CPR Gomu Industrial 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
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	16.59	23.35	46.81	52.11	68.99	26.59
Depreciation & Amortization	16.08	17.21	19.33	23.82	25.23	25.6
Loss (Gain) From Sale of Assets	-0.19	-0.47	0.03	-0.22	-0.45	-0.07
Loss (Gain) on Equity Investments	-3.17	-2.92	-3.43	-3.68	-5.68	-0.7
Provision & Write-off of Bad Debts	-	-	0.02	-	-	-
Other Operating Activities	-3.44	-5.64	0.92	-3.37	2.41	-4.43
Change in Accounts Receivable	6.19	5.89	-1.24	8.05	5.37	10.92
Change in Inventory	23.88	14.85	-7.46	-13.92	-28.55	8.92
Change in Accounts Payable	-11.84	-9.69	2.82	-4.16	-1.3	6.65
Change in Other Net Operating Assets	1.68	16.95	-2.79	0.46	1.96	-5.73
Operating Cash Flow	45.78	59.52	55.01	59.09	67.99	67.77
Operating Cash Flow Growth	-12.70%	8.20%	-6.90%	-13.09%	0.32%	-27.54%
Capital Expenditures	-15.01	-18.06	-10.04	-12.94	-14.86	-7.06
Sale of Property, Plant & Equipment	2.07	1.87	0.14	0.26	0.46	0.44
Investment in Securities	52.91	52.91	-0.33	-0.08	-0.12	15.54
Other Investing Activities	1.66	16.79	20.71	0.32	0.26	12.46
Investing Cash Flow	41.57	53.52	10.48	-12.44	-14.26	21.37
Long-Term Debt Repaid	-	-0.27	-0.25	-0.2	-0.4	-0.38
Net Debt Issued (Repaid)	-0.28	-0.27	-0.25	-0.2	-0.4	-0.38
Common Dividends Paid	-165.54	-173.05	-17.7	-21.88	-15.92	-25.92
Other Financing Activities	-0.24	-0.25	-0.25	-0.19	-0.27	-0.2
Financing Cash Flow	-166.06	-173.57	-18.19	-22.27	-16.59	-26.5
Foreign Exchange Rate Adjustments	-0.1	-0.15	0	-0.03	-0.06	-0.09
Net Cash Flow	-78.8	-60.68	47.3	24.34	37.07	62.55
Free Cash Flow	30.78	41.46	44.97	46.15	53.13	60.7
Free Cash Flow Growth	-15.68%	-7.80%	-2.56%	-13.14%	-12.47%	-11.13%
Free Cash Flow Margin	8.27%	10.35%	10.06%	10.67%	11.64%	17.28%
Free Cash Flow Per Share	0.15	0.21	0.23	0.23	0.27	0.30
Cash Interest Paid	0.24	0.25	0.25	0.19	0.27	0.2
Cash Income Tax Paid	5.24	8.86	9.5	15.13	14.63	10.43
Levered Free Cash Flow	81.73	37.66	88.78	-16.97	39.36	55.26
Unlevered Free Cash Flow	81.87	37.82	88.93	-16.85	39.53	55.38
Change in Working Capital	19.91	28	-8.68	-9.56	-22.52	20.77

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.