CH. Karnchang PCL (BKK:CK)
Thailand
· Delayed Price · Currency is THB 11.00
-0.10 (-0.90%)
Jun 20, 2025, 4:39 PM ICT
CH. Karnchang PCL 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 1,607 | 1,446 | 1,501 | 1,105 | 905.7 | 612.16 | Upgrade
|
| Depreciation & Amortization | 867.06 | 853.82 | 1,117 | 637.94 | 694.53 | 719.54 | Upgrade
|
| Other Amortization | 14.77 | 10.91 | 6.6 | 7.23 | 10.66 | 17.03 | Upgrade
|
| Loss (Gain) From Sale of Assets | -30.62 | -30.84 | -16.21 | -5.58 | -220.93 | -9.68 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.52 | 5.69 | 3.67 | 1.64 | 2.71 | 10.45 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -49.19 | -223.16 | -221.04 | -276.49 | Upgrade
|
| Loss (Gain) on Equity Investments | -2,441 | -2,340 | -1,985 | -1,994 | -1,553 | -1,321 | Upgrade
|
| Provision & Write-off of Bad Debts | 15.31 | 15.31 | -13.68 | -0.2 | 16.18 | -0.01 | Upgrade
|
| Other Operating Activities | -694.73 | -682.09 | -474.69 | -363.48 | -480.21 | -465.17 | Upgrade
|
| Change in Accounts Receivable | -442.86 | -4,028 | -4,875 | -3,326 | 839.59 | -309.34 | Upgrade
|
| Change in Inventory | -925.29 | -504.24 | -315.83 | -306.38 | -21.66 | 34.22 | Upgrade
|
| Change in Accounts Payable | 2,133 | 440.05 | 1,204 | 589.85 | -436.36 | -39.84 | Upgrade
|
| Change in Unearned Revenue | 13,740 | 16,308 | -1,065 | 62.16 | 735.62 | -3,264 | Upgrade
|
| Change in Other Net Operating Assets | -5,837 | -5,947 | -3,372 | 783.43 | -2,152 | -2,348 | Upgrade
|
| Operating Cash Flow | 8,010 | 5,547 | -8,334 | -3,032 | -1,879 | -6,640 | Upgrade
|
| Capital Expenditures | -345.84 | -442.41 | -891.16 | -386.61 | -656.53 | -587.51 | Upgrade
|
| Sale of Property, Plant & Equipment | 75.98 | 70.24 | 31.62 | 37.09 | 434.22 | 35.87 | Upgrade
|
| Sale (Purchase) of Intangibles | -10.65 | -1.02 | -5.02 | -1.03 | -0.65 | -4.3 | Upgrade
|
| Investment in Securities | -4,340 | -2,526 | -3,097 | -2,420 | -592 | 878.96 | Upgrade
|
| Other Investing Activities | 1,620 | 1,624 | 3,630 | 3,948 | 1,553 | 1,062 | Upgrade
|
| Investing Cash Flow | -3,000 | -1,275 | -332.31 | 1,107 | 613.02 | 1,385 | Upgrade
|
| Short-Term Debt Issued | - | - | 4,105 | 2,642 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 15,252 | 11,787 | 6,895 | 6,894 | 10,144 | Upgrade
|
| Total Debt Issued | 18,292 | 15,252 | 15,892 | 9,537 | 6,894 | 10,144 | Upgrade
|
| Short-Term Debt Repaid | - | -2,430 | - | - | -42.54 | -1,952 | Upgrade
|
| Long-Term Debt Repaid | - | -14,000 | -6,651 | -6,752 | -6,042 | -3,087 | Upgrade
|
| Total Debt Repaid | -17,263 | -16,430 | -6,651 | -6,752 | -6,085 | -5,039 | Upgrade
|
| Net Debt Issued (Repaid) | 1,029 | -1,178 | 9,241 | 2,785 | 809.03 | 5,104 | Upgrade
|
| Issuance of Common Stock | - | - | 781.66 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -197.83 | -129.78 | - | - | - | -674.41 | Upgrade
|
| Common Dividends Paid | -508.17 | -508.17 | -420.92 | -663.16 | -331.57 | -338.78 | Upgrade
|
| Other Financing Activities | -49.27 | -45 | -4.5 | -4.5 | -10.01 | -10.06 | Upgrade
|
| Financing Cash Flow | 274.03 | -1,861 | 9,597 | 2,118 | 467.45 | 4,081 | Upgrade
|
| Foreign Exchange Rate Adjustments | 35.17 | -6.7 | -107.15 | -5.54 | 5.47 | 145.57 | Upgrade
|
| Net Cash Flow | 5,319 | 2,404 | 824.28 | 187.34 | -793.45 | -1,029 | Upgrade
|
| Free Cash Flow | 7,664 | 5,105 | -9,225 | -3,419 | -2,536 | -7,228 | Upgrade
|
| Free Cash Flow Margin | 19.04% | 13.50% | -25.06% | -18.61% | -20.35% | -42.50% | Upgrade
|
| Free Cash Flow Per Share | 4.53 | 3.01 | -5.47 | -2.06 | -1.53 | -4.31 | Upgrade
|
| Cash Interest Paid | 1,978 | 1,991 | 1,794 | 1,382 | 1,364 | 1,211 | Upgrade
|
| Cash Income Tax Paid | 941.1 | 819.19 | 329.92 | 235.04 | 208.5 | -4.85 | Upgrade
|
| Levered Free Cash Flow | 8,556 | 5,391 | -8,701 | -2,876 | -2,120 | -6,795 | Upgrade
|
| Unlevered Free Cash Flow | 9,896 | 6,642 | -7,563 | -2,002 | -1,264 | -6,008 | Upgrade
|
| Change in Net Working Capital | -8,745 | -5,710 | 8,308 | 2,083 | 869.98 | 5,915 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.