Grande Asset Hotels and Property PCL (BKK:GRAND)
Thailand
· Delayed Price · Currency is THB 0.0300
0.00 (0.00%)
Jun 27, 2025, 3:53 PM ICT
BKK:GRAND 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 | 2015 - 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 | 2015 - 2019 |
Net Income | -620.69 | -673.28 | -753.01 | -946.22 | -1,728 | -1,038 | Upgrade
|
Depreciation & Amortization | 333.59 | 360.6 | 393.14 | 415.63 | 504.59 | 513.19 | Upgrade
|
Other Amortization | 3.14 | 3.14 | 4.52 | 5.19 | 6.21 | 5.36 | Upgrade
|
Loss (Gain) From Sale of Assets | 1.17 | 0.79 | -0.39 | -2.07 | -2.82 | 1.74 | Upgrade
|
Asset Writedown & Restructuring Costs | -156.9 | -156.9 | - | - | 560 | - | Upgrade
|
Loss (Gain) From Sale of Investments | -0.06 | -0.06 | -2 | 0.51 | -0.52 | - | Upgrade
|
Loss (Gain) on Equity Investments | -26.27 | -32.66 | -62.82 | -31.87 | 28.32 | 11.22 | Upgrade
|
Provision & Write-off of Bad Debts | 0.29 | - | - | - | - | 63.52 | Upgrade
|
Other Operating Activities | 199.39 | 174.35 | 268.39 | 206.62 | -292.15 | -327.91 | Upgrade
|
Change in Accounts Receivable | -96.79 | -63.47 | -39.8 | -26.72 | 136.52 | 23.48 | Upgrade
|
Change in Inventory | 27.73 | 15.58 | 96.24 | 20.33 | -2.06 | 88.29 | Upgrade
|
Change in Accounts Payable | -14.72 | -33.8 | 44.54 | 66.84 | 34.28 | -165.48 | Upgrade
|
Change in Other Net Operating Assets | 51.8 | 113.04 | 117.42 | -12.46 | -45.67 | -121.36 | Upgrade
|
Operating Cash Flow | -298.31 | -292.67 | 66.24 | -304.22 | -801.62 | -946.06 | Upgrade
|
Capital Expenditures | -141.54 | -161.72 | -91.72 | -75.98 | -119.42 | -65.37 | Upgrade
|
Sale of Property, Plant & Equipment | 4,694 | 4,694 | 0.39 | 11.56 | 2.97 | 0.18 | Upgrade
|
Sale (Purchase) of Intangibles | -5.09 | -3.09 | -3.32 | -1.27 | -0.04 | -0.02 | Upgrade
|
Investment in Securities | -67.2 | -71.4 | -25.2 | -102.9 | -44.19 | 460.91 | Upgrade
|
Other Investing Activities | 140.57 | 141.04 | 63.19 | 124.33 | -521.25 | 729.18 | Upgrade
|
Investing Cash Flow | 3,952 | 3,940 | -118.66 | -94.34 | -661.93 | 1,124 | Upgrade
|
Short-Term Debt Issued | - | 3,500 | - | - | 990.23 | 148.21 | Upgrade
|
Long-Term Debt Issued | - | 1,055 | 3,082 | 6,138 | 2,465 | 2,121 | Upgrade
|
Total Debt Issued | 4,738 | 4,555 | 3,082 | 6,138 | 3,455 | 2,269 | Upgrade
|
Short-Term Debt Repaid | - | -3,530 | - | - | -1,000 | -410 | Upgrade
|
Long-Term Debt Repaid | - | -5,228 | -3,257 | -5,231 | -4,682 | -2,039 | Upgrade
|
Total Debt Repaid | -9,037 | -8,758 | -3,257 | -5,231 | -5,682 | -2,449 | Upgrade
|
Net Debt Issued (Repaid) | -4,299 | -4,202 | -175.48 | 907.47 | -2,227 | -179.79 | Upgrade
|
Issuance of Common Stock | - | - | - | 303.52 | - | - | Upgrade
|
Other Financing Activities | -45.67 | -40.75 | -60.41 | -149 | 4,001 | -21.58 | Upgrade
|
Financing Cash Flow | -4,345 | -4,243 | -235.89 | 1,062 | 1,774 | -201.38 | Upgrade
|
Net Cash Flow | -691.31 | -595.44 | -288.31 | 663.43 | 310.56 | -23.11 | Upgrade
|
Free Cash Flow | -439.86 | -454.4 | -25.48 | -380.2 | -921.04 | -1,011 | Upgrade
|
Free Cash Flow Margin | -17.52% | -17.23% | -0.97% | -22.03% | -178.97% | -101.16% | Upgrade
|
Free Cash Flow Per Share | -0.05 | -0.05 | -0.00 | -0.04 | -0.13 | -0.14 | Upgrade
|
Cash Interest Paid | 552.55 | 633.28 | 552.2 | 434.21 | 516.07 | 577.13 | Upgrade
|
Cash Income Tax Paid | 49.62 | 49.15 | 9.16 | -20.1 | 21.69 | 11.34 | Upgrade
|
Levered Free Cash Flow | -1,316 | -1,258 | -158.9 | -526.35 | 83.81 | -617.08 | Upgrade
|
Unlevered Free Cash Flow | -717.93 | -613.94 | 485.97 | 25.56 | 513.74 | -275.28 | Upgrade
|
Change in Net Working Capital | 879.15 | 779.75 | -226.97 | 37.01 | -728.03 | 185.26 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.