Euro Creations PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	146.65	125.52	162.52	106.16	85.29
Depreciation & Amortization	88.81	73.07	61.82	52.18	38.85
Other Amortization	-	0.98	1.04	-	-
Loss (Gain) From Sale of Assets	-0.15	-0.21	-0.91	-15.89	1.07
Asset Writedown & Restructuring Costs	0.03	0.09	-	-	-
Provision & Write-off of Bad Debts	2.3	1.75	0.3	-0.34	0.1
Other Operating Activities	8.67	7.2	19.4	48.21	55.6
Change in Accounts Receivable	39.57	2.72	-79.58	-4.42	-9.72
Change in Inventory	-97.3	-208.21	-75.8	-133.32	-73.66
Change in Accounts Payable	-30.92	63.51	32.82	34.5	-125.03
Change in Unearned Revenue	150.51	28.69	11.87	121.58	97.03
Change in Other Net Operating Assets	-61.45	-4.05	-8.18	-0.82	-1.2
Operating Cash Flow	246.7	91.06	125.3	207.84	68.32
Operating Cash Flow Growth	170.93%	-27.33%	-39.71%	204.22%	-
Capital Expenditures	-3.1	-89.54	-77.23	-26.31	-12.26
Sale of Property, Plant & Equipment	3.15	0.31	0.97	1.92	0.14
Sale (Purchase) of Intangibles	-1.08	-1.83	-1.34	54.74	-3.2
Investment in Securities	125	-125	-	-	-
Other Investing Activities	-144.91	-89.04	-3.65	5.97	-5.99
Investing Cash Flow	-20.94	-305.1	-81.25	36.32	-21.3
Short-Term Debt Issued	-	-	201.73	192.03	182.67
Long-Term Debt Issued	1	-	30.48	-	-
Total Debt Issued	1	-	232.21	192.03	182.67
Short-Term Debt Repaid	-11.55	-190.18	-	-230.1	-225.76
Long-Term Debt Repaid	-52.43	-81.91	-35.94	-42.64	-31.33
Total Debt Repaid	-63.98	-272.09	-35.94	-272.74	-257.09
Net Debt Issued (Repaid)	-62.98	-272.09	196.27	-80.71	-74.41
Issuance of Common Stock	-	569.13	57.5	-	80
Common Dividends Paid	-67.1	-	-333.5	-85	-13.25
Other Financing Activities	-18.53	-18.46	-18.82	-11.29	-13.46
Financing Cash Flow	-148.61	278.57	-98.55	-177	-21.13
Net Cash Flow	77.15	64.53	-54.5	67.16	25.89
Free Cash Flow	243.6	1.51	48.07	181.53	56.06
Free Cash Flow Growth	15983.57%	-96.85%	-73.52%	223.83%	-
Free Cash Flow Margin	17.07%	0.12%	3.81%	17.32%	6.76%
Free Cash Flow Per Share	0.80	0.01	0.19	0.91	0.98
Cash Interest Paid	-	18.46	18.82	11.29	13.46
Cash Income Tax Paid	40.03	39.07	39.1	30.65	29.84
Levered Free Cash Flow	248.91	-45.9	-78.88	332.22	-
Unlevered Free Cash Flow	258.78	-34.62	-66.91	341.2	-
Change in Working Capital	0.39	-117.34	-118.87	17.52	-112.59

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.