Origin Global Empire PCL (BKK:EMPIRE)
Thailand · Delayed Price · Currency is THB 0.6200
-0.0100 (-1.59%)
Feb 11, 2026, 12:09 PM ICT
Origin Global Empire 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 | -167.58 | -439.41 | -45.07 | 24.49 | 19.46 | 6.94 |
Depreciation & Amortization | 17.75 | 10.52 | 9.62 | 7.73 | 6.96 | 6.31 |
Loss (Gain) From Sale of Assets | -3.4 | - | -1.21 | -1.3 | - | - |
Asset Writedown & Restructuring Costs | 0.31 | 0 | 0.01 | - | - | 0.38 |
Loss (Gain) From Sale of Investments | - | - | - | - | - | 0.25 |
Stock-Based Compensation | - | - | - | - | - | 2.73 |
Provision & Write-off of Bad Debts | 133.95 | 411.31 | -0.26 | - | 0.29 | -0.64 |
Other Operating Activities | 34.49 | -13.29 | -28.61 | -1.56 | 1.63 | -3.79 |
Change in Accounts Receivable | 138.76 | 23.48 | 76.77 | -308.59 | -180.71 | -39.48 |
Change in Inventory | -39.71 | 9.27 | 47.59 | -78.64 | -3.83 | -0.93 |
Change in Accounts Payable | -91.18 | 0.89 | -216.75 | 193.05 | 66.93 | 30.09 |
Change in Unearned Revenue | -33.85 | 0.95 | -7.97 | -4.85 | 14.78 | - |
Change in Other Net Operating Assets | -2.12 | -1.61 | -9.51 | -25.4 | -30.84 | -4.3 |
Operating Cash Flow | -12.58 | 2.12 | -175.41 | -195.06 | -105.34 | -2.45 |
Capital Expenditures | -15.69 | -13.03 | -5.3 | -2.97 | -2.35 | -1.38 |
Sale of Property, Plant & Equipment | 4.16 | - | 1.3 | - | - | - |
Sale (Purchase) of Intangibles | -3.12 | -0.16 | -0.05 | -0.07 | -0.25 | - |
Other Investing Activities | 2.19 | 2.51 | -1.77 | -4.43 | 2.41 | -6.41 |
Investing Cash Flow | 37.13 | -10.68 | -5.82 | -7.47 | -0.19 | -7.79 |
Short-Term Debt Issued | - | 40.66 | 64.29 | 120.16 | 163.58 | 38.6 |
Long-Term Debt Issued | - | 6.3 | - | 10.5 | 20.21 | - |
Total Debt Issued | 309.76 | 46.96 | 64.29 | 130.66 | 183.79 | 38.6 |
Short-Term Debt Repaid | - | -33.5 | -56.63 | -194.51 | -97.24 | -35.59 |
Long-Term Debt Repaid | - | -16.8 | -17.34 | -16.54 | -9.65 | -5.58 |
Total Debt Repaid | -334.76 | -50.3 | -73.98 | -211.05 | -106.89 | -41.16 |
Net Debt Issued (Repaid) | -24.99 | -3.34 | -9.69 | -80.39 | 76.9 | -2.57 |
Issuance of Common Stock | - | - | - | 473.25 | 93.75 | - |
Common Dividends Paid | - | - | - | -14 | -15 | - |
Other Financing Activities | - | - | - | -14.53 | - | - |
Financing Cash Flow | -24.99 | -3.34 | -9.69 | 364.34 | 155.65 | -2.57 |
Net Cash Flow | -0.44 | -11.9 | -190.92 | 161.81 | 50.12 | -12.8 |
Free Cash Flow | -28.27 | -10.91 | -180.71 | -198.03 | -107.69 | -3.83 |
Free Cash Flow Margin | -3.91% | -2.41% | -26.52% | -20.24% | -16.79% | -0.95% |
Free Cash Flow Per Share | -0.06 | -0.03 | -0.42 | -0.61 | -1.49 | -0.08 |
Cash Interest Paid | 3.23 | 1.73 | 1.34 | 2.24 | 0.94 | 0.76 |
Cash Income Tax Paid | 25.17 | 6.99 | 14.37 | 9.93 | 6.28 | 7.9 |
Levered Free Cash Flow | 35.34 | 151.56 | -139.78 | -187.74 | -92.4 | - |
Unlevered Free Cash Flow | 38.11 | 153.88 | -137.57 | -184.58 | -90.84 | - |
Change in Working Capital | -28.09 | 32.99 | -109.88 | -224.42 | -133.67 | -14.62 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.