BKK:GFC 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	22.4	73.51	77.49	65.68	69.63
Depreciation & Amortization	48.92	19.9	14.68	14.37	12.67
Other Amortization	0.38	0.28	0.21	0.2	0.07
Loss (Gain) From Sale of Assets	0	0.27	-	-	-
Asset Writedown & Restructuring Costs	0.23	0.05	-	0.03	0.05
Provision & Write-off of Bad Debts	0.1	0.23	1.08	-	-
Other Operating Activities	-0.21	3.59	10.41	3.83	2.11
Change in Accounts Receivable	-0.04	9.08	-11.89	-2.71	-1.01
Change in Inventory	-3.57	-2.72	-0.77	-5.66	0.01
Change in Accounts Payable	-4.66	5.3	5.69	4.56	7.66
Change in Unearned Revenue	0.36	0.88	2.12	2.41	0.64
Change in Other Net Operating Assets	-0.06	-0.8	-0.3	-	-0.48
Operating Cash Flow	63.85	109.55	98.73	82.72	91.35
Operating Cash Flow Growth	-41.71%	10.96%	19.36%	-9.45%	-
Capital Expenditures	-11.12	-213.01	-11.32	-235.77	-6.24
Sale of Property, Plant & Equipment	0	0.02	-	0.03	-
Sale (Purchase) of Intangibles	-0.74	-0.72	-0.55	-0.31	-0.66
Other Investing Activities	-29.76	-0.75	-0.29	-0.71	-0
Investing Cash Flow	-41.62	-214.47	-12.17	-236.76	-6.9
Long-Term Debt Issued	-	-	-	184	-
Long-Term Debt Repaid	-7.14	-6.2	-189.34	-4.43	-2.95
Net Debt Issued (Repaid)	-7.14	-6.2	-189.34	179.57	-2.95
Issuance of Common Stock	-	-	420	-	40
Common Dividends Paid	-39.62	-50.58	-73	-35	-70
Other Financing Activities	-3.04	11.25	-20.83	-2.63	-1.84
Financing Cash Flow	-49.8	-45.53	136.83	141.93	-34.8
Net Cash Flow	-27.56	-150.45	223.4	-12.11	49.66
Free Cash Flow	52.74	-103.46	87.41	-153.05	85.11
Free Cash Flow Margin	14.94%	-27.83%	24.65%	-55.47%	35.15%
Free Cash Flow Per Share	0.24	-0.47	0.49	-0.96	0.97
Cash Interest Paid	2.04	1.75	8.63	1.96	1.84
Cash Income Tax Paid	12.97	18.41	15.55	13.2	15.47
Levered Free Cash Flow	13.49	-92.17	58.52	-172.02	63.12
Unlevered Free Cash Flow	14.76	-91.07	63.84	-170.72	64.27
Change in Working Capital	-7.97	11.74	-5.15	-1.39	6.82

Source: S&P Global Market Intelligence. Standard template. Financial Sources.