CMO PCL (BKK:CMO)
Thailand · Delayed Price · Currency is THB 0.5100
-0.0300 (-5.56%)
Aug 7, 2025, 4:38 PM ICT
CMO 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Net Income | -9.96 | -97.95 | -169.22 | -31.39 | -120.51 | -129.98 | Upgrade |
Depreciation & Amortization | 50.53 | 51.03 | 47.37 | 57.19 | 69.78 | 96.69 | Upgrade |
Other Amortization | 0.21 | 0.21 | 0.62 | - | - | - | Upgrade |
Loss (Gain) From Sale of Assets | -0.01 | 1.07 | -0.19 | 0.09 | 0.68 | -18.73 | Upgrade |
Asset Writedown & Restructuring Costs | -1.7 | -1.74 | 1 | 0.01 | -0.53 | - | Upgrade |
Provision & Write-off of Bad Debts | 0.22 | 0.36 | 1.89 | 0.58 | 5.02 | 10.45 | Upgrade |
Other Operating Activities | 117.78 | 79.28 | 66.42 | 19.95 | 29.41 | -24.65 | Upgrade |
Change in Accounts Receivable | -57.86 | 132.64 | 5.83 | -149.89 | 92.12 | -0.72 | Upgrade |
Change in Inventory | 7.13 | 3.82 | 45.21 | -39.09 | -1.3 | 5.33 | Upgrade |
Change in Accounts Payable | 92.59 | -15.15 | -1.15 | 73.84 | -57.79 | 40.14 | Upgrade |
Change in Unearned Revenue | 30.58 | 29.28 | -24.53 | - | - | - | Upgrade |
Change in Other Net Operating Assets | -0.52 | -4.7 | 0.07 | 0.86 | -1.42 | 1.5 | Upgrade |
Operating Cash Flow | 203.04 | 165.41 | -39.37 | -67.85 | 15.45 | -19.97 | Upgrade |
Operating Cash Flow Growth | 470.27% | - | - | - | - | - | Upgrade |
Capital Expenditures | -24.41 | -22.68 | -15.23 | -14.89 | -4.96 | -11.09 | Upgrade |
Sale of Property, Plant & Equipment | 0.43 | 0.49 | 0.27 | 2.76 | 0.09 | 3.15 | Upgrade |
Cash Acquisitions | - | - | -65 | - | - | -2.1 | Upgrade |
Divestitures | - | - | - | - | - | 0.35 | Upgrade |
Sale (Purchase) of Intangibles | -1.61 | -0.28 | -0.15 | - | - | -0.19 | Upgrade |
Other Investing Activities | 5.42 | 4.85 | 0.71 | 7.24 | 0.84 | 12.35 | Upgrade |
Investing Cash Flow | -20.18 | -17.62 | -79.39 | -4.88 | -4.03 | 2.47 | Upgrade |
Short-Term Debt Issued | - | 20 | 34.61 | 30.8 | - | 47.14 | Upgrade |
Long-Term Debt Issued | - | - | 100 | 93.53 | 32.6 | 37.5 | Upgrade |
Total Debt Issued | 28.22 | 20 | 134.61 | 124.33 | 32.6 | 84.64 | Upgrade |
Short-Term Debt Repaid | - | -122.84 | - | -65.98 | -35.02 | -1.7 | Upgrade |
Long-Term Debt Repaid | - | -67.69 | -81.77 | -83.03 | -25 | -35.67 | Upgrade |
Total Debt Repaid | -91.62 | -190.54 | -81.77 | -149.01 | -60.01 | -37.37 | Upgrade |
Net Debt Issued (Repaid) | -63.41 | -170.54 | 52.85 | -24.68 | -27.41 | 47.26 | Upgrade |
Issuance of Common Stock | - | 101.65 | - | 153 | - | - | Upgrade |
Common Dividends Paid | -4.25 | -4.83 | -7.22 | -6.29 | -3.33 | -21 | Upgrade |
Other Financing Activities | -21.92 | -17.47 | 43.9 | -19.17 | -21.18 | 1.35 | Upgrade |
Financing Cash Flow | -89.58 | -91.19 | 89.53 | 102.86 | -51.93 | 27.61 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -0.15 | Upgrade |
Net Cash Flow | 93.28 | 56.61 | -29.23 | 30.13 | -40.5 | 9.97 | Upgrade |
Free Cash Flow | 178.62 | 142.73 | -54.6 | -82.74 | 10.49 | -31.06 | Upgrade |
Free Cash Flow Growth | 630.00% | - | - | - | - | - | Upgrade |
Free Cash Flow Margin | 12.50% | 11.36% | -4.23% | -6.96% | 2.17% | -4.33% | Upgrade |
Free Cash Flow Per Share | 0.38 | 0.34 | -0.19 | -0.31 | 0.04 | -0.12 | Upgrade |
Cash Interest Paid | 17.72 | 19.27 | 20.3 | 19.55 | 21.18 | 20.97 | Upgrade |
Cash Income Tax Paid | 13.11 | 12.02 | 24.04 | 27.32 | 14.3 | 19.65 | Upgrade |
Levered Free Cash Flow | 147.47 | 147.98 | -35.21 | -78.95 | 12.98 | 17.38 | Upgrade |
Unlevered Free Cash Flow | 159.43 | 160.8 | -18.33 | -66.39 | 26.22 | 30.49 | Upgrade |
Change in Net Working Capital | -78.96 | -146.46 | -22.73 | 106.24 | -26.81 | -57.17 | Upgrade |
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.