Forth Corporation PCL (BKK:FORTH)
Thailand
· Delayed Price · Currency is THB 7.70
+0.05 (0.65%)
Mar 7, 2025, 4:36 PM ICT
Forth Corporation PCL Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 221,301 | 572.56 | 774.9 | 722.76 | 438.84 | Upgrade
|
| Depreciation & Amortization | 738,951 | 625.67 | 512.38 | 492.36 | 502.34 | Upgrade
|
| Other Amortization | - | 26.43 | 21.9 | 19.76 | 20.05 | Upgrade
|
| Loss (Gain) From Sale of Assets | 894.45 | -2.61 | -4.19 | 0.1 | -1.23 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3,783 | 16.5 | 14.93 | 5.94 | 8.07 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 11.15 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -3,854 | 3.42 | -15.95 | -39.11 | 12.32 | Upgrade
|
| Stock-Based Compensation | 850 | - | 44.45 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 31,852 | 54.48 | 50.6 | 17.63 | 15.73 | Upgrade
|
| Other Operating Activities | 359,070 | 172.59 | 260.57 | 344.86 | 276.92 | Upgrade
|
| Change in Accounts Receivable | 24,846 | 1,218 | -500.26 | -787.92 | 229.34 | Upgrade
|
| Change in Inventory | -537,245 | 42.58 | -700.93 | -404.74 | -300.97 | Upgrade
|
| Change in Accounts Payable | -78,773 | -728.95 | 531.88 | 296.58 | 112.37 | Upgrade
|
| Change in Unearned Revenue | 491,697 | 68.67 | 47.51 | -123.78 | 215.26 | Upgrade
|
| Change in Other Net Operating Assets | -888,993 | -116.59 | -143.46 | 179.17 | -324.06 | Upgrade
|
| Operating Cash Flow | 364,379 | 1,953 | 894.33 | 734.75 | 1,205 | Upgrade
|
| Operating Cash Flow Growth | 18559.98% | 118.35% | 21.72% | -39.02% | -35.98% | Upgrade
|
| Capital Expenditures | -504,717 | -1,361 | -1,616 | -311.88 | -184.81 | Upgrade
|
| Sale of Property, Plant & Equipment | 3,344 | 151.36 | 176.77 | 2.18 | 1.52 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -8.44 | Upgrade
|
| Divestitures | - | - | - | 1 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -18,887 | -18.53 | -25.59 | -18.04 | -21.61 | Upgrade
|
| Investment in Securities | - | -0.5 | - | -5 | 50 | Upgrade
|
| Other Investing Activities | 18,968 | -1.71 | 91.51 | -42.49 | -32.91 | Upgrade
|
| Investing Cash Flow | -517,936 | -1,230 | -1,723 | -374.22 | -196.25 | Upgrade
|
| Short-Term Debt Issued | 1,212,895 | - | 894.79 | 198.66 | - | Upgrade
|
| Long-Term Debt Issued | 90,000 | 1,450 | 573.01 | 200 | 200 | Upgrade
|
| Total Debt Issued | 1,302,895 | 1,450 | 1,468 | 398.66 | 200 | Upgrade
|
| Short-Term Debt Repaid | - | -815.59 | - | - | -6.86 | Upgrade
|
| Long-Term Debt Repaid | -613,074 | -499.34 | -250.09 | -145.39 | -303.82 | Upgrade
|
| Total Debt Repaid | -613,074 | -1,315 | -250.09 | -145.39 | -310.67 | Upgrade
|
| Net Debt Issued (Repaid) | 689,821 | 135.17 | 1,218 | 253.27 | -110.67 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -115.37 | Upgrade
|
| Common Dividends Paid | -346,087 | -579.65 | -420.74 | -327.35 | -392.61 | Upgrade
|
| Other Financing Activities | -158,019 | -204 | -27.86 | -174.43 | -330.69 | Upgrade
|
| Financing Cash Flow | 185,715 | -648.48 | 769.12 | -248.51 | -949.35 | Upgrade
|
| Foreign Exchange Rate Adjustments | 467.57 | 0.71 | -0.78 | -3.09 | -0.61 | Upgrade
|
| Net Cash Flow | 32,625 | 74.93 | -60.52 | 108.93 | 58.76 | Upgrade
|
| Free Cash Flow | -140,338 | 592.06 | -721.93 | 422.87 | 1,020 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -58.55% | -33.87% | Upgrade
|
| Free Cash Flow Margin | -1.53% | 6.03% | -7.40% | 4.80% | 14.40% | Upgrade
|
| Free Cash Flow Per Share | -0.15 | 0.63 | -0.77 | 0.45 | 1.09 | Upgrade
|
| Cash Interest Paid | - | 146.76 | 73.77 | 58.92 | 74.28 | Upgrade
|
| Cash Income Tax Paid | - | 308.43 | 226.17 | 126.94 | 101.36 | Upgrade
|
| Levered Free Cash Flow | -1,827,275 | 621.74 | -656.52 | -264.48 | 923.67 | Upgrade
|
| Unlevered Free Cash Flow | -1,700,027 | 739.88 | -593.05 | -216.55 | 977.94 | Upgrade
|
| Change in Net Working Capital | 2,418,302 | -736.2 | 368.81 | 1,102 | -134.61 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.