Inter Pharma PCL (BKK: IP)
Thailand flag Thailand · Delayed Price · Currency is THB
3.220
-0.080 (-2.42%)
Dec 19, 2024, 4:37 PM ICT

Inter Pharma PCL Cash Flow Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2016
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2016
Net Income
11.4150.79118.88105.2252.5443.47
Upgrade
Depreciation & Amortization
99.1997.1864.4725.675.191.85
Upgrade
Other Amortization
1.071.071.280.930.50.22
Upgrade
Loss (Gain) From Sale of Assets
0.740.470.833.600
Upgrade
Asset Writedown & Restructuring Costs
3.053.05----
Upgrade
Loss (Gain) From Sale of Investments
3.593.895.171.8-1.59-
Upgrade
Loss (Gain) on Equity Investments
1.542.270.770.080.160.22
Upgrade
Provision & Write-off of Bad Debts
-----0.38
Upgrade
Other Operating Activities
25.822.4431.6516.2112.536.71
Upgrade
Change in Accounts Receivable
4.84-43.82-43.02-138.36-45.89-24.46
Upgrade
Change in Inventory
37.57-24.4-60.61-85.31-26.585.14
Upgrade
Change in Accounts Payable
12.4610.1526.3235.21-4.61-29.69
Upgrade
Change in Other Net Operating Assets
-12.52-1.68-2.63-6.62-1.071.19
Upgrade
Operating Cash Flow
188.74121.42143.09-41.57-8.825.03
Upgrade
Operating Cash Flow Growth
85.49%-15.15%----
Upgrade
Capital Expenditures
-194.6-106.46-27.37-224.15-12.45-0.62
Upgrade
Sale of Property, Plant & Equipment
0.870.050.252.8-0
Upgrade
Cash Acquisitions
-95.37--538.45-106.57-241.6-
Upgrade
Sale (Purchase) of Intangibles
-43.07-37.63-22.6-13.69-2.05-1.56
Upgrade
Investment in Securities
-36.35-36.32-0.02-10.236.13-0.01
Upgrade
Other Investing Activities
16.95-52.40.060.060.240.15
Upgrade
Investing Cash Flow
-351.58-232.77-588.13-351.79-249.73-2.05
Upgrade
Short-Term Debt Issued
-45201201.617.6
Upgrade
Long-Term Debt Issued
-6200139108-
Upgrade
Total Debt Issued
61.6651220259109.617.6
Upgrade
Short-Term Debt Repaid
--47.6-112.06---20
Upgrade
Long-Term Debt Repaid
--171.43-79.68-23.19-1.98-
Upgrade
Total Debt Repaid
-137.52-219.03-191.74-23.19-1.98-20
Upgrade
Net Debt Issued (Repaid)
-75.87-168.0328.26235.81107.62-2.4
Upgrade
Issuance of Common Stock
--1,043192.22-337
Upgrade
Common Dividends Paid
-12.98-67--4.83-38.02-11.57
Upgrade
Other Financing Activities
-19.85-17.83-23.55-8.28-1.38-15.82
Upgrade
Financing Cash Flow
-108.69-252.861,048414.9268.23307.21
Upgrade
Foreign Exchange Rate Adjustments
-0.150.17-0.26-0.01--
Upgrade
Net Cash Flow
-271.68-364.03602.5621.54-190.32310.2
Upgrade
Free Cash Flow
-5.8614.96115.72-265.73-21.274.41
Upgrade
Free Cash Flow Growth
--87.07%----
Upgrade
Free Cash Flow Margin
-0.32%0.83%7.54%-28.85%-4.76%1.17%
Upgrade
Free Cash Flow Per Share
-0.010.020.22-0.56-0.050.01
Upgrade
Cash Interest Paid
19.8524.0323.057.671.380.46
Upgrade
Cash Income Tax Paid
16.1646.7331.5631.0814.6311.08
Upgrade
Levered Free Cash Flow
-73.59-52.3739.75-317.6322.76-9.36
Upgrade
Unlevered Free Cash Flow
-61.74-36.2754.33-312.6223.47-8.99
Upgrade
Change in Net Working Capital
-48.7558.8168.19192.4915.8247.48
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.