Delta Paint PCL (BKK:DPAINT)
Thailand
· Delayed Price · Currency is THB 0.5700
-0.0200 (-3.51%)
Jun 13, 2025, 4:39 PM ICT
Delta Paint 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 | 2018 - 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 | 2018 - 2019 |
| Net Income | -149.09 | -165.04 | 13.7 | 55.61 | 52.59 | 42.9 | Upgrade
|
| Depreciation & Amortization | 26.24 | 25.86 | 22.32 | 16.19 | 12.37 | 10.78 | Upgrade
|
| Other Amortization | 1.22 | 1.22 | 0.63 | 0.56 | 0.55 | 0.45 | Upgrade
|
| Loss (Gain) From Sale of Assets | -21.08 | -21.08 | 0.98 | -0.07 | -0.42 | -0.09 | Upgrade
|
| Asset Writedown & Restructuring Costs | 24.57 | 24.57 | - | 0.39 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -0.57 | -0.11 | -3.16 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 15.47 | 19.36 | 4.86 | 4.08 | 1.53 | - | Upgrade
|
| Other Operating Activities | 10.65 | 2.98 | -6.8 | 4.24 | 6.47 | 0.5 | Upgrade
|
| Change in Accounts Receivable | 155.99 | 161.32 | -59.88 | -156.55 | -60.33 | 2.37 | Upgrade
|
| Change in Inventory | 49.53 | 28.12 | -54.6 | -20.18 | -27.59 | -8.67 | Upgrade
|
| Change in Accounts Payable | -80.9 | -114.35 | -10.61 | 48.22 | 39.15 | 21.99 | Upgrade
|
| Change in Other Net Operating Assets | 5.01 | 4.09 | -1.73 | -41.79 | -6.83 | 10.52 | Upgrade
|
| Operating Cash Flow | 37.05 | -33.08 | -94.31 | -89.28 | 17.48 | 82.32 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -78.77% | - | Upgrade
|
| Capital Expenditures | -22.4 | -23.27 | -38.9 | -25.1 | -25.99 | -18.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.03 | 0.03 | 0.53 | 0.07 | 0.42 | 0.09 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.29 | -2.27 | -0.28 | -0.28 | -0.18 | -0.55 | Upgrade
|
| Investment in Securities | 6.5 | 6.5 | -45 | - | - | - | Upgrade
|
| Other Investing Activities | -6.5 | - | -1.51 | - | - | -6.5 | Upgrade
|
| Investing Cash Flow | -44.79 | -41.14 | -85.16 | -25.31 | -33.26 | -105.25 | Upgrade
|
| Short-Term Debt Issued | - | 1,770 | 1,546 | 594.84 | 1,157 | 1,157 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 8 | Upgrade
|
| Total Debt Issued | 1,585 | 1,770 | 1,546 | 594.84 | 1,157 | 1,165 | Upgrade
|
| Short-Term Debt Repaid | - | -1,692 | -1,372 | -628.1 | -1,242 | -1,216 | Upgrade
|
| Long-Term Debt Repaid | - | -14.21 | -1.29 | -3.98 | -20 | -0.14 | Upgrade
|
| Total Debt Repaid | -1,582 | -1,707 | -1,373 | -632.08 | -1,262 | -1,217 | Upgrade
|
| Net Debt Issued (Repaid) | 3.45 | 63.11 | 173.06 | -37.24 | -105.33 | -51.44 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 374.26 | 105.81 | Upgrade
|
| Common Dividends Paid | - | - | -37.26 | - | -57.87 | -14.15 | Upgrade
|
| Other Financing Activities | - | - | - | 0 | - | - | Upgrade
|
| Financing Cash Flow | 3.45 | 63.11 | 135.8 | -37.24 | 211.06 | 40.23 | Upgrade
|
| Net Cash Flow | -4.29 | -11.11 | -43.66 | -151.83 | 195.29 | 17.3 | Upgrade
|
| Free Cash Flow | 14.65 | -56.35 | -133.21 | -114.38 | -8.51 | 63.39 | Upgrade
|
| Free Cash Flow Margin | 2.27% | -8.13% | -13.11% | -12.71% | -1.14% | 10.63% | Upgrade
|
| Free Cash Flow Per Share | 0.06 | -0.24 | -0.58 | -0.50 | -0.05 | 0.53 | Upgrade
|
| Cash Interest Paid | 13.58 | 12.98 | 4.48 | 3.82 | 7.92 | 8.74 | Upgrade
|
| Cash Income Tax Paid | 0.3 | 0.3 | 15.74 | 16.23 | 12.29 | 13 | Upgrade
|
| Levered Free Cash Flow | 30.71 | -21.58 | -112.08 | -95.1 | -32.55 | 89.19 | Upgrade
|
| Unlevered Free Cash Flow | 40.45 | -12.12 | -107.15 | -92.72 | -27.72 | 94.4 | Upgrade
|
| Change in Net Working Capital | -131.94 | -96.06 | 107.33 | 132.03 | 62.12 | -63.58 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.