Cash Flow | 327.41 | -133 | -84.06 | -98.5 | 72.4 | Upgrade
|
| Unlevered Free Cash Flow | 521.77 | 25.86 | 15.88 | -28.27 | 100.63 | Upgrade
|
| Change in Net Working Capital | -28.05 | 470.15 | 295.9 | 263.17 | 56.13 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.